{"text_format":"1","workbook":"xlsx","n_sheets":79,"sheets":["Lists","Property Information","Table of Contents","FA Schedule","Acct Codes","Cost Summary","Filters","Languages","Waste Rock Dumps","Tailings","Heap Leach","Solution Mgmt","Pits","Quarries & Borrow Pits","Underground Openings","Roads","Process Ponds","Yards, Etc.","Landfills","Haul Material","Foundations & Buildings","Other Demo & Equip Removal","Sediment & Drainage Control","Well Abandonment","Waste Disposal","Misc. Costs","Exploration","Expl. Roads & Pads","Monitoring","Recl. Maint","Constr. Mgmt","Closure Planning","G & A","Other User","Human Resources","Mobilization","Equip Use","Reclamation Quantities","Labor Rates","Equipment Costs","Material Costs","Misc. Unit Costs","Seed Mixture","Fleets (Crews)","Productivity","Figures","Settings","Tools","User 01","User 02","User 03","User 04","User 05","User 06","User 07","User 08","User 09","User 10","User 11","User 12","User 13","User 14","User 15","User 16","User 17","User 18","User 19","User 20","User 21","User 22","User 23","User 24","User 25","User 26","User 27","User 28","User 29","User 30","BreakLinks"],"not_rendered":{"charts":10,"images":21,"macros":1,"external_links":0,"defined_names":2053,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Lists","index":0,"n_rows":615,"n_cols":29,"rows_kept":615,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,"Syntaxfor\"Groups\",nospacebetweennumberandletter,i.e.11B."]
["DataValidationLists",null,null,"EquipmentFleets",null,null,null,null,"Materials",null,null,"WageSelection"]
[null,null,null,"SlopeRegradingFleets",null,"Liner Repair/ Replacement",null,null,"HolePluggingMaterials",null,null,"EquipmentOperators",null,null,null,"ToeOffsetCalculator"]
["Yes/No",null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A35","v":"Bulldozers"}]
[null,null,null,"Small",null,"Repair single",null,null,"Cuttings",null,null,{"$f":"'Labor Rates'!A36","v":"D6T"}]
["Yes",null,null,"Med",null,"Install/add single",null,null,"Cement",null,null,{"$f":"'Labor Rates'!A37","v":"D6R w/ Winch"}]
["No",null,null,"Large",null,"Replace single",null,null,"Grout",null,null,{"$f":"'Labor Rates'!A38","v":"D7E"},null,null,null,"Current Slope (a)",null,2,"H:1V"]
[null,null,null,null,null,"Add/replace double",null,null,null,null,null,{"$f":"'Labor Rates'!A39","v":"D8T"},null,null,null,"Final Slope (a')",null,3,"H:1V"]
["True/False",null,null,"RoadRegradingFleets",null,null,null,null,"WellPumpTypes",null,null,{"$f":"'Labor Rates'!A40","v":"D9T"},null,null,null,"Lift Height (h)",null,20]
[null,null,null,"optimize",null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A41","v":"D10T2"},null,null,null,"Slope (approx)",null,0]
[true,null,null,"Small",null,null,null,null,"Submersible",null,null,{"$f":"'Labor Rates'!A42","v":"D11T"}]
[false,null,null,"Medium",null,null,null,null,"Line Shaft",null,null,{"$f":"'Labor Rates'!A43","v":"Wheeled Dozers"},null,null,null,null,"A",{"$f":"OffsetCurrentSlope*OffsetLiftHeight","v":40}]
["Dozer Materials",null,null,"Large",null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A44","v":"824K"},null,null,null,null,"B",{"$f":"OffsetFinalSlope*OffsetLiftHeight","v":60}]
["(select material)",null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A45","v":"834K"},null,null,null,null,"C",{"$f":"0.5*(R13-OffsetA)","v":10}]
[1.2,null,null,"CoverPlacementFleets",null,"TransportMethod",null,null,"Cost Estimate Type Groups",null,null,{"$f":"'Labor Rates'!A46","v":"844K"}]
[1,null,null,"Small Truck",null,null,null,null,"(Select One)",null,null,{"$f":"'Labor Rates'!A47","v":"854K"}]
[0.8,null,null,"Med Truck",null,"Road only",null,null,{"$f":"ARO","v":"ARO"},null,null,{"$f":"'Labor Rates'!A48","v":"Motor Graders"},null,null,null,"SchedEquipList - used by EquipSchedHr routine - DO NOT DELETE"]
[0.8,null,null,"Large Truck",null,"Alternative",null,null,{"$f":"LOM","v":"LOM"},null,null,{"$f":"'Labor Rates'!A49","v":"12M2"},null,null,null,{"$f":"L5","v":"D6T"},null,null,{"$f":"P18","v":"D6T"}]
[0.6,null,null,"XLarge Truck",null,null,null,null,{"$f":"Bond","v":"FA"},null,null,{"$f":"'Labor Rates'!A50","v":"14M"},null,null,null,{"$f":"L6","v":"D6R w/ Winch"},null,null,{"$f":"P19","v":"D6R w/ Winch"}]
[null,null,null,"Scraper Dozer",null,null,null,null,{"$f":"ARO&\"+\"&LOM","v":"ARO+LOM"},null,null,{"$f":"'Labor Rates'!A51","v":"16M3"},null,null,null,"D7E",null,null,"D7E"]
["Job Efficiency Correction",null,null,"Tandem Scraper",null,"Current Currency",null,null,{"$f":"ARO&\"+\"&LOM&\"+\"&Bond","v":"ARO+LOM+FA"},null,null,{"$f":"'Labor Rates'!A52","v":"24M"},null,null,null,"D8T",null,null,"D8T"]
[null,null,null,null,null,null,null,null,{"$f":"ARO&\"+\"&Bond","v":"ARO+FA"},null,null,{"$f":"'Labor Rates'!A53","v":"Track Excavators"},null,null,null,{"$f":"L9","v":"D9T"},null,null,"D9T"]
["30 min/hr",{"$f":"ROUND(30/60,2)","v":0.5},null,"RippingFleets",null,null,null,null,{"$f":"LOM&\"+\"&Bond","v":"LOM+FA"},null,null,{"$f":"'Labor Rates'!A54","v":"312F"},null,null,null,"D10T2",null,null,"D10T2"]
["35 min/hr",{"$f":"ROUND(35/60,2)","v":0.57999999999999996},null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A55","v":"320F"},null,null,null,"D11T",null,null,"D11T"]
["40 min/hr",{"$f":"ROUND(40/60,2)","v":0.67},null,"Small Dozer",null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A56","v":"325F"},null,null,null,{"$f":"L13","v":"824K"},null,null,"824K"]
["45 min/hr",{"$f":"ROUND(45/60,2)","v":0.75},null,"Med Dozer",null,"Filter Types",null,null,"Cost Estimate Types",null,null,{"$f":"'Labor Rates'!A57","v":"330F"},null,null,null,{"$f":"L14","v":"834K"},null,null,"834K"]
["50 min/hr",{"$f":"ROUND(50/60,2)","v":0.83},null,"Large Dozer",null,null,null,null,"(Select One)",null,null,{"$f":"'Labor Rates'!A58","v":"349F"},null,null,null,{"$f":"L15","v":"844K"},null,null,"844K"]
["52.5 min/hr",{"$f":"ROUND(52.5/60,2)","v":0.88},null,"Grader",null,"Exact",null,null,"ARO",null,null,{"$f":"'Labor Rates'!A59","v":"374F"},null,null,null,{"$f":"L16","v":"854K"},null,null,"854K"]
["55 min/hr",{"$f":"ROUND(55/60,2)","v":0.92},null,null,null,"Contains",null,null,"LOM",null,null,{"$f":"'Labor Rates'!A60","v":"390F"},null,null,null,{"$f":"L18","v":"12M2"},null,null,"12M2"]
["60 min/hr",{"$f":"ROUND(60/60,2)","v":1},null,"SlabBreakingFleets",null,"Not",null,null,"Bond",null,null,{"$f":"'Labor Rates'!A61","v":"Scrapers"},null,null,null,{"$f":"L19","v":"14M"},null,null,"14M"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A62","v":"631K"},null,null,null,{"$f":"L20","v":"16M3"},null,null,"16M3"]
["Dozer Operator Correction",null,null,"Sm Excavator",{"$f":"SmallExcavator","v":"320F"},"Riprap Crews",null,null,"CheckBox - for dropdowns that need \"X\" (could use wingding font for checkbox or xbox)",null,null,{"$f":"'Labor Rates'!A63","v":"637K"},null,null,null,{"$f":"L21","v":"24M"},null,null,"24M"]
[null,null,null,"Med Excavator",{"$f":"MedExcavator","v":"325F"},"B-13",null,null,null,null,null,{"$f":"'Labor Rates'!A64","v":"Wheeled Loaders"},null,null,null,{"$f":"L23","v":"312F"},null,null,"312F"]
["Excellent",1,null,"Lg Excavator",{"$f":"LargeExcavator","v":"330F"},"B-12G",null,null,"X",null,null,{"$f":"'Labor Rates'!A65","v":"926M"},null,null,null,{"$f":"L24","v":"320F"},null,null,"320F"]
["Average",0.75,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A66","v":"930M"},null,null,null,"325F",null,null,"325F"]
["Poor",0.6,null,"RoadFleets",null,"Gabion Crew",null,null,"List for Equipment Use Graph",null,null,{"$f":"'Labor Rates'!A67","v":"950M"},null,null,null,"330F",null,null,"330F"]
[null,null,null,"Small Excavator",null,"B-13",null,null,null,null,null,{"$f":"'Labor Rates'!A68","v":"966M"},null,null,null,"349F",null,null,"349F"]
["Other Operator Correction",null,null,"Med Excavator",null,null,null,null,"Total Equipment",null,null,{"$f":"'Labor Rates'!A69","v":"972M"},null,null,null,"374F",null,null,"374F"]
[null,null,null,"Large Excavator",null,null,null,null,{"$f":"P18","v":"D6T"},null,null,{"$f":"'Labor Rates'!A70","v":"980M"},null,null,null,"390F",null,null,"390F"]
["Excellent",1.25,null,"Small Dozer",null,"Riprap Types",null,null,{"$f":"P19","v":"D6R w/ Winch"},null,null,{"$f":"'Labor Rates'!A71","v":"988K"},null,null,null,{"$f":"L31","v":"631K"},"Haul",null,"631K"]
["Average",1,null,"Med Dozer",null,null,null,null,"D7E",null,null,{"$f":"'Labor Rates'!A72","v":"990K"},null,null,null,{"$f":"L32","v":"637K"},"Haul",null,"637K"]
["Poor",0.75,null,"Large Dozer",null,"Rip-Rap 3/8 to 1/4 m3 pieces, grouted",null,null,"D8T",null,null,{"$f":"'Labor Rates'!A73","v":"992K"},null,null,null,{"$f":"L34","v":"926M"},null,null,"926M"]
[null,null,null,null,null,"Rip-Rap 450 mm min thick, no grout",null,null,"D9T",null,null,{"$f":"'Labor Rates'!A74","v":"994K"},null,null,null,{"$f":"L35","v":"930M"},null,null,"930M"]
["Visibility Correction",null,null,"Number of Excavators",null,"Gabions, 6 in (150 mm) deep",null,null,"D10T2",null,null,{"$f":"'Labor Rates'!A75","v":"L2350"},null,null,null,"950M",null,null,"950M"]
["Normal",1,null,null,null,"Gabions, 9 in (250 mm) deep",null,null,"D11T",null,null,{"$f":"'Labor Rates'!A76","v":"Shovels/Excavators"},null,null,null,"966M",null,null,"966M"]
["Dust, rain, snow, fog or darkness",0.8,null,1,null,"Gabions, 12 in (300 mm) deep",null,null,"824K",null,null,{"$f":"'Labor Rates'!A77","v":"PC2000"},null,null,null,"972M",null,null,"972M"]
[null,null,null,2,null,"Gabions, 18 in (450 mm) deep",null,null,"834K",null,null,{"$f":"'Labor Rates'!A78","v":"PC3000"},null,null,null,"980M",null,null,"980M"]
["Cover Materials",null,null,null,null,"Gabions, 36 in (1m) deep",null,null,"844K",null,null,{"$f":"'Labor Rates'!A79","v":"PC4000"},null,null,null,"988K",null,null,"988K"]
[null,null,null,"BackfillFleets",null,null,null,null,"854K",null,null,{"$f":"'Labor Rates'!A80","v":"PC5500"},null,null,null,"990K",null,null,"990K"]
[{"$f":"INDEX(HaulMaterials,B50)","v":"Alluvium"},2,null,"Small Truck",null,null,null,null,"12M2",null,null,{"$f":"'Labor Rates'!A81","v":"PC8000"},null,null,null,"992K",null,null,"992K"]
["Basalt",3,null,"Med Truck",null,null,null,null,"14M",null,null,{"$f":"'Labor Rates'!A82","v":"EX2500"},null,null,null,"994K",null,null,"994K"]
["Clay - Dry",4,null,"Large Truck",null,null,null,null,"16M3",null,null,{"$f":"'Labor Rates'!A83","v":"Hydraulic Hammers"},null,null,null,"L2350",null,null,"L2350"]
["Granite - broken",5,null,"XLarge Truck",null,null,null,null,"24M",null,null,{"$f":"'Labor Rates'!A84","v":"H120Es (fits 325)"},null,null,null,{"$f":"L46","v":"PC2000"},null,null,"PC2000"]
["Gravel",6,null,null,null,null,null,null,"312F",null,null,{"$f":"'Labor Rates'!A85","v":"H160Es (fits 349)"},null,null,null,"PC3000",null,null,"PC3000"]
["Limestone - broken",7,null,"DitchExcavatorFleets",null,null,null,null,"320F",null,null,{"$f":"'Labor Rates'!A86","v":"H180Es (fits 374/390)"},null,null,null,"PC4000",null,null,"PC4000"]
["Limestone - crushed",8,null,null,null,null,null,null,"325F",null,null,{"$f":"'Labor Rates'!A87","v":"Demolition Shears"},null,null,null,"PC5500",null,null,"PC5500"]
["Sandstone",9,null,"Small",null,null,null,null,"330F",null,null,{"$f":"'Labor Rates'!A88","v":"S3050 (fits 320/325/330)"},null,null,null,"PC8000",null,null,"PC8000"]
["Shale",10,null,"Medium",null,null,null,null,"349F",null,null,{"$f":"'Labor Rates'!A89","v":"S3070 (fits 330/349)"},null,null,null,"EX2500",null,null,"EX2500"]
["Stone - crushed",11,null,"Large",null,null,null,null,"374F",null,null,{"$f":"'Labor Rates'!A90","v":"S3090 (fits 374/390)"},null,null,null,{"$f":"L53","v":"H120Es (fits 325)"},null,null,"H120Es (fits 325)"]
["Tailings - Coarse (dry, loose sand)",12,null,null,null,null,null,null,"390F",null,null,{"$f":"'Labor Rates'!A91","v":"Demolition Grapples"},null,null,null,{"$f":"L54","v":"H160Es (fits 349)"},null,null,"H160Es (fits 349)"]
["Tailings - Slimes (loose sand & clay)",13,null,"ProjectMaintenanceFleets",null,null,null,null,"631K",null,null,{"$f":"'Labor Rates'!A92","v":"G315B (fits 320/325)"},null,null,null,{"$f":"L55","v":"H180Es (fits 374/390)"},null,null,"H180Es (fits 374/390)"]
["Topsoil",14,null,null,null,null,null,null,"637K",null,null,{"$f":"'Labor Rates'!A93","v":"G320B (fits 325/330)"},null,null,null,{"$f":"L57","v":"S3050 (fits 320/325/330)"},null,null,"S3050 (fits 320/325/330)"]
[null,null,null,"Small",null,null,null,null,"926M",null,null,{"$f":"'Labor Rates'!A94","v":"G330 (fits 349/374)"},null,null,null,{"$f":"L58","v":"S3070 (fits 330/349)"},null,null,"S3070 (fits 330/349)"]
["Dozing Density Correction",null,null,"Medium",null,null,null,null,"930M",null,null,{"$f":"'Labor Rates'!A95","v":"Other Equipment"},null,null,null,{"$f":"L59","v":"S3090 (fits 374/390)"},null,null,"S3090 (fits 374/390)"]
[null,null,null,"Large",null,null,null,null,"950M",null,null,{"$f":"'Labor Rates'!A96","v":"420F2"},null,null,null,{"$f":"L61","v":"G315B (fits 320/325)"},null,null,"G315B (fits 320/325)"]
[{"$f":"Productivity!B182","v":"Alluvium"},{"$f":"ROUND(2300/VLOOKUP(A66,DozingMaterialArray,2),2)","v":0.79},null,"Liner Types",null,null,null,null,"966M",null,null,{"$f":"'Labor Rates'!A97","v":"430F2"},null,null,null,{"$f":"L62","v":"G320B (fits 325/330)"},null,null,"G320B (fits 325/330)"]
[{"$f":"Productivity!B183","v":"Basalt"},0.7,null,null,null,null,null,null,"972M",null,null,{"$f":"'Labor Rates'!A98","v":"CS54B"},null,null,null,{"$f":"L63","v":"G330 (fits 349/374)"},null,null,"G330 (fits 349/374)"]
[{"$f":"Productivity!B184","v":"Clay - Dry"},0.92,null,"None",null,null,null,null,"980M",null,null,{"$f":"'Labor Rates'!A99","v":"CS64B"},null,null,null,{"$f":"L65","v":"420F2"},null,null,"420F2"]
[{"$f":"Productivity!B185","v":"Granite - broken"},0.82,null,{"$f":"'Misc. Unit Costs'!B193","v":"60 mil HDPE"},null,null,null,null,"988K",null,null,{"$f":"'Labor Rates'!A100","v":"CP54B"},null,null,null,"430F2",null,null,"430F2"]
[{"$f":"Productivity!B186","v":"Gravel"},0.9,null,null,null,null,null,null,"990K",null,null,{"$f":"'Labor Rates'!A101","v":"CP68B"},null,null,null,"CS54B",null,null,"CS54B"]
[{"$f":"Productivity!B187","v":"Limestone - broken"},0.88,null,"ExplRoadFleets",null,null,null,null,"992K",null,null,{"$f":"'Labor Rates'!A102","v":"Light Truck - 1.5 Ton"},null,null,null,"CS64B",null,null,"CS64B"]
[{"$f":"Productivity!B188","v":"Limestone - crushed"},0.88,null,"Small Excavator",null,null,null,null,"994K",null,null,{"$f":"'Labor Rates'!A103","v":"Supervisor's Truck"},null,null,null,"CP54B",null,null,"CP54B"]
[{"$f":"Productivity!B189","v":"Sandstone"},0.9,null,"Small Dozer","NoGrader",null,null,null,"L2350",null,null,{"$f":"'Labor Rates'!A104","v":"Flatbed Truck"},null,null,null,"CP68B",null,null,"CP68B"]
[{"$f":"Productivity!B190","v":"Shale"},1.1000000000000001,null,{"$f":"IF(NOI,\"\",\"Medium Excavator\")","v":"Medium Excavator"},null,null,null,null,"PC2000",null,null,{"$f":"'Labor Rates'!A105","v":"Air Compressor + tools"},null,null,null,"Light Truck - 1.5 Ton",null,null,"Light Truck - 1.5 Ton"]
[{"$f":"Productivity!B191","v":"Stone - crushed"},0.85,null,{"$f":"IF(NOI,\"\",\"Large Dozer\")","v":"Large Dozer"},null,null,null,null,"PC3000",null,null,{"$f":"'Labor Rates'!A106","v":"Welding Equipment"},null,null,null,"Supervisor's Truck",null,null,"Supervisor's Truck"]
["Tailings - Coarse (dry, loose sand)",0.96,null,"Grader","ExplRoadFleets",null,null,null,"PC4000",null,null,{"$f":"'Labor Rates'!A107","v":"Heavy Duty Drill Rig"},null,null,null,"Flatbed Truck",null,null,"Flatbed Truck"]
["Tailings - Slimes (loose sand & clay)",0.85,null,null,null,null,null,null,"PC5500",null,null,{"$f":"'Labor Rates'!A108","v":"Pump (plugging) Drill Rig"},null,null,null,"Air Compressor + tools",null,null,"Air Compressor + tools"]
[{"$f":"Productivity!B194","v":"Topsoil"},1.44,null,"Fence Install Crews",null,null,null,null,"PC8000",null,null,{"$f":"'Labor Rates'!A109","v":"Concrete Pump"},null,null,null,"Welding Equipment",null,null,"Welding Equipment"]
[null,null,null,null,null,null,null,null,"EX2500",null,null,{"$f":"'Labor Rates'!A110","v":"Gas Engine Vibrator"},null,null,null,"Heavy Duty Drill Rig",null,null,"Heavy Duty Drill Rig"]
["Drill Hole Types",null,null,"Install Barbed Wire Fence","B-80A",null,null,null,"H120Es (fits 325)",null,null,{"$f":"'Labor Rates'!A111","v":"Generator 5KW"},null,null,null,"Pump (plugging) Drill Rig",null,null,"Pump (plugging) Drill Rig"]
[null,null,null,"Install Chain Link Fence","B-80C",null,null,null,"H160Es (fits 349)",null,null,{"$f":"'Labor Rates'!A112","v":"HDEP Welder (pipe or liner)"},null,null,null,"Concrete Pump",null,null,"Concrete Pump"]
["Monitor",null,null,null,null,null,null,null,"H180Es (fits 374/390)",null,null,{"$f":"'Labor Rates'!A113","v":"5 Ton Crane"},null,null,null,"Gas Engine Vibrator",null,null,"Gas Engine Vibrator"]
["Dewatering",null,null,null,null,null,null,null,"S3050 (fits 320/325/330)",null,null,{"$f":"'Labor Rates'!A114","v":"20 Ton Crane"},null,null,null,"Generator 5KW",null,null,{"$f":"P83","v":"Generator 5KW"}]
["Production",null,null,"Fence Removal Crews",null,null,null,null,"S3070 (fits 330/349)",null,null,{"$f":"'Labor Rates'!A115","v":"50 Ton Crane"},null,null,null,"HDEP Welder (pipe or liner)",null,null,"HDEP Welder (pipe or liner)"]
["Injection",null,null,null,null,null,null,null,"S3090 (fits 374/390)",null,null,{"$f":"'Labor Rates'!A116","v":"120 Ton Crane"},null,null,null,"5 Ton Crane",null,null,"5 Ton Crane"]
[null,null,null,"Barbed Wire Fence Removal","2 Clab",null,null,null,"G315B (fits 320/325)",null,null,"Trucks",null,null,null,"20 Ton Crane",null,null,"20 Ton Crane"]
["Slab Demolition",null,null,"Chain Link Fence/Pipeline/Culvert Removal","B-6",null,null,null,"G320B (fits 325/330)",null,null,{"$f":"'Labor Rates'!A122","v":"Truck Drivers (4)"},null,null,null,"50 Ton Crane",null,null,"50 Ton Crane"]
[null,null,null,null,null,null,null,null,"G330 (fits 349/374)",null,null,{"$f":"'Labor Rates'!A123","v":"725C2"},null,null,null,"120 Ton Crane",null,null,"120 Ton Crane"]
["Break & bury",null,null,"Solid Waste Types",null,null,null,null,"420F2",null,null,{"$f":"'Labor Rates'!A124","v":"730C2"},null,null,null,{"$f":"L88","v":"725C2"},"Haul",null,"725C2"]
["Bury in place",null,null,null,null,null,null,null,"430F2",null,null,{"$f":"'Labor Rates'!A125","v":"735C"},null,null,null,"730C2","Haul",null,"730C2"]
[null,null,null,"Solid Waste",null,null,null,null,"CS54B",null,null,{"$f":"'Labor Rates'!A126","v":"740C"},null,null,null,"735C","Haul",null,"735C"]
[null,null,null,"Construction Debris",null,null,null,null,"CS64B",null,null,{"$f":"'Labor Rates'!A127","v":"770G"},null,null,null,"740C","Haul",null,"740C"]
["Building Types",null,null,null,null,null,null,null,"CP54B",null,null,{"$f":"'Labor Rates'!A128","v":"773G"},null,null,null,"770G","Haul",null,"770G"]
[null,null,null,"Hazardous Material Types",null,null,null,null,"CP68B",null,null,{"$f":"'Labor Rates'!A129","v":"777G"},null,null,null,"773G","Haul",null,"773G"]
[{"$f":"'Misc. Unit Costs'!B38","v":"Lg. steel"},null,null,null,null,null,null,null,"Light Truck - 1.5 Ton",null,null,{"$f":"'Labor Rates'!A130","v":"785D"},null,null,null,"777G","Haul",null,"777G"]
[{"$f":"'Misc. Unit Costs'!B39","v":"Lg. concrete"},null,null,"Solid",null,null,null,null,"Supervisor's Truck",null,null,{"$f":"'Labor Rates'!A131","v":"789D"},null,null,null,"785D","Haul",null,"785D"]
[{"$f":"'Misc. Unit Costs'!B40","v":"Lg. masonry"},null,null,"Liquid",null,null,null,null,"Flatbed Truck",null,null,{"$f":"'Labor Rates'!A132","v":"793F"},null,null,null,"789D","Haul",null,"789D"]
[{"$f":"'Misc. Unit Costs'!B41","v":"Lg. mixed"},null,null,null,null,null,null,null,"Air Compressor + tools",null,null,{"$f":"'Labor Rates'!A133","v":"797F"},null,null,null,"793F","Haul",null,"793F"]
[{"$f":"'Misc. Unit Costs'!B42","v":"Sm. steel"},null,null,"Hydrocarbon Contam Wastes",null,null,null,null,"Welding Equipment",null,null,{"$f":"'Labor Rates'!A134","v":"613E (5,000 gal)"},null,null,null,"797F","Haul",null,"797F"]
[{"$f":"'Misc. Unit Costs'!B43","v":"Sm. concrete"},null,null,null,null,null,null,null,"Heavy Duty Drill Rig",null,null,{"$f":"'Labor Rates'!A135","v":"621E (8,000 gal)"},null,null,null,"613E (5,000 gal)","Haul",null,"613E (5,000 gal)"]
[{"$f":"'Misc. Unit Costs'!B44","v":"Sm. masonry"},null,null,"Contaminated Soil",null,null,null,null,"Pump (plugging) Drill Rig",null,null,{"$f":"'Labor Rates'!A136","v":"777G H2O Truck"},null,null,null,"621E (8,000 gal)","Haul",null,"621E (8,000 gal)"]
[{"$f":"'Misc. Unit Costs'!B45","v":"Sm. wood"},null,null,"Other",null,null,null,null,"Concrete Pump",null,null,{"$f":"'Labor Rates'!A137","v":"785D H2O Truck"},null,null,null,"777G H2O Truck","Haul",null,"777G H2O Truck"]
[null,null,null,null,null,null,null,null,"Gas Engine Vibrator",null,null,{"$f":"'Labor Rates'!A138","v":"Dump Truck (10-12 yd3)"},null,null,null,"785D H2O Truck","Haul",null,"785D H2O Truck"]
["Wall Types",null,null,"Waste Containment Types",null,null,null,null,{"$f":"P83","v":"Generator 5KW"},null,null,{"$f":"'Labor Rates'!A139","v":"Tractor/Trailer (20 ton)"},null,null,null,"Dump Truck (10-12 yd3)","Haul",null,"Dump Truck (10-12 yd3)"]
[null,null,null,null,null,null,null,null,"HDEP Welder (pipe or liner)",null,null,{"$f":"'Labor Rates'!A140","v":"Tractor/Trailer (50 ton)"}]
[{"$f":"'Misc. Unit Costs'!B48","v":"Block 4 in (100 mm) thick"},null,null,{"$f":"IF(Metric,\"Solid 200-L drum\",\"Solid 55-gal drum\")","v":"Solid 55-gal drum"},null,null,null,null,"5 Ton Crane",null,null,{"$f":"'Labor Rates'!A141","v":"Tractor/Trailer (80 ton)"}]
[{"$f":"'Misc. Unit Costs'!B49","v":"Block 6 in (150 mm) thick"},null,null,"Solid Bulk",null,null,null,null,"20 Ton Crane",null,null,null,null,null,null,"Laborers"]
[{"$f":"'Misc. Unit Costs'!B50","v":"Block 8 in (200 mm) thick"},null,null,{"$f":"IF(Metric,\"Liquid 200-L drum\",\"Liquid 55-gal drum\")","v":"Liquid 55-gal drum"},null,null,null,null,"50 Ton Crane",null,null,null,null,null,null,{"$f":"'Labor Rates'!A147","v":"General Laborer"}]
[{"$f":"'Misc. Unit Costs'!B51","v":"Block 12 in (300 mm) thick"},null,null,"Liquid Bulk",null,null,null,null,"120 Ton Crane",null,null,null,null,null,null,{"$f":"'Labor Rates'!A148","v":"Skilled Laborer"}]
[{"$f":"'Misc. Unit Costs'!B52","v":"Conc 6 in (150 mm) thick"},null,null,null,null,null,null,null,"725C2",null,null,null,null,null,null,{"$f":"'Labor Rates'!A149","v":"Driller's Helper"}]
[{"$f":"'Misc. Unit Costs'!B53","v":"Conc 8 in (200 mm) thick"},null,null,"Waste Disposal Sites",null,null,null,null,"730C2",null,null,null,null,null,null,{"$f":"'Labor Rates'!A150","v":"Rodmen (reinforcing concrete)"}]
[{"$f":"'Misc. Unit Costs'!B54","v":"Conc 10 in (250 mm) thick"},null,null,null,null,null,null,null,"735C",null,null,null,null,null,null,{"$f":"'Labor Rates'!A151","v":"Cement finisher"}]
[{"$f":"'Misc. Unit Costs'!B55","v":"Conc 12 in (300 mm) thick"},null,null,"Landfill (bulk)",null,null,null,null,"740C",null,null,null,null,null,null,{"$f":"'Labor Rates'!A152","v":"Carpenter"}]
[null,null,null,"Dumpster",null,null,null,null,"770G",null,null,null,null,null,null,{"$f":"'Labor Rates'!A159","v":"Project Manager"}]
["Fence Types",null,null,null,null,null,null,null,"773G",null,null,null,null,null,null,{"$f":"'Labor Rates'!A160","v":"Foreman"}]
[null,null,null,"Vacuum Truck Size",null,null,null,null,"777G",null,null,null,null,null,null,{"$f":"'Labor Rates'!A161","v":"Field Geologist/Engineer"}]
[{"$f":"'Misc. Unit Costs'!B127","v":"Barbed 3-strand Removal"},null,null,null,null,null,null,null,"785D",null,null,null,null,null,null,{"$f":"'Labor Rates'!A162","v":"Field Tech/Sampler"}]
[{"$f":"'Misc. Unit Costs'!B129","v":"Barbed 5-strand Removal"},null,null,"Small (2,200 gal)",null,null,null,null,"789D",null,null,null,null,null,null,{"$f":"'Labor Rates'!A163","v":"Range Scientist"}]
[{"$f":"'Misc. Unit Costs'!B130","v":"Chain link 8 ft -10 ft Removal"},null,null,"Large (5,000 gal)",null,null,null,null,"793F",null,null,null,null,null,null,{"$f":"'Labor Rates'!A159","v":"Project Manager"}]
[null,null,null,null,null,null,null,null,"797F",null,null,null,null,null,null,{"$f":"'Labor Rates'!A160","v":"Foreman"}]
["Exploration Hole Types",null,null,"Waste Categories",null,null,null,null,"613E (5,000 gal)",null,null,null,null,null,null,{"$f":"'Labor Rates'!A161","v":"Field Geologist/Engineer"}]
[null,null,null,null,null,null,null,null,"621E (8,000 gal)",null,null,null,null,null,null,{"$f":"'Labor Rates'!A162","v":"Field Tech/Sampler"},"<<--- LaborerDropDownList"]
["Rotary",null,null,"Process - Other",null,null,null,null,"777G H2O Truck",null,null,null,null,null,null,{"$f":"'Labor Rates'!A163","v":"Range Scientist"}]
["Reverse Circ",null,null,"Other Facilities",null,null,null,null,"785D H2O Truck",null,null,null,null,null,null,{"$f":"'Labor Rates'!A164","v":""}]
["Core",null,null,"Off Site Facilities",null,null,null,null,"Dump Truck (10-12 yd3)",null,null,null,null,null,null,{"$f":"'Labor Rates'!A165","v":""}]
["Rotary Pre-drill",null,null,"Waste Mgmt & Disposal",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A166","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK('Labor Rates'!A167),\"\",'Labor Rates'!A167)","v":""}]
["Exploration Access/Slopes",null,null,null,null,null,null,null,null,null,null,"Maintenance Fleets",null,null,null,{"$f":"IF(ISBLANK('Labor Rates'!A168),\"\",'Labor Rates'!A168)","v":""}]
[null,null,null,"HCS Disposal",null,"Power Line Location",null,null,null,null,null,"14G/H","<<--- Maintenance Fleets",null,null,{"$f":"IF(ISBLANK('Labor Rates'!A169),\"\",'Labor Rates'!A169)","v":""}]
["Overland",null,null,null,null,null,null,null,null,null,null,"16G/H",null,null,null,{"$f":"IF(ISBLANK('Labor Rates'!A170),\"\",'Labor Rates'!A170)","v":""}]
["Original Slope <30",null,null,"On site",null,"On site",null,null,null,null,null,{"$f":"L99","v":"613E (5,000 gal)"},null,null,null,{"$f":"IF(ISBLANK('Labor Rates'!A171),\"\",'Labor Rates'!A171)","v":""}]
["Original Slope >30",null,null,"Off site",null,"Off site",null,null,null,null,null,{"$f":"L100","v":"621E (8,000 gal)"},"<<--- Water Truck Fleets",null,null,{"$f":"IF(ISBLANK('Labor Rates'!A172),\"\",'Labor Rates'!A172)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L101","v":"777G H2O Truck"},null,null,null,{"$f":"IF(ISBLANK('Labor Rates'!A173),\"\",'Labor Rates'!A173)","v":""}]
["Adit/Decline Plug Types",null,null,"Pipe Locations",null,null,null,null,null,null,null,{"$f":"L102","v":"785D H2O Truck"},"<<--- Maintenance Fleets",null,null,{"$f":"IF(ISBLANK('Labor Rates'!A174),\"\",'Labor Rates'!A174)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK('Labor Rates'!A175),\"\",'Labor Rates'!A175)","v":""}]
["Rock Backfill",null,null,"On site",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK('Labor Rates'!A176),\"\",'Labor Rates'!A176)","v":""}]
["Concrete Bulkhead",null,null,"Off site",null,null,null,null,null,null,null,"Seeding Methods",null,null,null,{"$f":"IF(ISBLANK('Labor Rates'!A177),\"\",'Labor Rates'!A177)","v":""}]
["Concrete + Rock",null,null,null,null,null,null,null,null,null,null,"Hand Broadcast"]
["Bat Gate",null,null,"Closure Plan Studies",null,null,null,null,null,null,null,"Mechanical Broadcast"]
["Bat Culvert",null,null,null,null,null,null,null,null,null,null,"Drill"]
["Foam (adit)",null,null," closure plan",null,null,null,null,null,null,null,"Hydroseeding"]
["Foam (production)",null,null," compliance report",null,null,null,null,null,null,null,"Shrub Planting - bare root"]
[null,null,null," geotechnical",null,null,null,null,null,null,null,"Tree Planting - bare root"]
["Adit/Portal Backfill Methods",null,null," hydrological",null,null,null,null,null,null,null,"Cactus Planting"]
[null,null,null," geochemical"]
["Dozer",null,null," revegetation",null,null,null,null,null,null,null,"DozerList"]
["Loader",null,null," water quality",null,null,null,null,null,null,null,{"$f":"L5","v":"D6T"}]
[null,null,null," wildlife",null,null,null,null,null,null,null,{"$f":"L7","v":"D7E"}]
["Shaft Plug Types",null,null," contaminant characterization",null,null,null,null,null,null,null,{"$f":"L8","v":"D8T"}]
[null,null,null," legacy site survey",null,null,null,null,null,null,null,{"$f":"L9","v":"D9T"}]
["Backfill",null,null," open hole survey",null,null,null,null,null,null,null,{"$f":"L10","v":"D10T2"}]
["Concrete Cap",null,null," land use/socioeconomics",null,null,null,null,null,null,null,{"$f":"L11","v":"D11T"}]
["Steel Cap","<< Not currently used",null," other"]
[]
["Powerline Types",null,null,"Closure Plan Engineering",null,null,null,null,null,null,null,"Crusher Haul Fleets"]
[{"$f":"'Misc. Unit Costs'!B163","v":"Single Pole Powerlines"},null,null,null,null,null,null,null,null,null,null,"LongHaul","ShortHaul","Push (Doze)","Cut (Excavate)"]
[{"$f":"'Misc. Unit Costs'!B164","v":"Double Pole Powerlines"},null,null," testing",null,null,null,null,null,null,null,"Small Truck","Small Loader","Small Dozer","Small Excavator"]
[null,null,null," design",null,null,null,null,null,null,null,"Med Truck","Med Loader","Med Dozer","Med Excavator"]
["Seed Mixes",null,null," materials balance",null,null,null,null,null,null,null,"Large Truck","Large Loader","Large Dozer","Large Excavator"]
[null,null,null," other",null,null,null,null,null,null,null,"XLarge Truck","XLarge Loader"]
[{"$f":"'Material Costs'!A21","v":"None"},null,null,null,null,null,null,null,null,null,null,"Scraper Dozer"]
[{"$f":"'Material Costs'!A22","v":"Mix 1"},null,null,"Closure Plan Permitting",null,null,null,null,null,null,null,"Tandem Scraper"]
[{"$f":"'Material Costs'!A23","v":"Mix 2"}]
[{"$f":"'Material Costs'!A24","v":"Mix 3"},null,null," application"]
[{"$f":"'Material Costs'!A25","v":"Mix 4"},null,null," fees",null,null,null,null,null,null,null,"Pilot Car Requirements "]
[{"$f":"'Material Costs'!A26","v":"User Mix 1"},null,null," legal",null,null,null,null,null,null,null,"Width","Lanes","Pilot Cars"]
[{"$f":"'Material Costs'!A27","v":"User Mix 2"},null,null," public consultation",null,null,null,null,null,null,null,{"$f":"IF(Metric, ROUND(12*Ft2M,1),12)","v":12},2,1]
[{"$f":"'Material Costs'!A28","v":"User Mix 3"},null,null," other",null,null,null,null,null,null,null,{"$f":"IF(Metric, ROUND(14*Ft2M,1),14)","v":14},2,2]
[{"$f":"'Material Costs'!A29","v":"User Mix 4"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric, ROUND(16*Ft2M,1),16)","v":16},2,3]
[null,null,null,"Water Pipe Types",null,null,null,null,null,null,null,{"$f":"IF(Metric, ROUND(14*Ft2M,1),14)","v":14},4,1]
[{"$f":"'Material Costs'!A31","v":"User Mix 5 (from Seed Mix sheet)"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric, ROUND(16*Ft2M,1),16)","v":16},4,2]
[null,null,null,"Water 4in (100mm ) welded HDPE",1]
["Pit Berm Construction",null,null,"Water 6in (150mm) welded HDPE",2]
[null,null,null,"Water 12in (300mm) welded HDPE",3]
["Haul & Place"]
["Excavate",null,null,"Drainpipe Types"]
["Dozer"]
[null,null,null,"Drain 4in (100mm) perforated PVC",5]
[null,null,null,"Drain 6in (150mm) perforated PVC",6]
["Drillhole Plug Methods",null,null,"Drain 4in (100mm) corrugated, perf or plain",3]
[null,null,null,"Drain 6in (150mm) corrugated., perf or plain",4]
[{"$f":"IF(Nevada,\"\",\"none\")","v":"none"}]
["Grout + Backfill",null,null,"TrenchBackfillFleets",null,"Sheet - Info from schedule sheets"]
["Grout Only",null,null,null,null,"DetailSheetName","Range Name","First Schedule Column","Last Operations Column","First operations year to show","Last Operations Column to Hide","First Closure Year Column","First Closure Column to Hide","Last Column"]
["Cement Plug",null,null,"Small Dozer",null,{"$f":"CostType&\" Schedule\"","v":"FA Schedule"},"_Schedule",{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"Col\",'FA Schedule'!$T$25),$A$365:$A$572),2)","v":"T"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('FA Schedule'!$T$25,1,ClosureYear1-FirstYrOps-1))),$A$365:$A$572),2)","v":"V"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('FA Schedule'!$T$25,1,ClosureYear1-FirstYrOps-OpsYears))),$A$365:$A$572),2)","v":"M"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('FA Schedule'!$T$25,1,ClosureYear1-FirstYrOps-OpsYears)))-1,$A$365:$A$572),2)","v":"L"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('FA Schedule'!$T$25,1,ClosureYear1-FirstYrOps))),$A$365:$A$572),2)","v":"W"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('FA Schedule'!$T$25,1,ClosureYear1-FirstYrOps-OpsYears+SchedYears))),$A$365:$A$572),2)","v":"DI"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('FA Schedule'!$T$25,1,100)))-1,$A$365:$A$572),2)","v":"DO"}]
[{"$f":"IF(Nevada,\"\",\"Top Plug\")","v":"Top Plug"},null,null,"Medium Dozer",null,"Acct Codes","AcctSched",{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"Col\",'Acct Codes'!$H$35),$A$365:$A$572),2)","v":"H"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Acct Codes'!$H$35,1,ClosureYear1-FirstYrOps-1))),$A$365:$A$572),2)","v":"J"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Acct Codes'!$H$35,1,ClosureYear1-FirstYrOps-OpsYears))),$A$365:$A$572),2)","v":"A"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Acct Codes'!$H$35,1,ClosureYear1-FirstYrOps-OpsYears)))-1,$A$365:$A$572),2)","v":{"$error":"#N/A"}},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Acct Codes'!$H$35,1,ClosureYear1-FirstYrOps))),$A$365:$A$572),2)","v":"K"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Acct Codes'!$H$35,1,ClosureYear1-FirstYrOps-OpsYears+SchedYears))),$A$365:$A$572),2)","v":"CW"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Acct Codes'!$H$35,1,100)))-1,$A$365:$A$572),2)","v":"DC"}]
[null,null,null,"Large Dozer",null,"Human Resources","HRSched",{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"Col\",'Human Resources'!$K$27),$A$365:$A$572),2)","v":"K"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Human Resources'!$K$27,1,ClosureYear1-FirstYrOps-1))),$A$365:$A$572),2)","v":"M"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Human Resources'!$K$27,1,ClosureYear1-FirstYrOps-OpsYears))),$A$365:$A$572),2)","v":"D"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Human Resources'!$K$27,1,ClosureYear1-FirstYrOps-OpsYears)))-1,$A$365:$A$572),2)","v":"C"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Human Resources'!$K$27,1,ClosureYear1-FirstYrOps))),$A$365:$A$572),2)","v":"N"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Human Resources'!$K$27,1,ClosureYear1-FirstYrOps-OpsYears+SchedYears))),$A$365:$A$572),2)","v":"CZ"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Human Resources'!$K$27,1,100)))-1,$A$365:$A$572),2)","v":"DF"}]
["IFM Project Size",null,null,null,null,"Equip Use","EquipSched",{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"Col\",'Equip Use'!$F$26),$A$365:$A$572),2)","v":"F"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Equip Use'!$F$26,1,ClosureYear1-FirstYrOps-1))),$A$365:$A$572),2)","v":"H"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Equip Use'!$F$26,1,ClosureYear1-FirstYrOps-OpsYears))),$A$365:$A$572),2)","v":{"$error":"#REF!"}},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Equip Use'!$F$26,1,ClosureYear1-FirstYrOps-OpsYears)))-1,$A$365:$A$572),2)","v":{"$error":"#REF!"}},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Equip Use'!$F$26,1,ClosureYear1-FirstYrOps))),$A$365:$A$572),2)","v":"I"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Equip Use'!$F$26,1,ClosureYear1-FirstYrOps-OpsYears+SchedYears))),$A$365:$A$572),2)","v":"CU"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Equip Use'!$F$26,1,100)))-1,$A$365:$A$572),2)","v":"DA"}]
[]
["Small"]
["Large",null,null,"Pond BackfillFleets"]
[]
["Pipe material",null,null,"Small Truck"]
[null,null,null,"Med Truck"]
["HDPE",null,null,"Large Truck"]
["PVC",null,null,"XLarge Truck"]
["Brass",null,null,"Small Dozer"]
["Cast Iron",null,null,"Med Dozer"]
["Smooth Steel",null,null,"Large Dozer"]
["Asbestos Cement"]
[null,null,null,"Frequency"]
["Evaporator Types"]
[null,null,null,"One-time"]
["Misting",null,null,"Annual"]
["Wobblers",null,null,"Other"]
["Snowmaker"]
[null,null,null,"Other User Categories for Cost Summary Sheet (BLM)"]
["Evaporator/Pump Types"]
[null,null,null,"Mob/Demob"]
["Contact Water",null,null,"A. Earthwork"]
["Other Water",null,null,"B. Revegetation"]
["Off Site Facilities",null,null,"C. Water Management"]
[null,null,null,"D. Facility & Equipment Demo"]
["Solution Types",null,null,"E. Monitoring",null,null,null,null,null,null,"Import Tables"]
[null,null,null,"F. Construction Mgmt",null,null,null,null,null,null,"From Version 1.4.1 Build 16"]
["Residual Inventory",null,null,"G. Closure Planning, G&A & HR",null,null,null,null,null,null,null,null,null,null,null,null,"Shifts (Sx = column in Import File where shift starts, Wx width of shift)"]
["Contact Water",null,null,null,null,null,null,null,null,null,"Facility No.","Import Area","Model Area","Table #","Import Table","Model Table","Num Shifts","S1","W1","S2","W2","S3","W3","S4","W4","S5","W5","S6","W6"]
["Seepage",null,null,"Sheet - Table Root Range Name Index",null,null,null,null,null,null,null,null,1,1,1,1,"_DumpsTable1","_DumpsTable1",3,3,1,4,4,17,4]
["Pit Water",null,"#","Sheet Name","Table Name","# Actions in Sched","# Tables in Sheet","Current rows in sheet","# Rows in Sched",null,1,2,2,0]
["Surface Water",null,null,"DetailSheetName","TableAbbr","NumActivities","NumDetailTables","NumSheetRows","SchedTempRows",null,1,3,4,2,"_DumpsTable2","_DumpsTable3",2,7,6,9,2]
["Groundwater",null,1,"Waste Rock Dumps","Dumps",6,8,{"$f":"ROWS(INDIRECT(\"_\"&E221&\"Table1\"))","v":3},7,null,2,1,1,1,"_TailingsTable1","_TailingsTable1",3,3,1,4,4,17,4]
["Other Water",null,2,"Tailings","Tails",7,9,{"$f":"ROWS(INDIRECT(\"_\"&E222&\"Table1\"))","v":2},8,null,2,2,3,0]
["Offsite Facilities",null,3,"Heap Leach","Heaps",7,10,2,8,null,2,3,4,2,"_TailingsTable2","_TailingsTable3",2,7,6,9,2]
[null,null,4,"Pits","Pits",2,3,2,3,null,3,1,1,1,"_HeapsTable1","_HeapsTable1",3,3,1,4,4,17,4]
["Treatment CapEx Types",null,5,"Quarries & Borrow Pits","Quarry",8,11,2,9,null,3,2,2,0]
[null,null,6,"Underground Openings","Adits",1,2,2,2,null,3,3,4,2,"_HeapsTable2","_HeapsTable3",2,7,6,9,2]
["Active",null,7,"Underground Openings","Shafts",1,2,2,2,null,3,4,5,3,"_HeapsTable3","_HeapsTable4",0]
["Passive",null,8,"Roads","Roads",5,6,2,5,null,3,5,6,0]
["Other",null,9,"Process Ponds","Ponds",7,11,8,8,null,4,1,1,1,"_PitsTable1","_PitsTable1",3,3,1,4,11,15,1]
[null,null,10,"Yards, Etc.","Yards",6,8,4,7,null,4,2,2,0]
["Decontamination",null,11,"Landfills","Landfills",6,8,2,7,null,5,1,1,null,"_QuarryTable1","_QuarryTable1",3,3,1,4,4,17,4]
[null,null,12,"Haul Material","Haulage",7,5,2,8,null,5,2,2,0]
["Process - Plant & Buildings",null,13,"Foundations & Buildings","Building",7,5,9,8,null,5,3,4,null,"_QuarryTable2","_QuarryTable3",2,7,6,9,2]
["Off Site Facilities",null,14,"Sediment & Drainage Control","Diversion",4,3,2,5,null,5,4,5,null,"_QuarryTable3","_QuarryTable4",1,12,1]
[null,null,15,"Sediment & Drainage Control","SedPond",5,5,2,6]
["Property Holding",null,16,"Other Demo & Equip Removal","OtherDemo",1,1,2,1]
[null,null,17,"Other Demo & Equip Removal","EquipRemoval",1,1,4,1,"<<<- FacilitiesInfo - DO NOT MODIFY. Used by various VBA routines"]
["Permitting",null,18,"Solution Mgmt","Pump",1,2,2,1]
["Taxes",null,19,"Solution Mgmt","Evap",1,2,2,1]
["Claim fees",null,20,"Solution Mgmt","Treat",1,2,2,1]
["Lease Payments",null,21,"Solution Mgmt","Decon",1,2,2,1]
["Disposal/Acquisition Costs",null,22,"Well Abandonment","ProductionWell",1,1,5,1]
[null,null,23,"Well Abandonment","MonitorWell",1,1,2,1]
["Security & Maintenance",null,24,"Waste Disposal","SolidWaste",1,2,5,1]
[null,null,25,"Waste Disposal","HazMat",1,2,2,1]
["Security",null,26,"Waste Disposal","HCS",1,2,2,1]
["Snow Removal",null,27,"Misc. Costs","FenceRemoval",1,1,5,1]
["Road Maintenance",null,28,"Misc. Costs","FenceInstall",1,1,3,1]
["Other",null,29,"Misc. Costs","Culvert",1,1,2,1]
[null,null,30,"Misc. Costs","Pipe",1,1,5,1]
["Administration",null,31,"Misc. Costs","PowerLine",1,1,2,1]
[null,null,32,"Misc. Costs","RipRap",1,1,2,1]
["Insurance",null,33,"Exploration","Drillhole",1,2,2,1]
["Financial Surety",null,34,"Exploration","Trench",2,3,2,3]
["Relocation",null,35,"Expl. Roads & Pads","ExplRoad",4,5,2,5]
["Staff Recruitment",null,36,"Monitoring","MonH2O",1,2,2,1]
["Contract Management/Purchasing",null,37,"Closure Planning","Studies",1,1,2,1]
["Head Office Support",null,38,"Closure Planning","Engineering",1,1,2,1]
["Light Vehicles & Equipment",null,39,"Closure Planning","Permitting",1,1,2,1]
["Cleaning and Maintenance of Buildings",null,40,"G & A","Property",1,1,2,1]
["Office Supplies",null,41,"G & A","Security",1,1,2,1]
["Utilities",null,42,"G & A","Admin",1,1,2,1,"<<< Facilities in this range have variable line counts in the detail sheets"]
["Supplies – General supplies.",null,43,"Other User","OtherUser",1,1,3,1]
["Small Fixed Assets",null,44,"Human Resources","HR",1,2,{"$f":"ROWS(INDIRECT(\"_\"&E264&\"Table1\"))","v":2},1]
["Telecommunication",null,45,"Filters","Locations",0,1,17,0]
["Material/Goods Transport ",null,46,"Filters","Properties",0,1,4,0]
["Consultants",null,47,"Filters","Phases",0,1,{"$f":"ROWS(INDIRECT(\"_\"&E267&\"Table1\"))","v":5},0]
["QA/QC Service",null,48,"Acct Codes","Acct",0,1,19,0]
["Survey Service",null,49,"Mobilization","Mob",1,2,10,1]
["Legal",null,50,"Monitoring","ReclMon",1,2,{"$f":"ROWS(INDIRECT(\"_\"&E270&\"Table1\"))","v":3},1]
["Health & safety",null,51,"Monitoring","MonPump",1,1,2,1]
["Donations",null,52,"Recl. Maint","RevegMaint",1,1,3,1]
["Community Relations",null,53,"Recl. Maint","CoverMaint",1,1,{"$f":"ROWS(INDIRECT(\"_\"&E273&\"Table1\"))","v":2},1]
["Social Commitments",null,54,"Recl. Maint","GMMaint",1,1,3,1]
["Electric power",null,55,"Constr. Mgmt","ConstrMgmt",1,2,3,1]
["Transport",null,56,"Constr. Mgmt","RoadMaint",1,1,{"$f":"ROWS(INDIRECT(\"_\"&E276&\"Table1\"))","v":4},1]
["Camp Food",null,57,"Constr. Mgmt","WaterFees",1,1,2,1]
["Camp Lodging"]
["Misc. Administration",null,null,"Sheet - Table Root Range Name Index"]
[null,null,"#","Sheet Name","Range Name","Import from 1.1.4 Build 16?","Import from 1.1.4 Build 17 (NV)?","Import from BRCE?"]
["HR",null,null,"DetailSheetName","RangeAbbr","ImportBuild16","ImportBuild17","ImportBRCE"]
[null,null,1,"Monitoring","UserInputMonitoring",true,true,true]
["H2O Treat Sys Constr - Other",null,2,"Constr. Mgmt","UserInputConstrMgmt",true,true,true]
["H2O Treat Sys Constr - Active",null,3,"Mobilization","UserInputMob",true,true,true]
["H2O Treat Sys Constr - Passive"]
["H2O Treat Sys Constr - Buildings & Structures",null,null,"Sheet - Table Root Range Name Index"]
["Water Treatment - Contact Water",null,"#","Sheet Name","Range Name","Import from 1.1.4 Build 16?","Import from 1.1.4 Build 17 (NV)?","Import from BRCE?"]
["Water Treatment - Other",null,null,"DetailSheetName","RangeAbbr","ImportBuild16","ImportBuild17","ImportBRCE"]
["Monitoring/Regulatory Reporting",null,1,"Material Costs","UserInputSeed",true,true,true]
["Security & Maintenance",null,2,"Material Costs","UserInputMulch",true,true,true]
["Property/Claim Management",null,3,"Material Costs","UserInputAmendments",true,true,true]
["Social Commitments",null,4,"Material Costs","UserInputLabAnalyses",true,true,true]
["Closure G & A",null,5,"Material Costs","UserInputFuelEtc",true,true,true]
[null,null,6,"Material Costs","UserInputSeedMethod",true,true,true,"<<< OtherImportInfo - range extended for import - DO NOT MODIFY"]
["Languages",null,7,"Productivity","UserInputCorrectionFactors",true,true,true]
[null,null,8,"Fleets (Crews)","UserInputCrews",true,true,true]
["English (U.S.)",null,9,"Fleets (Crews)","UserInputUserCrews",true,true,true]
["Español (CL)",null,10,"Settings","UserInputSettings",true,true,true]
["Español (MX)",null,11,"Property Information","UserInputPropInfo",true,true,true]
["Español (PE)"]
["Español (AR)"]
["Russian",null,"Sheet Names/Table Abbreviations - For checking to see if sheets are being used"]
[null,null,"#","Sheet Name","Abbr","Rows?","Costs?","Used?"]
[]
[null,null,1,"Waste Rock Dumps","Dumps",{"$f":"IsSheetUsed(E305)","v":{"$error":"#VALUE!"}},{"$f":"AnySheetCosts(E305)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(F305,G305),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
[null,null,2,"Tailings","Tails",{"$f":"IsSheetUsed(E306)","v":{"$error":"#VALUE!"}},{"$f":"AnySheetCosts(E306)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(F306,G306),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
[null,null,3,"Heap Leach","Heaps",{"$f":"IsSheetUsed(E307)","v":{"$error":"#VALUE!"}},{"$f":"AnySheetCosts(E307)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(F307,G307),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
[null,null,4,"Pits","Pits",{"$f":"IsSheetUsed(E308)","v":{"$error":"#VALUE!"}},{"$f":"AnySheetCosts(E308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
["Currencies",null,5,"Quarries & Borrow Pits","Quarry",{"$error":"#VALUE!"},{"$f":"AnySheetCosts(E309)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,6,"Underground Openings","Adits",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Dollar (US)","$",7,"Underground Openings","Shafts",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Argentina Peso","AR$",8,"Roads","Roads",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Australian Dollar","AU$",9,"Process Ponds","Ponds",{"$f":"IsSheetUsed(E313)","v":{"$error":"#VALUE!"}},{"$f":"AnySheetCosts(E313)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(F313,G313),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
["Brazilian Real","R$",10,"Yards, Etc.","Yards",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(F314,G314),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
["Bolivia Bolíviano","$b",11,"Landfills","Landfills",{"$error":"#VALUE!"},{"$f":"AnySheetCosts(E315)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
["Canadian Dollar","CA$",12,"Haul Material","Haulage",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(F316,G316),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
["CFP Franc","XPF",13,"Foundations & Buildings","Building",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(F317,G317),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
["Chilean Peso","CL$",14,"Sediment & Drainage Control","Diversion",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(F318,G318),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
["Chinese Yuan","¥",15,"Sediment & Drainage Control","SedPond",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Colombia Peso","CO$",16,"Other Demo & Equip Removal","OtherDemo",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Costa Rica Colon","₡",17,"Other Demo & Equip Removal","EquipRemoval",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Czech Republic Koruna","Kč",18,"Solution Mgmt","Pump",{"$error":"#VALUE!"},{"$f":"AnySheetCosts(E322)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
["Dominican Republic Peso","RD$",19,"Solution Mgmt","Evap",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Euro","€",20,"Solution Mgmt","Treat",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GBP","£",21,"Solution Mgmt","Decon",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Ghana Cedi","GHS",22,"Well Abandonment","ProductionWell",{"$error":"#VALUE!"},{"$f":"AnySheetCosts(E326)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(F326,G326),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
["Guatemala Quetzal","Q",23,"Well Abandonment","MonitorWell",{"$error":"#VALUE!"},{"$f":"AnySheetCosts(E327)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(F327,G327),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
["Honduras Lempira","L",24,"Waste Disposal","SolidWaste",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["India Rupee","₹",25,"Waste Disposal","HazMat",{"$error":"#VALUE!"},{"$f":"AnySheetCosts(E329)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(F329,G329),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
["Indonesia Rupiah","Rp",26,"Waste Disposal","HCS",{"$error":"#VALUE!"},{"$f":"AnySheetCosts(E330)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(F330,G330),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
["Jamaica Dollar","J$",27,"Misc. Costs","FenceRemoval",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Japan Yen","¥",28,"Misc. Costs","FenceInstall",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Kazakhstan Tenge","лв",29,"Misc. Costs","Culvert",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Korea Won","₩",30,"Misc. Costs","Pipe",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Kyrgyzstan Som","лв",31,"Misc. Costs","PowerLine",{"$error":"#VALUE!"},{"$f":"AnySheetCosts(E335)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(F335,G335),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
["Malaysia Ringgit","RM",32,"Misc. Costs","RipRap",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Mexico Peso","M$",33,"Exploration","Drillhole",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(F337,G337),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
["Mongolia Tughrik","₮",34,"Exploration","Trench",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Nicaragua Cordoba","C$",35,"Expl. Roads & Pads","ExplRoad",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Norway Krone","kr",36,"Monitoring","MonH2O",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Pakistan Rupee","₨",37,"Closure Planning","Studies",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Panama Balboa","B/.",38,"Closure Planning","Engineering",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Paraguay Guarani","Gs",39,"Closure Planning","Permitting",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Peru Sol","S/.",40,"G & A","Property",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(F344,G344),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
["Philippines Peso","₱",41,"G & A","Security",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(F345,G345),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
["Poland Zloty","zt",42,"G & A","Admin",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(F346,G346),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
["Romania New Leu","lei",43,"Other User","OtherUser",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(F347,G347),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
["Russian ruble","₽",44,"Human Resources","HR",{"$error":"#VALUE!"},{"$f":"AnySheetCosts(E348)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
["Serbia Dinar","Дин.",45,"Monitoring","ReclMon",{"$error":"#VALUE!"},{"$f":"AnySheetCosts(E349)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
["South African Rand","R",46,"Monitoring","MonH2O",{"$f":"IsSheetUsed(E350)","v":{"$error":"#VALUE!"}},{"$f":"AnySheetCosts(E350)","v":{"$error":"#VALUE!"}},{"$f":"IF(G350,\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
["Sweden Krona","kr",47,"Monitoring","MonPump",{"$f":"IsSheetUsed(E351)","v":{"$error":"#VALUE!"}},{"$f":"AnySheetCosts(E351)","v":{"$error":"#VALUE!"}},{"$f":"IF(G351,\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
["Switzerland Franc","CHF",48,"Recl. Maint","RevegMaint",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(G352,\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
["New Turkish Lira","₺",49,"Recl. Maint","CoverMaint",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Ukraine Hryvnia","₴",50,"Recl. Maint","GMMaint",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Uruguay Peso","U$",51,"Constr. Mgmt","ConstrMgmt",{"$error":"#VALUE!"},{"$f":"AnySheetCosts(E355)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
["Uzbekistan Som","лв",52,"Constr. Mgmt","RoadMaint",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Venezuela Bolivar","Bs",53,"Constr. Mgmt","WaterFees",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Zimbabwe Dollar","Z$",54,"Material Costs","Seed",true,true,"Used"]
[null,null,55,"Material Costs","Mulch",true,true,"Used"]
[null,null,56,"Material Costs","Amendments",true,true,"Used"]
[null,null,57,"Material Costs","LabAnalyses",true,true,"Used"]
[null,null,58,"Material Costs","FuelEtc",true,true,"Used"]
[null,null,59,"Material Costs","SeedMethod",true,true,"Used"]
["NumbersLetters",null,60,"Productivity","CorrectionFactors",true,true,"Used"]
[1,"A",61,"Fleets(Crews)","Fleets(Crews)",true,true,"Used"]
[2,"B",62,"Cost Schedule","CostSchedule",true,true,"Used"]
[3,"C",63,"Acct Codes","Acct",{"$f":"IsSheetUsed(E367)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(F367,\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
[4,"D",64,"Filters","Locations",{"$f":"IsSheetUsed(E368)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(F368,\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
[5,"E",65,"Filters","Properties",{"$f":"IsSheetUsed(E369)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(F369,\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
[6,"F",66,"Filters","Phases",{"$f":"IsSheetUsed(E370)","v":{"$error":"#VALUE!"}}]
[7,"G",67,"Mobilization","Mob",{"$f":"IsSheetUsed(E371)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(F371,\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
[8,"H"]
[9,"I","User Sheet Use Check  - For checking to see if sheets are being used"]
[10,"J","Seq","Sheet Name","Rows Used","Used?"]
[11,"K"]
[12,"L",1,{"$f":"D455","v":"User 01"},{"$f":"IF(ISERROR(UserSheetRange(D376)),8,UserSheetRange(D376))","v":8},{"$f":"IF(E376>8,\"Used\",\"\")","v":""}]
[13,"M",2,{"$f":"D456","v":"User 02"},{"$f":"IF(ISERROR(UserSheetRange(D377)),8,UserSheetRange(D377))","v":8},{"$f":"IF(E377>8,\"Used\",\"\")","v":""}]
[14,"N",3,{"$f":"D457","v":"User 03"},{"$f":"IF(ISERROR(UserSheetRange(D378)),8,UserSheetRange(D378))","v":8},{"$f":"IF(E378>8,\"Used\",\"\")","v":""}]
[15,"O",4,"User 04",{"$f":"IF(ISERROR(UserSheetRange(D379)),8,UserSheetRange(D379))","v":8},{"$f":"IF(E379>8,\"Used\",\"\")","v":""}]
[16,"P",5,"User 05",{"$f":"IF(ISERROR(UserSheetRange(D380)),8,UserSheetRange(D380))","v":8},{"$f":"IF(E380>8,\"Used\",\"\")","v":""}]
[17,"Q",6,"User 06",{"$f":"IF(ISERROR(UserSheetRange(D381)),8,UserSheetRange(D381))","v":8},{"$f":"IF(E381>8,\"Used\",\"\")","v":""}]
[18,"R",7,"User 07",{"$f":"IF(ISERROR(UserSheetRange(D382)),8,UserSheetRange(D382))","v":8},{"$f":"IF(E382>8,\"Used\",\"\")","v":""}]
[19,"S",8,"User 08",{"$f":"IF(ISERROR(UserSheetRange(D383)),8,UserSheetRange(D383))","v":8},""]
[20,"T",9,{"$f":"D463","v":"User 09"},{"$f":"IF(ISERROR(UserSheetRange(D384)),8,UserSheetRange(D384))","v":8},""]
[21,"U",10,{"$f":"D464","v":"User 10"},{"$f":"IF(ISERROR(UserSheetRange(D385)),8,UserSheetRange(D385))","v":8},""]
[22,"V",11,"User 11",{"$f":"IF(ISERROR(UserSheetRange(D386)),8,UserSheetRange(D386))","v":8},""]
[23,"W",12,"User 12",{"$f":"IF(ISERROR(UserSheetRange(D387)),8,UserSheetRange(D387))","v":8},""]
[24,"X",13,"User 13",{"$f":"IF(ISERROR(UserSheetRange(D388)),8,UserSheetRange(D388))","v":8},""]
[25,"Y",14,"User 14",{"$f":"IF(ISERROR(UserSheetRange(D389)),8,UserSheetRange(D389))","v":8},""]
[26,"Z",15,"User 15",{"$f":"IF(ISERROR(UserSheetRange(D390)),8,UserSheetRange(D390))","v":8},""]
[27,{"$f":"\"A\" & B365","v":"AA"},16,"User 16",{"$f":"IF(ISERROR(UserSheetRange(D391)),8,UserSheetRange(D391))","v":8},""]
[28,"AB",17,"User 17",{"$f":"IF(ISERROR(UserSheetRange(D392)),8,UserSheetRange(D392))","v":8},""]
[29,"AC",18,"User 18",{"$f":"IF(ISERROR(UserSheetRange(D393)),8,UserSheetRange(D393))","v":8},""]
[30,"AD",19,"User 19",{"$f":"IF(ISERROR(UserSheetRange(D394)),8,UserSheetRange(D394))","v":8},""]
[31,"AE",20,"User 20",{"$f":"IF(ISERROR(UserSheetRange(D395)),8,UserSheetRange(D395))","v":8},""]
[32,"AF",21,"User 21",{"$f":"IF(ISERROR(UserSheetRange(D396)),8,UserSheetRange(D396))","v":8},""]
[33,"AG",22,"User 22",{"$f":"IF(ISERROR(UserSheetRange(D397)),8,UserSheetRange(D397))","v":8},""]
[34,"AH",23,"User 23",{"$f":"IF(ISERROR(UserSheetRange(D398)),8,UserSheetRange(D398))","v":8},""]
[35,"AI",24,"User 24",{"$f":"IF(ISERROR(UserSheetRange(D399)),8,UserSheetRange(D399))","v":8},""]
[36,"AJ",25,"User 25",{"$f":"IF(ISERROR(UserSheetRange(D400)),8,UserSheetRange(D400))","v":8},""]
[37,"AK",26,"User 26",{"$f":"IF(ISERROR(UserSheetRange(D401)),8,UserSheetRange(D401))","v":8},""]
[38,{"$f":"\"A\" & B376","v":"AL"},27,"User 27",{"$f":"IF(ISERROR(UserSheetRange(D402)),8,UserSheetRange(D402))","v":8},""]
[39,"AM",28,"User 28",{"$f":"IF(ISERROR(UserSheetRange(D403)),8,UserSheetRange(D403))","v":8},""]
[40,"AN",29,"User 29",{"$f":"IF(ISERROR(UserSheetRange(D404)),8,UserSheetRange(D404))","v":8},""]
[41,"AO",30,"User 30",{"$f":"IF(ISERROR(UserSheetRange(D405)),8,UserSheetRange(D405))","v":8},""]
[42,"AP"]
[43,"AQ"]
[44,"AR"]
[45,"AS",null,"Sheet Name","Used?"]
[46,"AT"]
[47,"AU",null,"Property Information","Used"]
[48,"AV",null,{"$f":"CostType&\" Schedule\"","v":"FA Schedule"},"Used"]
[49,"AW",null,"Acct Codes",{"$f":"IF(UsedDetailSheet(D413,SheetNameAbbrList,2,6),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
[50,"AX",null,"Filters",{"$f":"IF(UsedDetailSheet(D414,SheetNameAbbrList,2,6),\"Used\",\"\")","v":{"$error":"#VALUE!"}},"NEED TO CREATE FUNCTION"]
[51,"AY",null,"Waste Rock Dumps",{"$f":"IF(UsedDetailSheet(D415,SheetNameAbbrList,2,6),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
[52,"AZ",null,"Tailings",{"$f":"IF(UsedDetailSheet(D416,SheetNameAbbrList,2,6),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
[53,{"$f":"\"B\" & B365","v":"BA"},null,"Heap Leach",{"$f":"IF(UsedDetailSheet(D417,SheetNameAbbrList,2,6),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
[54,"BB",null,"Solution Mgmt",{"$f":"IF(UsedDetailSheet(D418,SheetNameAbbrList,2,6),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
[55,"BC",null,"Pits",{"$f":"IF(UsedDetailSheet(D419,SheetNameAbbrList,2,6),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
[56,"BD",null,"Quarries & Borrow Pits",{"$f":"IF(UsedDetailSheet(D420,SheetNameAbbrList,2,6),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
[57,"BE",null,"Underground Openings",{"$f":"IF(UsedDetailSheet(D421,SheetNameAbbrList,2,6),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
[58,"BF",null,"Roads",{"$f":"IF(UsedDetailSheet(D422,SheetNameAbbrList,2,6),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
[59,"BG",null,"Process Ponds",{"$f":"IF(UsedDetailSheet(D423,SheetNameAbbrList,2,6),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
[60,"BH",null,"Yards, Etc.",{"$f":"IF(UsedDetailSheet(D424,SheetNameAbbrList,2,6),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
[61,"BI",null,"Landfills",{"$f":"IF(UsedDetailSheet(D425,SheetNameAbbrList,2,6),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
[62,"BJ",null,"Haul Material",{"$f":"IF(UsedDetailSheet(D426,SheetNameAbbrList,2,6),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
[63,"BK",null,"Foundations & Buildings",{"$f":"IF(UsedDetailSheet(D427,SheetNameAbbrList,2,6),\"Used\",\"\")","v":{"$error":"#VALUE!"}},"<<< RANGE USED FOR TABLE OF CONTENTS - DO NOT MODIFY!!"]
[64,{"$f":"\"B\" & B376","v":"BL"},null,"Other Demo & Equip Removal",{"$f":"IF(UsedDetailSheet(D428,SheetNameAbbrList,2,6),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
[65,"BM",null,"Sediment & Drainage Control",{"$f":"IF(UsedDetailSheet(D429,SheetNameAbbrList,2,6),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
[66,"BN",null,"Well Abandonment",{"$f":"IF(UsedDetailSheet(D430,SheetNameAbbrList,2,6),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
[67,"BO",null,"Waste Disposal",{"$f":"IF(UsedDetailSheet(D431,SheetNameAbbrList,2,6),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
[68,"BP",null,"Misc. Costs",{"$f":"IF(UsedDetailSheet(D432,SheetNameAbbrList,2,6),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
[69,"BQ",null,"Exploration",{"$f":"IF(UsedDetailSheet(D433,SheetNameAbbrList,2,6),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
[70,"BR",null,"Expl. Roads & Pads",{"$f":"IF(UsedDetailSheet(D434,SheetNameAbbrList,2,6),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
[71,"BS",null,"Monitoring",{"$f":"IF(UsedDetailSheet(D435,SheetNameAbbrList,2,6),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
[72,"BT",null,"Recl. Maint",{"$f":"IF(UsedDetailSheet(D436,SheetNameAbbrList,2,6),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
[73,"BU",null,"Constr. Mgmt",{"$f":"IF(UsedDetailSheet(D437,SheetNameAbbrList,2,6),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
[74,"BV",null,"Closure Planning",{"$f":"IF(UsedDetailSheet(D438,SheetNameAbbrList,2,6),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
[75,"BW",null,"G & A",{"$f":"IF(UsedDetailSheet(D439,SheetNameAbbrList,2,6),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
[76,"BX",null,"Other User",{"$f":"IF(UsedDetailSheet(D440,SheetNameAbbrList,2,6),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
[77,"BY",null,"Human Resources",{"$f":"IF(UsedDetailSheet(D441,SheetNameAbbrList,2,6),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
[78,"BZ",null,"Mobilization",{"$f":"IF(UsedDetailSheet(D442,SheetNameAbbrList,2,6),\"Used\",\"\")","v":{"$error":"#VALUE!"}}]
[79,{"$f":"\"C\" & B365","v":"CA"},null,"Equip Use","Used"]
[80,"CB",null,"Reclamation Quantities","Used"]
[81,"CC",null,"Labor Rates","Used"]
[82,"CD",null,"Equipment Costs","Used"]
[83,"CE",null,"Material Costs","Used"]
[84,"CF",null,"Misc. Unit Costs","Used"]
[85,"CG",null,"Seed Mixture","Used"]
[86,"CH",null,"Fleets (Crews)","Used"]
[87,"CI",null,"Productivity","Used"]
[88,"CJ",null,"Figures","Used"]
[89,"CK",null,"Settings","Used"]
[90,{"$f":"\"C\" & B376","v":"CL"},null,"Tools","Used"]
[91,"CM",1,{"$f":"\"User \"&TEXT(C455,\"00\")&IF(INDIRECT(\"User\"&TEXT(C455,\"00\")&\"Name\")=\"\",\"\",\" \"&INDIRECT(\"User\"&TEXT(C455,\"00\")&\"Name\"))","v":"User 01"},{"$f":"IF(ISERROR(UsedDetailSheet(D455,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D455,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":""}]
[92,"CN",2,{"$f":"\"User \"&TEXT(C456,\"00\")&IF(INDIRECT(\"User\"&TEXT(C456,\"00\")&\"Name\")=\"\",\"\",\" \"&INDIRECT(\"User\"&TEXT(C456,\"00\")&\"Name\"))","v":"User 02"},{"$f":"IF(ISERROR(UsedDetailSheet(D456,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D456,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":""}]
[93,"CO",3,{"$f":"\"User \"&TEXT(C457,\"00\")&IF(ISBLANK(INDIRECT(\"User\"&TEXT(C457,\"00\")&\"Name\")),\"\",\" \")&INDIRECT(\"User\"&TEXT(C457,\"00\")&\"Name\")","v":"User 03"},{"$f":"IF(ISERROR(UsedDetailSheet(D457,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D457,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":""}]
[94,"CP",4,"User 04",{"$f":"IF(ISERROR(UsedDetailSheet(D458,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D458,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":""},{"$f":"IF(INDIRECT(\"User\"&TEXT(C460,\"00\")&\"Name\")=\"\",\"\",\" \"&INDIRECT(\"User\"&TEXT(C460,\"00\")&\"Name\"))","v":""}]
[95,"CQ",5,"User 05",{"$f":"IF(ISERROR(UsedDetailSheet(D459,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D459,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":""},""]
[96,"CR",6,"User 06",{"$f":"IF(ISERROR(UsedDetailSheet(D460,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D460,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":""},""]
[97,"CS",7,"User 07",{"$f":"IF(ISERROR(UsedDetailSheet(D461,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D461,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":""},""]
[98,"CT",8,"User 08",{"$f":"IF(ISERROR(UsedDetailSheet(D462,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D462,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":""},""]
[99,"CU",9,"User 09",{"$f":"IF(ISERROR(UsedDetailSheet(D463,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D463,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":""},""]
[100,"CV",10,"User 10",{"$f":"IF(ISERROR(UsedDetailSheet(D464,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D464,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":""},""]
[101,"CW",11,"User 11",{"$f":"IF(ISERROR(UsedDetailSheet(D465,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D465,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":""},""]
[102,"CX",12,"User 12",{"$f":"IF(ISERROR(UsedDetailSheet(D466,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D466,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":""},""]
[103,"CY",13,"User 13",{"$f":"IF(ISERROR(UsedDetailSheet(D467,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D467,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":""},""]
[104,"CZ",14,"User 14",{"$f":"IF(ISERROR(UsedDetailSheet(D468,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D468,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":""}]
[105,{"$f":"\"D\" & B365","v":"DA"},15,"User 15",{"$f":"IF(ISERROR(UsedDetailSheet(D469,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D469,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":""},""]
[106,"DB",16,"User 16",{"$f":"IF(ISERROR(UsedDetailSheet(D470,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D470,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":""},""]
[107,"DC",17,"User 17",{"$f":"IF(ISERROR(UsedDetailSheet(D471,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D471,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":""},""]
[108,"DD",18,"User 18",{"$f":"IF(ISERROR(UsedDetailSheet(D472,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D472,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":""},""]
[109,"DE",19,"User 19",{"$f":"IF(ISERROR(UsedDetailSheet(D473,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D473,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":""},""]
[110,"DF",20,"User 20",{"$f":"IF(ISERROR(UsedDetailSheet(D474,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D474,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":""},""]
[111,"DG",21,"User 21",{"$f":"IF(ISERROR(UsedDetailSheet(D475,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D475,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":""},""]
[112,"DH",22,"User 22",{"$f":"IF(ISERROR(UsedDetailSheet(D476,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D476,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":""},""]
[113,"DI",23,"User 23",{"$f":"IF(ISERROR(UsedDetailSheet(D477,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D477,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":""},""]
[114,"DJ",24,"User 24",{"$f":"IF(ISERROR(UsedDetailSheet(D478,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D478,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":""},""]
[115,"DK",25,"User 25",{"$f":"IF(ISERROR(UsedDetailSheet(D479,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D479,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":""},""]
[116,{"$f":"\"D\" & B376","v":"DL"},26,"User 26",{"$f":"IF(ISERROR(UsedDetailSheet(D480,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D480,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":""},""]
[117,"DM",27,"User 27",{"$f":"IF(ISERROR(UsedDetailSheet(D481,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D481,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":""},{"$f":"IF(INDIRECT(\"User\"&TEXT(C484,\"00\")&\"Name\")=\"\",\"\",\" \"&INDIRECT(\"User\"&TEXT(C484,\"00\")&\"Name\"))","v":""}]
[118,"DN",28,"User 28",{"$f":"IF(ISERROR(UsedDetailSheet(D482,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D482,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":""},{"$f":"IF(INDIRECT(\"User\"&TEXT(C485,\"00\")&\"Name\")=\"\",\"\",\" \"&INDIRECT(\"User\"&TEXT(C485,\"00\")&\"Name\"))","v":""}]
[119,"DO",29,{"$f":"\"User \"&TEXT(C483,\"00\")&IF(ISBLANK(INDIRECT(\"User\"&TEXT(C483,\"00\")&\"Name\")),\"\",\" \")&INDIRECT(\"User\"&TEXT(C483,\"00\")&\"Name\")","v":"User 29"},{"$f":"IF(ISERROR(UsedDetailSheet(D483,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D483,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":""}]
[120,"DP",30,"User 30",{"$f":"IF(ISERROR(UsedDetailSheet(D484,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D484,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":""}]
[121,"DQ",30,"BreakLinks","Used"]
[122,"DR"]
[123,"DS",null,"Summary Table Category","<<<< for use in data validation for Facility Type column in Other User Sheet"]
[124,"DT"]
[125,"DU",null,"Waste Rock Dumps",{"$f":"SUMIF(OtherUserType,Lists!D489,OtherUserTotals)","v":0}]
[126,"DV",null,"Tailings",{"$f":"SUMIF(OtherUserType,Lists!D490,OtherUserTotals)","v":0}]
[127,"DW",null,"Heaps",{"$f":"SUMIF(OtherUserType,Lists!D491,OtherUserTotals)","v":0}]
[128,"DX",null,"Pits",{"$f":"SUMIF(OtherUserType,Lists!D492,OtherUserTotals)","v":0}]
[129,"DY",null,"Quarries & Borrow Areas",{"$f":"SUMIF(OtherUserType,Lists!D493,OtherUserTotals)","v":0}]
[130,"DZ",null,"Material Hauling",{"$f":"SUMIF(OtherUserType,Lists!D494,OtherUserTotals)","v":0}]
[131,{"$f":"\"E\" & B365","v":"EA"},null,"Roads",{"$f":"SUMIF(OtherUserType,Lists!D495,OtherUserTotals)","v":0}]
[132,"EB",null,"Process Ponds",{"$f":"SUMIF(OtherUserType,Lists!D496,OtherUserTotals)","v":0}]
[133,"EC",null,"Yards, Etc.",{"$f":"SUMIF(OtherUserType,Lists!D497,OtherUserTotals)","v":0}]
[134,"ED",null,"Landfills",{"$f":"SUMIF(OtherUserType,Lists!D498,OtherUserTotals)","v":0}]
[135,"EE",null,"Foundation & Buildings Areas",{"$f":"SUMIF(OtherUserType,Lists!D499,OtherUserTotals)","v":0}]
[136,"EF",null,"Declines, Portals, Adits",{"$f":"SUMIF(OtherUserType,Lists!D500,OtherUserTotals)","v":0}]
[137,"EG",null,"Shafts",{"$f":"SUMIF(OtherUserType,Lists!D501,OtherUserTotals)","v":0}]
[138,"EH",null,"Diversion Ditches",{"$f":"SUMIF(OtherUserType,Lists!D502,OtherUserTotals)","v":0}]
[139,"EI",null,"Sediment/Evaporation Ponds",{"$f":"SUMIF(OtherUserType,Lists!D503,OtherUserTotals)","v":0}]
[140,"EJ",null,"Other Demo",{"$f":"SUMIF(OtherUserType,Lists!D504,OtherUserTotals)","v":0}]
[141,"EK",null,"Equipment Removal",{"$f":"SUMIF(OtherUserType,Lists!D505,OtherUserTotals)","v":0}]
[142,{"$f":"\"E\" & B376","v":"EL"},null,"Pumping",{"$f":"SUMIF(OtherUserType,Lists!D506,OtherUserTotals)","v":0}]
[143,"EM",null,"Forced Evaporation",{"$f":"SUMIF(OtherUserType,Lists!D507,OtherUserTotals)","v":0}]
[144,"EN",null,"Water Treatment",{"$f":"SUMIF(OtherUserType,Lists!D508,OtherUserTotals)","v":0}]
[145,"EO",null,"Decontamination",{"$f":"SUMIF(OtherUserType,Lists!D509,OtherUserTotals)","v":0}]
[146,"EP",null,"Production/Dewatering Wells",{"$f":"SUMIF(OtherUserType,Lists!D510,OtherUserTotals)","v":0}]
[147,"EQ",null,"Monitoring Wells",{"$f":"SUMIF(OtherUserType,Lists!D511,OtherUserTotals)","v":0}]
[148,"ER",null,"Solid Waste",{"$f":"SUMIF(OtherUserType,Lists!D512,OtherUserTotals)","v":0}]
[149,"ES",null,"Hazardous Waste",{"$f":"SUMIF(OtherUserType,Lists!D513,OtherUserTotals)","v":0}]
[150,"ET",null,"Hydrocarbon Contaminated Soils",{"$f":"SUMIF(OtherUserType,Lists!D514,OtherUserTotals)","v":0}]
[151,"EU",null,"Fence Removal",{"$f":"SUMIF(OtherUserType,Lists!D515,OtherUserTotals)","v":0}]
[152,"EV",null,"Fence Installation",{"$f":"SUMIF(OtherUserType,Lists!D516,OtherUserTotals)","v":0}]
[153,"EW",null,"Culvert Removal",{"$f":"SUMIF(OtherUserType,Lists!D517,OtherUserTotals)","v":0}]
[154,"EX",null,"Pipe Removal",{"$f":"SUMIF(OtherUserType,Lists!D518,OtherUserTotals)","v":0}]
[155,"EY",null,"Powerline & Transformer Removal",{"$f":"SUMIF(OtherUserType,Lists!D519,OtherUserTotals)","v":0}]
[156,"EZ",null,"Rip-rap, rock lining, gabions",{"$f":"SUMIF(OtherUserType,Lists!D520,OtherUserTotals)","v":0}]
[157,{"$f":"\"F\" & B365","v":"FA"},null,"Exploration Drillholes",{"$f":"SUMIF(OtherUserType,Lists!D521,OtherUserTotals)","v":0}]
[158,"FB",null,"Trenches",{"$f":"SUMIF(OtherUserType,Lists!D522,OtherUserTotals)","v":0}]
[159,"FC",null,"Exploration Roads & Drill Pads",{"$f":"SUMIF(OtherUserType,Lists!D523,OtherUserTotals)","v":0}]
[160,"FD",null,"Reclamation Maintenance",{"$f":"SUMIF(OtherUserType,Lists!D524,OtherUserTotals)","v":0}]
[161,"FE",null,"Reclamation Monitoring",{"$f":"SUMIF(OtherUserType,Lists!D525,OtherUserTotals)","v":0}]
[162,"FF",null,"Water/Rock Quality Monitoring",{"$f":"SUMIF(OtherUserType,Lists!D526,OtherUserTotals)","v":0}]
[163,"FG",null,"Construction Management",{"$f":"SUMIF(OtherUserType,Lists!D527,OtherUserTotals)","v":0}]
[164,"FH",null,"Reclamation Maintenance",{"$f":"SUMIF(OtherUserType,Lists!D528,OtherUserTotals)","v":0}]
[165,"FI",null,"Reclamation Monitoring",{"$f":"SUMIF(OtherUserType,Lists!D529,OtherUserTotals)","v":0}]
[166,"FJ",null,"Water/Rock Quality Monitoring",{"$f":"SUMIF(OtherUserType,Lists!D530,OtherUserTotals)","v":0}]
[167,"FK",null,"Studies",{"$f":"SUMIF(OtherUserType,Lists!D531,OtherUserTotals)","v":0}]
[168,{"$f":"\"F\" & B376","v":"FL"},null,"Engineering",{"$f":"SUMIF(OtherUserType,Lists!D532,OtherUserTotals)","v":0}]
[169,"FM",null,"Permitting",{"$f":"SUMIF(OtherUserType,Lists!D533,OtherUserTotals)","v":0}]
[170,"FN",null,"Property Holding Costs",{"$f":"SUMIF(OtherUserType,Lists!D534,OtherUserTotals)","v":0}]
[171,"FO",null,"Security and Maintenance",{"$f":"SUMIF(OtherUserType,Lists!D535,OtherUserTotals)","v":0}]
[172,"FP",null,"Adminstration",{"$f":"SUMIF(OtherUserType,Lists!D536,OtherUserTotals)","v":0}]
[173,"FQ",null,"Human Resources",{"$f":"SUMIF(OtherUserType,Lists!D537,OtherUserTotals)","v":0}]
[174,"FR",null,"UNSPECIFIED COSTS (those without a selected facility)",{"$f":"_OtherUserCost-SUM(Lists!E489:E537)","v":39139.437599999997}]
[175,"FS"]
[176,"FT"]
[177,"FU"]
[178,"FV"]
[179,"FW"]
[180,"FX"]
[181,"FY"]
[182,"FZ"]
[183,{"$f":"\"G\" & B365","v":"GA"}]
[184,{"$f":"\"C\" & B470","v":"CDB"}]
[185,{"$f":"\"G\" & B367","v":"GC"}]
[186,"GD"]
[187,"GE"]
[188,"GF"]
[189,"GG"]
[190,"GH"]
[191,"GI"]
[192,"GJ"]
[193,"GK"]
[194,{"$f":"\"G\" & B376","v":"GL"}]
[195,"GM"]
[196,"GN"]
[197,"GO"]
[198,"GP"]
[199,"GQ"]
[200,"GR"]
[201,{"$f":"\"G\" & B383","v":"GS"}]
[202,"GT"]
[203,"GU"]
[204,"GV"]
[205,"GW"]
[206,"GX"]
[207,"GY"]
[208,"GZ"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"    "]

{"sheet":"Property Information","index":1,"n_rows":167,"n_cols":59,"rows_kept":167,"cut":false,"hidden":false,"merged":[[43,2,43,7],[3,1,3,8],[25,2,25,7],[17,6,17,7],[23,2,23,3]]}
[]
[null,"Enter Data Below in Green and Blue Spaces"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Created from working version","SRCE_2.0_Beta1.xlsm","dec 3 2017 - fixes error in Ponds that did not allow scraper dozer fleet for backfill"]
[null,"STANDARDIZED RECLAMATION COST ESTIMATOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Release version?",true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Currency Symbol:"]
[" ",{"$f":"\"Version \" & ModelVersion","v":"Version 2.0"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Version","2.0",{"$f":"INDEX(CurrencySymbols,MATCH(CurrentCur,Currencies,0),2)","v":"$"}]
[null,{"$f":"\"Build - \" & BuildNo & BuildRevision","v":"Build - Beta 01m"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Build:","Beta 01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Build Num:",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Build Revison:","m"]
[null,"COST DATA FILE INFORMATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Button Links"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IsBRCE?",false]
[null,"File Name:  ",{"$f":"MID(BF16,BE16+1,BD16-BE16-1)","v":"20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nevada?",false]
[null,"Cost Data File:",{"$f":"DataFileName","v":"SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Button Links"]
[null,"Cost Data Date:",{"$f":"DataFileDate","v":"2022-11-04"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(BF16,BE16+1,BD16-BE16-1)","v":"20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"},null,{"$f":"FIND(\"]\",BF16,BE16+1)","v":194},{"$f":"FIND(\"[\",BF16)","v":134},{"$f":"BG16","v":"https://barrickgold-my.sharepoint.com/personal/eburch_barrick_com/Documents/Desktop/Useful Information/NM CHMRP Cost Estimate Models/[20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm]Property Information"},{"$f":"CELL(\"filename\",C12)","v":"https://barrickgold-my.sharepoint.com/personal/eburch_barrick_com/Documents/Desktop/Useful Information/NM CHMRP Cost Estimate Models/[20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm]Property Information"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Metric","English"]
[null,"Cost Data Basis:",{"$f":"DataCostBasis","v":"User Data"},null,null,"Data Cost Units:",{"$f":"DataUnits","v":"Imperial"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Measurement Units",2,{"$f":"IF(BC18=1,TRUE,FALSE)","v":false}]
[]
[null,"Author/Source:",{"$f":"IF(ISBLANK(AuthorSource),\"\", AuthorSource)","v":"2022 Contractor Rates New Mexico"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Language",null,{"$f":"C32","v":"Russian"}]
[]
[null,"PROJECT INFORMATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Data File:",null,"SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"]
[]
[null,"Property/Mine Name:  ","Cunningham Hill Mine Reclamation Project",null,null,"Property Code:",1310,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Data Date:",null,"2022-11-04"]
[]
[null,"Project Name:  ","CHMRP Surface Reclamation Cost Estimate SF002RE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Data Basis:",null,"User Data"]
[]
[null,"Date of Submittal:  ","December 2022",null,null,"Average Elevation",7100,{"$f":"IF(Metric,\"m\",\"ft.\")","v":"ft."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Author/Source:",null,"2022 Contractor Rates New Mexico"]
[]
[null,"Units of Measure:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Data Cost Units:",null,"Imperial"]
[]
[null,"Language:","Russian","<<< Doesn’t work yet"]
[]
[null,"Currency Symbol:","Dollar (US)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOI/POO",1,false,false,true]
[]
[null,"Project Type:","Mine Operations Plan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public/Private",null,false,true,{"$f":"IF(BE36=TRUE,\"Public\",\"Private\")","v":"Public"}]
[]
[null,"Land Type:","Private Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Std Labor Cost",null,true,false,{"$f":"IF(BD38=TRUE,\"DAVIS BACON WAGE RATES\", \"MINE OPERATOR WAGE RATES\")","v":"DAVIS BACON WAGE RATES"}]
[]
[null,"Cost Estimate Type:",{"$f":"CostType","v":"FA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Std Equip Cost",null,true,false,{"$f":"IF(BD40=TRUE,\"CATERPILLAR RENTAL RATES\", \"MINE OPERATOR COSTS\")","v":"CATERPILLAR RENTAL RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,false]
[null,"Cost Basis Category:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[]
[null,"Cost Basis Description:",{"$f":"IF(ProjectRegion=0,\"**** LOAD DATA FILE FROM SRCE MENU  . . .                                                                                                 . . .   OR SELECT PROJECT REGION IF DATA ALREADY LOADED ****\",VLOOKUP(ProjectRegion,RegionInformationTable,2,FALSE))","v":"Rates from EnviroWorks, Strickland and others"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In Nevada?",null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Data?",2,false,"did the data just get imported?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selected Region:",2,{"$f":"INDEX(RegionInformationTable,BC46,1)","v":"FAI-Contractor Rates New Mexico 2022"},1]
[null,"Copyright© 2004-2019",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zones Valid?",1,{"$f":"IF(ProjectRegion=\"\",\"\",IF(OR(ISBLANK(EquipmentZone),ISBLANK(TruckDriverZone),ISBLANK(LaborerZone),EquipmentZoneRate=\"Invalid Zone\",TruckZoneRate=\"Invalid Zone\",LaborZoneRate=\"Invalid Zone\"),FALSE,TRUE))","v":true}]
[null,"SRCE Software. All Rights Reserved",null,{"$f":"\"\"","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region","Region Name","Regional Description"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 1","FAI-Contractor Rates Northern Nevada 2022","Contractor rates from Northern Nevada - NDEP rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 2","FAI-Contractor Rates New Mexico 2022","Rates from EnviroWorks, Strickland and others"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 15"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J167=\"None required\",\"\",IF(ISBLANK(B13),\"\",IF(G59=\"optimize\",FI167,G59)))","v":""}]

{"sheet":"Table of Contents","index":2,"n_rows":69,"n_cols":3,"rows_kept":69,"cut":false,"hidden":true,"merged":[[1,1,1,2],[2,1,2,2],[3,1,3,2],[4,1,4,2],[6,1,6,2]]}
[]
[null,{"$f":"IF('Property Information'!C26=0,\"Enter Project Name\",CONCATENATE(\"Project Name: \",'Property Information'!C26))","v":"Project Name: CHMRP Surface Reclamation Cost Estimate SF002RE"}]
[null,{"$f":"IF(SubmittalDate=0,\"Enter Submittal Date\",CONCATENATE(\"Project Date: \",SubmittalDate))","v":"Project Date: December 2022"}]
[null,{"$f":"FileName","v":"20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[null,{"$f":"IF('Property Information'!$BD$34=TRUE,\"Notice\",IF('Property Information'!$BE$34=TRUE,\"Plan of Operations\",\"Reclamation Plan\"))","v":"Reclamation Plan"}]
[]
[null,"Table of Contents"]
[]
[null,"Property Information"]
[null,"Cost Summary"]
[null,"Cost Schedule"]
[null,"PER-LOM Detail"]
[null,"PER-LOM Summary"]
[null,"Cashflow Summary"]
[null,"Exploration"]
[null,"Exploration Roads & Pads"]
[null,"Waste Rock Dumps"]
[null,"Heap Leach Pads"]
[null,"Tailings"]
[null,"Roads"]
[null,"Pits"]
[null,"Quarries & Borrow Pits"]
[null,"Underground Openings"]
[null,"Material Hauling"]
[null,"Foundations and Buildings"]
[null,"Other Demo & Equipment Removal"]
[null,"Sediment & Drainage Control"]
[null,"Process Ponds"]
[null,"Landfills"]
[null,"Yards, Etc."]
[null,"Waste Disposal"]
[null,"Well Abandonment "]
[null,"Misc. Costs"]
[null,"Monitoring"]
[null,"Construction Management"]
[null,"Solution Management"]
[null,"Closure Planning"]
[null,"General & Administration"]
[null,"Human Resources"]
[null,"Other User"]
[null,"Reclamation Quantities"]
[null,"Labor Costs"]
[null,"Equipment Costs"]
[null,"Material Costs"]
[null,"Misc. Unit Costs"]
[null,"Fleets (Crews)"]
[null,"Productivity"]
[null,"User Tools"]
[null,"Seed Mixture","Description"]
[null,"User Sheet 1"]
[null,"User Sheet 2"]
[null,"User Sheet 3"]
[null,"User Sheet 4"]
[null,"User Sheet 5"]
[null,"User Sheet 6"]
[null,"User Sheet 7"]
[null,"User Sheet 8"]
[null,"User Sheet 9"]
[null,"User Sheet 10"]
[null,"User Sheet 11"]
[null,"User Sheet 12"]
[null,"User Sheet 13"]
[null,"User Sheet 14"]
[null,"User Sheet 15"]
[null,"User Sheet 16"]
[null,"User Sheet 17"]
[null,"User Sheet 18"]
[null,"User Sheet 19"]
[null,"User Sheet 20"]

{"sheet":"FA Schedule","index":3,"n_rows":454,"n_cols":157,"rows_kept":454,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
[]
[null,null,"Cost type:","FA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ScheduleShtName:",{"$f":"ShtName()","v":"AP-27 & DP-55 NPV"},{"$f":"IF(LEFT(ScheduleShtName,FIND(\" \",ScheduleShtName)-1)<>CostType,\"<<-- Cost Type does not match sheet name!! Please reset Cost Type\",\"\")","v":"<<-- Cost Type does not match sheet name!! Please reset Cost Type"}]
[null,null,"Current Year:",2022]
[null,null,"First Year of Operation:",2020,null,null,null,null,"Engineering, Design and Construction Plan (%)",0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zero Rows Hidden?",false]
[null,null,"Closure Year 1:",2023,null,null,null,null,"Contingency (%)",0]
[null,null,"Closure Period:",3,"years",null,null,null,"Contractor OH and Profit (%)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule years to show:",100,null,100,"SchedulePeriodText"]
[null,null,"Post Closure Period",12,"years",null,null,null,"Contract Administration (%)",0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type:",{"$f":"D9","v":"FA"}]
[null,null,"Filter",null,"Filter Type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total OpsPeriod",{"$f":"ClosureYear1-FirstYrOps","v":3}]
[null,null,"ID Code Filter:",null,null,null,null,null,{"$f":"\"Include Complete Work in \"&LOM&\" Schedule?\"","v":"Include Complete Work in LOM Schedule?"},true,"Note:","ARO: completed work subtracted completed in ARO year or earlier. FA: completed work subtracted if in Budget year or earlier and after FA release date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OpsPeriodShown",{"$f":"ClosureYear1-FirstYrOps+1","v":4}]
[null,null,"Facility/Activity Type:"]
[null,null,{"$f":"Filter3&\":\"","v":"Phases:"},null,null,null,null,null,"Show how many years in schedule (10 to 100)",100]
[null,null,{"$f":"Filter1&\":\"","v":"Locations:"}]
[null,null,{"$f":"Filter2&\":\"","v":"Properties:"},null,null,null,null,null,"Show how many operating years in schedule",10]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial ",null,"Work ","% Complete","Plan Year",1,{"$f":"T25+1","v":2},{"$f":"U25+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,{"$f":"AH25+1","v":16},17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BP25+1","v":50},51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,{"$f":"CV25+1","v":82},83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,"Difference",null,null,null,null,null,null,null,null,null,null,"Test",null,"Other","Cost","Other Cost",null,"Facility",null,null,null,null,"Valid",null,null,"Quantities",null,"Regrade/Placement/Scarify Fleet",null,null,"Crusher Fleet",null,null,"Costs"]
["User",null,null,null,null,"Facility/Activity",null,null,null,null,null,"Construct","Closure","Closure","Assurance","%","Before/During","Before","Closure Year",{"$f":"FirstYrOps-ClosureYear1","v":-3},{"$f":"IF(T26+1=0,1,T26+1)","v":-2},{"$f":"IF(U26+1=0,1,U26+1)","v":-1},1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"IF(AH26+1=0,1,AH26+1)","v":13},14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,{"$f":"IF(AX26+1=0,1,AX26+1)","v":29},30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,{"$f":"IF(BP26+1=0,1,BP26+1)","v":47},48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,{"$f":"IF(CV26+1=0,1,CV26+1)","v":79},80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,"Check",null,null,null,null,null,null,null,null,null,null,"for FA",null,"Cost Type","Type","Type","IDCode","Type","Phase","Location","Property",null,"Facility",null,null,null,null,null,"Number of",null,null,"Number of"]
["Override","Facility","Cost Type","Description","ID Code","Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Total Cost",{"$f":"(CostType&\" Cost\")","v":"FA Cost"},"Year","Start","Finish","Release","Scheduled","Budget year","Budget year","Calendar Year",{"$f":"FirstYrOps+T25-1","v":2020},{"$f":"T27+1","v":2021},{"$f":"U27+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"AH27+1","v":2035},2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"AX27+1","v":2051},2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,{"$f":"BP27+1","v":2069},2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,{"$f":"CV27+1","v":2101},2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,null,null,null,null,null,null,null,null,null,null,null,"Release",{"$f":"(CostType&\" Cost\")","v":"FA Cost"},{"$f":"IF(CostType=LOM,\"ARO\",\"LOM\")","v":"LOM"}," Filter"," Filter","Filter","Filter","Filter","Filter","Filter",null,"Test",null,null,null,null,"Fleet","Trucks/Scrapers","Fleet Hours","Fleet","Trucks/Scrapers","Fleet Hours","Labor","Equip","Materials","_ImportTest","_SchedAcctCodeTest"]
[null,null,null,null,null,null,null,null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
["Dumps","WASTE ROCK DUMPS",null,null,null,null,null,null,null,{"$f":"SumByColor(J30,J30:J44)","v":43211},{"$f":"SumByColor(K30,K30:K44)","v":43211},null,null,null,null,null,{"$f":"SumByColor(Q30,Q30:Q44)","v":0},null,null,{"$f":"SumByColor(T30,T30:T44)","v":0},0,0,0,43211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(AZ30,AZ30:AZ44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(CF30,CF30:CF44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(DL30,DL30:DL44)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB30,EB30:EB44)","v":43211},{"$f":"SumByColor(EC30,EC30:EC44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B30) - ROW($A$29)-1)/INDEX(SheetRangeIndex,MATCH($A$29,TableNamesSorted,0),7)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B30+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B30+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B30+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B30+1,3))","v":""},{"$f":"IF(ISERROR(EL30),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B30+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B30+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B30+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B30+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B30+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B30+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B30+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B30+1,8))","v":""},{"$f":"SUM(J31:J36)","v":0},{"$f":"IF(ISERR(ED30),\"Cost Type\",IF(A30=\"X\",\"Override\",IF(AND(CostType=ARO,L30>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI30)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ30)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG30)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF30)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH30)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J30,SUM(T30:DO30))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B30+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q31:Q36)","v":0},null,null,{"$f":"IF(ISTEXT($EB30),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T31:T36,$J31:$J36),IF(CostType=Bond,SUMPRODUCT($EB31:$EB36,T31:T36,$EA31:$EA36),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T31:T36,$EB31:$EB36)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB30),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ31:AZ36,$J31:$J36),IF(CostType=Bond,SUMPRODUCT($EB31:$EB36,AZ31:AZ36,$EA31:$EA36),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ31:AZ36,$EB31:$EB36)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB30),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF31:CF36,$J31:$J36),IF(CostType=Bond,SUMPRODUCT($EB31:$EB36,CF31:CF36,$EA31:$EA36),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF31:CF36,$EB31:$EB36)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB30),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL31:DL36,$J31:$J36),IF(CostType=Bond,SUMPRODUCT($EB31:$EB36,DL31:DL36,$EA31:$EA36),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL31:DL36,$EB31:$EB36)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K30),SUM(T30:DO30)-K30,K30)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED30),\"Cost Type\",IF(A30=\"X\",\"Override\",IF(AND(CostType=ARO,L30>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI30)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ30)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG30)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF30)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH30)),\"Phase\",J30))))))))","v":"Cost Type"},{"$f":"IF(EE30=\"\",\"Cost Type\",IF(A30=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L30>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI30=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ30=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG30=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF30=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH30=\"\"),\"Phase\",J30))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C30)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C30)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E30)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E30))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E30,0)))),1,$EK30)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F30)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F30))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F30,0)))),1,$EK30)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G30)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G30))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G30,0)))),1,$EK30)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H30)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H30))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H30,0)))),1,$EK30)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I30)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I30))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I30,0)))),1,$EK30)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B30+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B30+1,5),Accounts,0))","v":""},"Surf Area","Surf Area",{"$f":"IF(ISNUMBER(K36),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B30+1,5),\"\")","v":""},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B30+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B30+1,15))","v":0},{"$f":"IF(OR(J31=\"\",K30=\"\",ISTEXT(K30),J31=0),\"\",IF(OR(ISBLANK(M31),ISBLANK(N31)),\"Enter Dates\",IF(K30=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L30>ScheduleYear),AND(CostType=ARO,N31<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O31>ScheduleYear),AND(CostType=LOM,LOMComplete)),J31,J31-Q31)))))","v":""},null,null,null,null,{"$f":"IF(K31=\"\",\"\",SUM(T31:DO31))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N31<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J31*R31,R31*EB31)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T31:DP31,T$27:DP$27,\"<=\"&O31,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T31:DP31))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O31),$O31>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J31=\"\",EB30=\"\",ISTEXT(EB30)),0,IF(OR(ISBLANK(M31),ISBLANK(N31)),0,IF(OR(AND(CostType=ARO,L30>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N31<=ScheduleYear)),0,J31)))","v":0},{"$f":"IF(OR(J31=\"\",EC30=\"\",ISTEXT(EC30)),0,IF(OR(ISBLANK(M31),ISBLANK(N31)),0,IF(EC30=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L30>ScheduleYear),N31<=ScheduleYear),0,J31))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K31),IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B30+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B30+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B30+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K31)),K31=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B30+1,12))","v":0},null,null,null,{"$f":"IF(ISNUMBER($K31),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B30+1,13),0)","v":0},{"$f":"IF(ISNUMBER($K31),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B30+1,14),0)","v":0},null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B30+1,25)","v":0},{"$f":"IF(OR(J32=\"\",K30=\"\",ISTEXT(K30),J32=0),\"\",IF(OR(ISBLANK(M32),ISBLANK(N32)),\"Enter Dates\",IF(K30=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L30>ScheduleYear),AND(CostType=ARO,N32<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O32>ScheduleYear),AND(CostType=LOM,LOMComplete)),J32,J32-Q32)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J32=\"\",EB30=\"\",ISTEXT(EB30)),0,IF(OR(ISBLANK(M32),ISBLANK(N32)),0,IF(OR(AND(CostType=ARO,L30>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N32<=ScheduleYear)),0,J32)))","v":0},{"$f":"IF(OR(J32=\"\",EC30=\"\",ISTEXT(EC30)),0,IF(OR(ISBLANK(M32),ISBLANK(N32)),0,IF(EC30=\"Date Range\",0,IF(OR(AND(CostType=ARO,L30>ScheduleYear),N32<=ScheduleYear),0,J32))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K32),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B30+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B30+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K32)),K32=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B30+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K32)),K32=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B30+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B30+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K32)),K32=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B30+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K32)),K32=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B30+1,9))","v":0},{"$f":"IF(ISNUMBER($K32),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B30+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B30+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B30+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K31),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B30+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B30+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B30+1,23),0)","v":0},null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B30+1,25)","v":0},{"$f":"IF(OR(J33=\"\",K30=\"\",ISTEXT(K30),J33=0),\"\",IF(OR(ISBLANK(M33),ISBLANK(N33)),\"Enter Dates\",IF(K30=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L30>ScheduleYear),AND(CostType=ARO,N33<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O33>ScheduleYear),AND(CostType=LOM,LOMComplete)),J33,J33-Q33)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J33=\"\",EB30=\"\",ISTEXT(EB30)),0,IF(OR(ISBLANK(M33),ISBLANK(N33)),0,IF(OR(AND(CostType=ARO,L30>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N33<=ScheduleYear)),0,J33)))","v":0},{"$f":"IF(OR(J33=\"\",EC30=\"\",ISTEXT(EC30)),0,IF(OR(ISBLANK(M33),ISBLANK(N33)),0,IF(EC30=\"Date Range\",0,IF(OR(AND(CostType=ARO,L30>ScheduleYear),N33<=ScheduleYear),0,J33))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K33),INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B30+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B30+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K33)),K33=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B30+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K33)),K33=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B30+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B30+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K33)),K33=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B30+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K33)),K33=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B30+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B30+1,11)","v":0},{"$f":"IF(OR(J34=\"\",K30=\"\",ISTEXT(K30),J34=0),\"\",IF(OR(ISBLANK(M34),ISBLANK(N34)),\"Enter Dates\",IF(K30=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L30>ScheduleYear),AND(CostType=ARO,N34<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O34>ScheduleYear),AND(CostType=LOM,LOMComplete)),J34,J34-Q34)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J34=\"\",EB30=\"\",ISTEXT(EB30)),0,IF(OR(ISBLANK(M34),ISBLANK(N34)),0,IF(OR(AND(CostType=ARO,L30>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N34<=ScheduleYear)),0,J34)))","v":0},{"$f":"IF(OR(J34=\"\",EC30=\"\",ISTEXT(EC30)),0,IF(OR(ISBLANK(M34),ISBLANK(N34)),0,IF(EC30=\"Date Range\",0,IF(OR(AND(CostType=ARO,L30>ScheduleYear),N34<=ScheduleYear),0,J34))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K34),INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B30+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B30+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K34)),K34=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B30+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K34)),K34=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B30+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B30+1,13)","v":0},{"$f":"IF(OR(J35=\"\",K30=\"\",ISTEXT(K30),J35=0),\"\",IF(OR(ISBLANK(M35),ISBLANK(N35)),\"Enter Dates\",IF(K30=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L30>ScheduleYear),AND(CostType=ARO,N35<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O35>ScheduleYear),AND(CostType=LOM,LOMComplete)),J35,J35-Q35)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J35=\"\",EB30=\"\",ISTEXT(EB30)),0,IF(OR(ISBLANK(M35),ISBLANK(N35)),0,IF(OR(AND(CostType=ARO,L30>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N35<=ScheduleYear)),0,J35)))","v":0},{"$f":"IF(OR(J35=\"\",EC30=\"\",ISTEXT(EC30)),0,IF(OR(ISBLANK(M35),ISBLANK(N35)), 0,IF(EC30=\"Date Range\",0,IF(OR(AND(CostType=ARO,L30>ScheduleYear),N35<=ScheduleYear),0,J35))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K35),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B30+1,5),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B30+1,8)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K35)),K35=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B30+1,9)+INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B30+1,10))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B30+1,17)","v":0},{"$f":"IF(OR(J36=\"\",K30=\"\",ISTEXT(K30),J36=0),\"\",IF(OR(ISBLANK(M36),ISBLANK(N36)),\"Enter Dates\",IF(K30=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L30>ScheduleYear),AND(CostType=ARO,N36<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O36>ScheduleYear),AND(CostType=LOM,LOMComplete)),J36,J36-Q36)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J36=\"\",EB30=\"\",ISTEXT(EB30)),0,IF(OR(ISBLANK(M36),ISBLANK(N36)),0,IF(OR(AND(CostType=ARO,L30>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N36<=ScheduleYear)),0,J36)))","v":0},{"$f":"IF(OR(J36=\"\",EC30=\"\",ISTEXT(EC30)),0,IF(OR(ISBLANK(M36),ISBLANK(N36)), 0,IF(EC30=\"Date Range\",0,IF(OR(AND(CostType=ARO,L30>ScheduleYear),N36<=ScheduleYear),0,J36))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K36),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B30+1,5),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B37) - ROW($A$29)-1)/INDEX(SheetRangeIndex,MATCH($A$29,TableNamesSorted,0),7)","v":1},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B37+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B37+1,2)","v":"Waste Rock Pile Reveg"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B37+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B37+1,3))","v":""},{"$f":"IF(ISERROR(EL37),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B37+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B37+1,5)))","v":"Dumps"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B37+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B37+1,6))","v":"Post Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B37+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B37+1,7))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B37+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B37+1,8))","v":"Private Land"},{"$f":"SUM(J38:J43)","v":43211},{"$f":"IF(ISERR(ED37),\"Cost Type\",IF(A37=\"X\",\"Override\",IF(AND(CostType=ARO,L37>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI37)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ37)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG37)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF37)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH37)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J37,SUM(T37:DO37))))))))))","v":43211},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B37+1,4)","v":2000},null,null,null,null,{"$f":"SUM(Q38:Q43)","v":0},null,null,{"$f":"IF(ISTEXT($EB37),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T38:T43,$J38:$J43),IF(CostType=Bond,SUMPRODUCT($EB38:$EB43,T38:T43,$EA38:$EA43),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T38:T43,$EB38:$EB43)))))","v":0},0,0,0,43211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB37),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF38:CF43,$J38:$J43),IF(CostType=Bond,SUMPRODUCT($EB38:$EB43,CF38:CF43,$EA38:$EA43),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF38:CF43,$EB38:$EB43)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(K37),SUM(T37:DO37)-K37,K37)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED37),\"Cost Type\",IF(A37=\"X\",\"Override\",IF(AND(CostType=ARO,L37>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI37)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ37)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG37)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF37)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH37)),\"Phase\",J37))))))))","v":43211},{"$f":"IF(EE37=\"\",\"Cost Type\",IF(A37=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L37>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI37=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ37=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG37=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF37=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH37=\"\"),\"Phase\",J37))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C37)","v":1},{"$f":"SEARCH(OtherCostType,C37)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E37)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E37))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E37,0)))),1,$EK37)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F37)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F37))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F37,0)))),1,$EK37)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G37)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G37))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G37,0)))),1,$EK37)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H37)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H37))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H37,0)))),1,$EK37)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I37)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I37))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I37,0)))),1,$EK37)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B37+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B37+1,5),Accounts,0))","v":7},"Surf Area","Surf Area",{"$f":"IF(ISNUMBER(K43),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B37+1,5),\"\")","v":71.099999999999994},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B37+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B37+1,15))","v":0},{"$f":"IF(OR(J38=\"\",K37=\"\",ISTEXT(K37),J38=0),\"\",IF(OR(ISBLANK(M38),ISBLANK(N38)),\"Enter Dates\",IF(K37=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L37>ScheduleYear),AND(CostType=ARO,N38<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O38>ScheduleYear),AND(CostType=LOM,LOMComplete)),J38,J38-Q38)))))","v":""},null,null,null,null,{"$f":"IF(K38=\"\",\"\",SUM(T38:DO38))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N38<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J38*R38,R38*EB38)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T38:DP38,T$27:DP$27,\"<=\"&O38,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T38:DP38))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J38=\"\",EB37=\"\",ISTEXT(EB37)),0,IF(OR(ISBLANK(M38),ISBLANK(N38)),0,IF(OR(AND(CostType=ARO,L37>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N38<=ScheduleYear)),0,J38)))","v":0},{"$f":"IF(OR(J38=\"\",EC37=\"\",ISTEXT(EC37)),0,IF(OR(ISBLANK(M38),ISBLANK(N38)),0,IF(EC37=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L37>ScheduleYear),N38<=ScheduleYear),0,J38))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K38),IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B37+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B37+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B37+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K38)),K38=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B37+1,12))","v":0},null,null,null,{"$f":"IF(ISNUMBER($K38),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B37+1,13),0)","v":0},{"$f":"IF(ISNUMBER($K38),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B37+1,14),0)","v":0},null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B37+1,25)","v":0},{"$f":"IF(OR(J39=\"\",K37=\"\",ISTEXT(K37),J39=0),\"\",IF(OR(ISBLANK(M39),ISBLANK(N39)),\"Enter Dates\",IF(K37=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L37>ScheduleYear),AND(CostType=ARO,N39<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O39>ScheduleYear),AND(CostType=LOM,LOMComplete)),J39,J39-Q39)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J39=\"\",EB37=\"\",ISTEXT(EB37)),0,IF(OR(ISBLANK(M39),ISBLANK(N39)),0,IF(OR(AND(CostType=ARO,L37>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N39<=ScheduleYear)),0,J39)))","v":0},{"$f":"IF(OR(J39=\"\",EC37=\"\",ISTEXT(EC37)),0,IF(OR(ISBLANK(M39),ISBLANK(N39)),0,IF(EC37=\"Date Range\",0,IF(OR(AND(CostType=ARO,L37>ScheduleYear),N39<=ScheduleYear),0,J39))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K39),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B37+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B37+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K39)),K39=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B37+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K39)),K39=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B37+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B37+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K39)),K39=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B37+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K39)),K39=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B37+1,9))","v":0},{"$f":"IF(ISNUMBER($K39),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B37+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B37+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B37+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K38),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B37+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B37+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B37+1,23),0)","v":0},null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B37+1,25)","v":0},{"$f":"IF(OR(J40=\"\",K37=\"\",ISTEXT(K37),J40=0),\"\",IF(OR(ISBLANK(M40),ISBLANK(N40)),\"Enter Dates\",IF(K37=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L37>ScheduleYear),AND(CostType=ARO,N40<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O40>ScheduleYear),AND(CostType=LOM,LOMComplete)),J40,J40-Q40)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J40=\"\",EB37=\"\",ISTEXT(EB37)),0,IF(OR(ISBLANK(M40),ISBLANK(N40)),0,IF(OR(AND(CostType=ARO,L37>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N40<=ScheduleYear)),0,J40)))","v":0},{"$f":"IF(OR(J40=\"\",EC37=\"\",ISTEXT(EC37)),0,IF(OR(ISBLANK(M40),ISBLANK(N40)),0,IF(EC37=\"Date Range\",0,IF(OR(AND(CostType=ARO,L37>ScheduleYear),N40<=ScheduleYear),0,J40))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K40),INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B37+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B37+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K40)),K40=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B37+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K40)),K40=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B37+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B37+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K40)),K40=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B37+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K40)),K40=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B37+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B37+1,11)","v":0},{"$f":"IF(OR(J41=\"\",K37=\"\",ISTEXT(K37),J41=0),\"\",IF(OR(ISBLANK(M41),ISBLANK(N41)),\"Enter Dates\",IF(K37=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L37>ScheduleYear),AND(CostType=ARO,N41<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O41>ScheduleYear),AND(CostType=LOM,LOMComplete)),J41,J41-Q41)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J41=\"\",EB37=\"\",ISTEXT(EB37)),0,IF(OR(ISBLANK(M41),ISBLANK(N41)),0,IF(OR(AND(CostType=ARO,L37>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N41<=ScheduleYear)),0,J41)))","v":0},{"$f":"IF(OR(J41=\"\",EC37=\"\",ISTEXT(EC37)),0,IF(OR(ISBLANK(M41),ISBLANK(N41)),0,IF(EC37=\"Date Range\",0,IF(OR(AND(CostType=ARO,L37>ScheduleYear),N41<=ScheduleYear),0,J41))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K41),INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B37+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B37+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K41)),K41=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B37+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K41)),K41=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B37+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B37+1,13)","v":0},{"$f":"IF(OR(J42=\"\",K37=\"\",ISTEXT(K37),J42=0),\"\",IF(OR(ISBLANK(M42),ISBLANK(N42)),\"Enter Dates\",IF(K37=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L37>ScheduleYear),AND(CostType=ARO,N42<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O42>ScheduleYear),AND(CostType=LOM,LOMComplete)),J42,J42-Q42)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J42=\"\",EB37=\"\",ISTEXT(EB37)),0,IF(OR(ISBLANK(M42),ISBLANK(N42)),0,IF(OR(AND(CostType=ARO,L37>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N42<=ScheduleYear)),0,J42)))","v":0},{"$f":"IF(OR(J42=\"\",EC37=\"\",ISTEXT(EC37)),0,IF(OR(ISBLANK(M42),ISBLANK(N42)), 0,IF(EC37=\"Date Range\",0,IF(OR(AND(CostType=ARO,L37>ScheduleYear),N42<=ScheduleYear),0,J42))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K42),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B37+1,5),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B37+1,8)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K42)),K42=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B37+1,9)+INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B37+1,10))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B37+1,17)","v":43211},{"$f":"IF(OR(J43=\"\",K37=\"\",ISTEXT(K37),J43=0),\"\",IF(OR(ISBLANK(M43),ISBLANK(N43)),\"Enter Dates\",IF(K37=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L37>ScheduleYear),AND(CostType=ARO,N43<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O43>ScheduleYear),AND(CostType=LOM,LOMComplete)),J43,J43-Q43)))))","v":43211},null,2024,2024,null,1,0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J43=\"\",EB37=\"\",ISTEXT(EB37)),0,IF(OR(ISBLANK(M43),ISBLANK(N43)),0,IF(OR(AND(CostType=ARO,L37>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N43<=ScheduleYear)),0,J43)))","v":43211},{"$f":"IF(OR(J43=\"\",EC37=\"\",ISTEXT(EC37)),0,IF(OR(ISBLANK(M43),ISBLANK(N43)), 0,IF(EC37=\"Date Range\",0,IF(OR(AND(CostType=ARO,L37>ScheduleYear),N43<=ScheduleYear),0,J43))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K43),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B37+1,5),0)","v":71.099999999999994},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Tails","TAILINGS IMPOUNDMENTS",null,null,null,null,null,null,null,{"$f":"SumByColor(J46,J46:J54)","v":0},{"$f":"SumByColor(K46,K46:K54)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q46,Q46:Q54)","v":0},null,null,{"$f":"SumByColor(T46,T46:T54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(AZ46,AZ46:AZ54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(CF46,CF46:CF54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(DL46,DL46:DL54)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB46,EB46:EB54)","v":0},{"$f":"SumByColor(EC46,EC46:EC54)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B46) - ROW($B$45)-1)/INDEX(SheetRangeIndex,MATCH($A$45,TableNamesSorted,0),7)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$45&\"Table1\"),B46+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$45&\"Table1\"),B46+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$45&\"Table1\"),B46+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$45&\"Table1\"),B46+1,3))","v":""},{"$f":"IF(ISERROR(EL46),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$45&\"Table1\"),B46+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$45&\"Table1\"),B46+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$45&\"Table1\"),B46+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$45&\"Table1\"),B46+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$45&\"Table1\"),B46+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$45&\"Table1\"),B46+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$45&\"Table1\"),B46+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$45&\"Table1\"),B46+1,8))","v":""},{"$f":"SUM(J47:J53)","v":0},{"$f":"IF(ISERR(ED46),\"Cost Type\",IF(A46=\"X\",\"Override\",IF(AND(CostType=ARO,L46>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI46)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ46)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG46)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF46)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH46)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J46,SUM(T46:DO46))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$45&\"Table1\"),B46+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q47:Q52)","v":0},null,null,{"$f":"IF(ISTEXT($EB46),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T47:T53,$J47:$J53),IF(CostType=Bond,SUMPRODUCT($EB47:$EB53,T47:T53,$EA47:$EA53),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T47:T53,$EB47:$EB53)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB46),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ47:AZ53,$J47:$J53),IF(CostType=Bond,SUMPRODUCT($EB47:$EB53,AZ47:AZ53,$EA47:$EA53),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ47:AZ53,$EB47:$EB53)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB46),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF47:CF53,$J47:$J53),IF(CostType=Bond,SUMPRODUCT($EB47:$EB53,CF47:CF53,$EA47:$EA53),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF47:CF53,$EB47:$EB53)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB46),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL47:DL53,$J47:$J53),IF(CostType=Bond,SUMPRODUCT($EB47:$EB53,DL47:DL53,$EA47:$EA53),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL47:DL53,$EB47:$EB53)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K46),SUM(T46:DO46)-K46,K46)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED46),\"Cost Type\",IF(A46=\"X\",\"Override\",IF(AND(CostType=ARO,L46>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI46)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ46)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG46)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF46)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH46)),\"Phase\",J46))))))))","v":"Cost Type"},{"$f":"IF(EE46=\"\",\"Cost Type\",IF(A46=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L46>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI46=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ46=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG46=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF46=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH46=\"\"),\"Phase\",J46))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C46)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C46)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E46)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E46))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E46,0)))),1,$EK46)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F46)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F46))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F46,0)))),1,$EK46)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G46)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G46))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G46,0)))),1,$EK46)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H46)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H46))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H46,0)))),1,$EK46)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I46)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I46))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I46,0)))),1,$EK46)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$45&\"Table1\"),B46+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$45&\"Table1\"),B46+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Embankment Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$45&\"Table4\"),B46+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$45&\"Table4\"),B46+1,15))","v":0},{"$f":"IF(OR(J47=\"\",K46=\"\",ISTEXT(K46),J47=0),\"\",IF(OR(ISBLANK(M47),ISBLANK(N47)),\"Enter Dates\",IF(K46=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L46>ScheduleYear),AND(CostType=ARO,N47<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O47>ScheduleYear),AND(CostType=LOM,LOMComplete)),J47,J47-Q47)))))","v":""},null,null,null,null,{"$f":"IF(K47=\"\",\"\",SUM(T47:DO47))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N47<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J47*R47,R47*EB47)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T47:DP47,T$27:DP$27,\"<=\"&O47,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T47:DP47))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O47),$O47>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J47=\"\",EB46=\"\",ISTEXT(EB46)),0,IF(OR(ISBLANK(M47),ISBLANK(N47)),0,IF(OR(AND(CostType=ARO,L46>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N47<=ScheduleYear)),0,J47)))","v":0},{"$f":"IF(OR(J47=\"\",EC46=\"\",ISTEXT(EC46)),0,IF(OR(ISBLANK(M47),ISBLANK(N47)),0,IF(EC46=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L46>ScheduleYear),N47<=ScheduleYear),0,J47))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K47),IF(INDEX(INDIRECT(\"_\"&$A$45&\"Table4\"),B46+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$45&\"Table4\"),B46+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$45&\"Table4\"),B46+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K47)),K47=0),0,INDEX(INDIRECT(\"_\"&$A$45&\"Table4\"),B46+1,12))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Surface Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$45&\"Table5\"),B46+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$45&\"Table5\"),B46+1,15))","v":0},{"$f":"IF(OR(J48=\"\",K46=\"\",ISTEXT(K46),J48=0),\"\",IF(OR(ISBLANK(M48),ISBLANK(N48)),\"Enter Dates\",IF(K46=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L46>ScheduleYear),AND(CostType=ARO,N48<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O48>ScheduleYear),AND(CostType=LOM,LOMComplete)),J48,J48-Q48)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J48=\"\",EB46=\"\",ISTEXT(EB46)),0,IF(OR(ISBLANK(M48),ISBLANK(N48)),0,IF(OR(AND(CostType=ARO,L46>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N48<=ScheduleYear)),0,J48)))","v":0},{"$f":"IF(OR(J48=\"\",EC46=\"\",ISTEXT(EC46)),0,IF(OR(ISBLANK(M48),ISBLANK(N48)),0,IF(EC46=\"Date Range\",0,IF(OR(AND(CostType=ARO,L46>ScheduleYear),N48<=ScheduleYear),0,J48))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K48),IF(INDEX(INDIRECT(\"_\"&$A$45&\"Table5\"),B46+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$45&\"Table5\"),B46+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$45&\"Table5\"),B46+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K48)),K48=0),0,INDEX(INDIRECT(\"_\"&$A$45&\"Table5\"),B46+1,12))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$45&\"Table6\"),B46+1,25)","v":0},{"$f":"IF(OR(J49=\"\",K46=\"\",ISTEXT(K46),J49=0),\"\",IF(OR(ISBLANK(M49),ISBLANK(N49)),\"Enter Dates\",IF(K46=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L46>ScheduleYear),AND(CostType=ARO,N49<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O49>ScheduleYear),AND(CostType=LOM,LOMComplete)),J49,J49-Q49)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J49=\"\",EB46=\"\",ISTEXT(EB46)),0,IF(OR(ISBLANK(M49),ISBLANK(N49)),0,IF(OR(AND(CostType=ARO,L46>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N49<=ScheduleYear)),0,J49)))","v":0},{"$f":"IF(OR(J49=\"\",EC46=\"\",ISTEXT(EC46)),0,IF(OR(ISBLANK(M49),ISBLANK(N49)),0,IF(EC46=\"Date Range\",0,IF(OR(AND(CostType=ARO,L46>ScheduleYear),N49<=ScheduleYear),0,J49))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K49),INDEX(INDIRECT(\"_\"&$A$45&\"Table6\"),B46+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$45&\"Table6\"),B46+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K49)),K49=0),0,INDEX(INDIRECT(\"_\"&$A$45&\"Table6\"),B46+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K49)),K49=0),0,INDEX(INDIRECT(\"_\"&$A$45&\"Table6\"),B46+1,9))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$45&\"Table6\"),B46+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K49)),K49=0),0,INDEX(INDIRECT(\"_\"&$A$45&\"Table6\"),B46+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K49)),K49=0),0,INDEX(INDIRECT(\"_\"&$A$45&\"Table6\"),B46+1,9))","v":0},null,null,null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$45&\"Table7\"),B46+1,25)","v":0},{"$f":"IF(OR(J50=\"\",K46=\"\",ISTEXT(K46),J50=0),\"\",IF(OR(ISBLANK(M50),ISBLANK(N50)),\"Enter Dates\",IF(K46=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L46>ScheduleYear),AND(CostType=ARO,N50<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O50>ScheduleYear),AND(CostType=LOM,LOMComplete)),J50,J50-Q50)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J50=\"\",EB46=\"\",ISTEXT(EB46)),0,IF(OR(ISBLANK(M50),ISBLANK(N50)),0,IF(OR(AND(CostType=ARO,L46>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N50<=ScheduleYear)),0,J50)))","v":0},{"$f":"IF(OR(J50=\"\",EC46=\"\",ISTEXT(EC46)),0,IF(OR(ISBLANK(M50),ISBLANK(N50)),0,IF(EC46=\"Date Range\",0,IF(OR(AND(CostType=ARO,L46>ScheduleYear),N50<=ScheduleYear),0,J50))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K50),INDEX(INDIRECT(\"_\"&$A$45&\"Table7\"),B46+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$45&\"Table7\"),B46+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K50)),K50=0),0,INDEX(INDIRECT(\"_\"&$A$45&\"Table6\"),B46+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K50)),K50=0),0,INDEX(INDIRECT(\"_\"&$A$45&\"Table6\"),B46+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$45&\"Table7\"),B46+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K50)),K50=0),0,INDEX(INDIRECT(\"_\"&$A$45&\"Table7\"),B46+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K50)),K50=0),0,INDEX(INDIRECT(\"_\"&$A$45&\"Table7\"),B46+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$45&\"Table8\"),B46+1,11)","v":0},{"$f":"IF(OR(J51=\"\",K46=\"\",ISTEXT(K46),J51=0),\"\",IF(OR(ISBLANK(M51),ISBLANK(N51)),\"Enter Dates\",IF(K46=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L46>ScheduleYear),AND(CostType=ARO,N51<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O51>ScheduleYear),AND(CostType=LOM,LOMComplete)),J51,J51-Q51)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J51=\"\",EB46=\"\",ISTEXT(EB46)),0,IF(OR(ISBLANK(M51),ISBLANK(N51)),0,IF(OR(AND(CostType=ARO,L46>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N51<=ScheduleYear)),0,J51)))","v":0},{"$f":"IF(OR(J51=\"\",EC46=\"\",ISTEXT(EC46)),0,IF(OR(ISBLANK(M51),ISBLANK(N51)), 0,IF(EC46=\"Date Range\",0,IF(OR(AND(CostType=ARO,L46>ScheduleYear),N51<=ScheduleYear),0,J51))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K51),INDEX(INDIRECT(\"_\"&$A$45&\"Table8\"),B46+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$45&\"Table8\"),B46+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K51)),K51=0),0,INDEX(INDIRECT(\"_\"&$A$45&\"Table8\"),B46+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K51)),K51=0),0,INDEX(INDIRECT(\"_\"&$A$45&\"Table8\"),B46+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$45&\"Table9\"),B46+1,14)","v":0},{"$f":"IF(OR(J52=\"\",K46=\"\",ISTEXT(K46),J52=0),\"\",IF(OR(ISBLANK(M52),ISBLANK(N52)),\"Enter Dates\",IF(K46=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L46>ScheduleYear),AND(CostType=ARO,N52<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O52>ScheduleYear),AND(CostType=LOM,LOMComplete)),J52,J52-Q52)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J52=\"\",EB46=\"\",ISTEXT(EB46)),0,IF(OR(ISBLANK(M52),ISBLANK(N52)),0,IF(OR(AND(CostType=ARO,L46>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N52<=ScheduleYear)),0,J52)))","v":0},{"$f":"IF(OR(J52=\"\",EC46=\"\",ISTEXT(EC46)),0,IF(OR(ISBLANK(M52),ISBLANK(N52)), 0,IF(EC46=\"Date Range\",0,IF(OR(AND(CostType=ARO,L46>ScheduleYear),N52<=ScheduleYear),0,J52))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K52),INDEX(INDIRECT(\"_\"&$A$45&\"Table9\"),B46+1,5),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$45&\"Table9\"),B46+1,9)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K52)),K52=0),0,INDEX(INDIRECT(\"_\"&$A$45&\"Table9\"),B46+1,10)+INDEX(INDIRECT(\"_\"&$A$45&\"Table9\"),B46+1,11))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$45&\"Table9\"),B46+1,18)","v":0},{"$f":"IF(OR(J53=\"\",K46=\"\",ISTEXT(K46),J53=0),\"\",IF(OR(ISBLANK(M53),ISBLANK(N53)),\"Enter Dates\",IF(K46=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L46>ScheduleYear),AND(CostType=ARO,N53<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O53>ScheduleYear),AND(CostType=LOM,LOMComplete)),J53,J53-Q53)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J53=\"\",EB46=\"\",ISTEXT(EB46)),0,IF(OR(ISBLANK(M53),ISBLANK(N53)),0,IF(OR(AND(CostType=ARO,L46>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N53<=ScheduleYear)),0,J53)))","v":0},{"$f":"IF(OR(J53=\"\",EC47=\"\",ISTEXT(EC47)),0,IF(OR(ISBLANK(M53),ISBLANK(N53)), 0,IF(EC47=\"Date Range\",0,IF(OR(AND(CostType=ARO,L46>ScheduleYear),N53<=ScheduleYear),0,J53))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K53),INDEX(INDIRECT(\"_\"&$A$45&\"Table9\"),B46+1,5),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Heaps","HEAP LEACH FACILITIES",null,null,null,null,null,null,null,{"$f":"SumByColor(J56,J56:J64)","v":0},{"$f":"SumByColor(K56,K56:K64)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q56,Q56:Q64)","v":0},null,null,{"$f":"SumByColor(T56,T56:T64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(AZ56,AZ56:AZ64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(CF56,CF56:CF64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(DL56,DL56:DL64)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB56,EB56:EB64)","v":0},{"$f":"SumByColor(EC56,EC56:EC64)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B56) - ROW($B$55)-1)/INDEX(SheetRangeIndex,MATCH($A$55,TableNamesSorted,0),7)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$55&\"Table1\"),B56+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$55&\"Table1\"),B56+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$55&\"Table1\"),B56+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$55&\"Table1\"),B56+1,3))","v":""},{"$f":"IF(ISERROR(EL56),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$55&\"Table1\"),B56+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$55&\"Table1\"),B56+1,5)))","v":""},{"$f":"INDEX(INDIRECT(\"_\"&$A$55&\"Table1\"),B56+1,6)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$55&\"Table1\"),B56+1,7)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$55&\"Table1\"),B56+1,8)","v":0},{"$f":"SUM(J57:J63)","v":0},{"$f":"IF(ISERR(ED56),\"Cost Type\",IF(A56=\"X\",\"Override\",IF(AND(CostType=ARO,L56>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI56)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ56)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG56)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF56)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH56)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J56,SUM(T56:DO56))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$55&\"Table1\"),B56+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q57:Q63)","v":0},null,null,{"$f":"IF(ISTEXT($EB56),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T57:T63,$J57:$J63),IF(CostType=Bond,SUMPRODUCT($EB57:$EB63,T57:T63,$EA57:$EA63),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T57:T63,$EB57:$EB63)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB56),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ57:AZ63,$J57:$J63),IF(CostType=Bond,SUMPRODUCT($EB57:$EB63,AZ57:AZ63,$EA57:$EA63),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ57:AZ63,$EB57:$EB63)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB56),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF57:CF63,$J57:$J63),IF(CostType=Bond,SUMPRODUCT($EB57:$EB63,CF57:CF63,$EA57:$EA63),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF57:CF63,$EB57:$EB63)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB56),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL57:DL63,$J57:$J63),IF(CostType=Bond,SUMPRODUCT($EB57:$EB63,DL57:DL63,$EA57:$EA63),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL57:DL63,$EB57:$EB63)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K56),SUM(T56:DO56)-K56,K56)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED56),\"Cost Type\",IF(A56=\"X\",\"Override\",IF(AND(CostType=ARO,L56>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI56)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ56)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG56)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF56)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH56)),\"Phase\",J56))))))))","v":"Cost Type"},{"$f":"IF(EE56=\"\",\"Cost Type\",IF(A56=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L56>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI56=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ56=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG56=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF56=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH56=\"\"),\"Phase\",J56))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C56)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C56)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E56)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E56))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E56,0)))),1,$EK56)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F56)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F56))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F56,0)))),1,$EK56)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G56)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G56))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G56,0)))),1,$EK56)))","v":1},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H56)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H56))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H56,0)))),1,$EK56)))","v":1},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I56)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I56))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I56,0)))),1,$EK56)))","v":1},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$55&\"Table1\"),B56+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$55&\"Table1\"),B56+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Drainage Installation",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$55&\"Table5\"),B56+1,16)=0,0,INDEX(INDIRECT(\"_\"&$A$55&\"Table5\"),B56+1,16))","v":0},{"$f":"IF(OR(J57=\"\",K56=\"\",ISTEXT(K56),J57=0),\"\",IF(OR(ISBLANK(M57),ISBLANK(N57)),\"Enter Dates\",IF(K56=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L56>ScheduleYear),AND(CostType=ARO,N57<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O57>ScheduleYear),AND(CostType=LOM,LOMComplete)),J57,J57-Q57)))))","v":""},null,null,null,null,{"$f":"IF(K57=\"\",\"\",SUM(T57:DO57))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N57<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J57*R57,R57*EB57)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T57:DP57,T$27:DP$27,\"<=\"&O57,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T57:DP57))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O57),$O57>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J57=\"\",EB56=\"\",ISTEXT(EB56)),0,IF(OR(ISBLANK(M57),ISBLANK(N57)),0,IF(OR(AND(CostType=ARO,L56>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N57<=ScheduleYear)),0,J57)))","v":0},{"$f":"IF(OR(J57=\"\",EC56=\"\",ISTEXT(EC56)),0,IF(OR(ISBLANK(M57),ISBLANK(N57)),0,IF(EC56=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L56>ScheduleYear),N57<=ScheduleYear),0,J57))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K57),IF(INDEX(INDIRECT(\"_\"&$A$55&\"Table5\"),B56+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$55&\"Table5\"),B56+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$55&\"Table5\"),B56+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K57)),K57=0),0,INDEX(INDIRECT(\"_\"&$A$55&\"Table5\"),B56+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K57)),K57=0),0,INDEX(INDIRECT(\"_\"&$A$55&\"Table5\"),B56+1,7))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$55&\"Table6\"),B56+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$55&\"Table6\"),B56+1,15))","v":0},{"$f":"IF(OR(J58=\"\",K56=\"\",ISTEXT(K56),J58=0),\"\",IF(OR(ISBLANK(M58),ISBLANK(N58)),\"Enter Dates\",IF(K56=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L56>ScheduleYear),AND(CostType=ARO,N58<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O58>ScheduleYear),AND(CostType=LOM,LOMComplete)),J58,J58-Q58)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J58=\"\",EB56=\"\",ISTEXT(EB56)),0,IF(OR(ISBLANK(M58),ISBLANK(N58)),0,IF(OR(AND(CostType=ARO,L56>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N58<=ScheduleYear)),0,J58)))","v":0},{"$f":"IF(OR(J58=\"\",EC56=\"\",ISTEXT(EC56)),0,IF(OR(ISBLANK(M58),ISBLANK(N58)),0,IF(EC56=\"Date Range\",0,IF(OR(AND(CostType=ARO,L56>ScheduleYear),N58<=ScheduleYear),0,J58))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K58),IF(INDEX(INDIRECT(\"_\"&$A$55&\"Table6\"),B56+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$55&\"Table6\"),B56+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$55&\"Table6\"),B56+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K58)),K58=0),0,INDEX(INDIRECT(\"_\"&$A$55&\"Table6\"),B56+1,12))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$55&\"Table7\"),B56+1,25)","v":0},{"$f":"IF(OR(J59=\"\",K56=\"\",ISTEXT(K56),J59=0),\"\",IF(OR(ISBLANK(M59),ISBLANK(N59)),\"Enter Dates\",IF(K56=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L56>ScheduleYear),AND(CostType=ARO,N59<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O59>ScheduleYear),AND(CostType=LOM,LOMComplete)),J59,J59-Q59)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J59=\"\",EB56=\"\",ISTEXT(EB56)),0,IF(OR(ISBLANK(M59),ISBLANK(N59)),0,IF(OR(AND(CostType=ARO,L56>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N59<=ScheduleYear)),0,J59)))","v":0},{"$f":"IF(OR(J59=\"\",EC56=\"\",ISTEXT(EC56)),0,IF(OR(ISBLANK(M59),ISBLANK(N59)),0,IF(EC56=\"Date Range\",0,IF(OR(AND(CostType=ARO,L56>ScheduleYear),N59<=ScheduleYear),0,J59))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K59),INDEX(INDIRECT(\"_\"&$A$55&\"Table7\"),B56+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$55&\"Table7\"),B56+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K59)),K59=0),0,INDEX(INDIRECT(\"_\"&$A$55&\"Table7\"),B56+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K59)),K59=0),0,INDEX(INDIRECT(\"_\"&$A$55&\"Table7\"),B56+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$55&\"Table7\"),B56+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K59)),K59=0),0,INDEX(INDIRECT(\"_\"&$A$55&\"Table7\"),B56+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K59)),K59=0),0,INDEX(INDIRECT(\"_\"&$A$55&\"Table7\"),B56+1,9))","v":0},null,null,null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$55&\"Table8\"),B56+1,25)","v":0},{"$f":"IF(OR(J60=\"\",K56=\"\",ISTEXT(K56),J60=0),\"\",IF(OR(ISBLANK(M60),ISBLANK(N60)),\"Enter Dates\",IF(K56=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L56>ScheduleYear),AND(CostType=ARO,N60<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O60>ScheduleYear),AND(CostType=LOM,LOMComplete)),J60,J60-Q60)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J60=\"\",EB56=\"\",ISTEXT(EB56)),0,IF(OR(ISBLANK(M60),ISBLANK(N60)),0,IF(OR(AND(CostType=ARO,L56>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N60<=ScheduleYear)),0,J60)))","v":0},{"$f":"IF(OR(J60=\"\",EC56=\"\",ISTEXT(EC56)),0,IF(OR(ISBLANK(M60),ISBLANK(N60)),0,IF(EC56=\"Date Range\",0,IF(OR(AND(CostType=ARO,L56>ScheduleYear),N60<=ScheduleYear),0,J60))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K60),INDEX(INDIRECT(\"_\"&$A$55&\"Table8\"),B56+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$55&\"Table8\"),B56+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K60)),K60=0),0,INDEX(INDIRECT(\"_\"&$A$55&\"Table8\"),B56+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K60)),K60=0),0,INDEX(INDIRECT(\"_\"&$A$55&\"Table8\"),B56+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$55&\"Table8\"),B56+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K60)),K60=0),0,INDEX(INDIRECT(\"_\"&$A$55&\"Table8\"),B56+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K60)),K60=0),0,INDEX(INDIRECT(\"_\"&$A$55&\"Table8\"),B56+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$55&\"Table9\"),B56+1,11)","v":0},{"$f":"IF(OR(J61=\"\",K56=\"\",ISTEXT(K56),J61=0),\"\",IF(OR(ISBLANK(M61),ISBLANK(N61)),\"Enter Dates\",IF(K56=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L56>ScheduleYear),AND(CostType=ARO,N61<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O61>ScheduleYear),AND(CostType=LOM,LOMComplete)),J61,J61-Q61)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J61=\"\",EB56=\"\",ISTEXT(EB56)),0,IF(OR(ISBLANK(M61),ISBLANK(N61)),0,IF(OR(AND(CostType=ARO,L56>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N61<=ScheduleYear)),0,J61)))","v":0},{"$f":"IF(OR(J61=\"\",EC56=\"\",ISTEXT(EC56)),0,IF(OR(ISBLANK(M61),ISBLANK(N61)), 0,IF(EC56=\"Date Range\",0,IF(OR(AND(CostType=ARO,L56>ScheduleYear),N61<=ScheduleYear),0,J61))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K61),INDEX(INDIRECT(\"_\"&$A$55&\"Table9\"),B56+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$55&\"Table9\"),B56+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K61)),K61=0),0,INDEX(INDIRECT(\"_\"&$A$55&\"Table9\"),B56+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K61)),K61=0),0,INDEX(INDIRECT(\"_\"&$A$55&\"Table9\"),B56+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$55&\"Table10\"),B56+1,13)","v":0},{"$f":"IF(OR(J62=\"\",K56=\"\",ISTEXT(K56),J62=0),\"\",IF(OR(ISBLANK(M62),ISBLANK(N62)),\"Enter Dates\",IF(K56=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L56>ScheduleYear),AND(CostType=ARO,N62<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O62>ScheduleYear),AND(CostType=LOM,LOMComplete)),J62,J62-Q62)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J62=\"\",EB56=\"\",ISTEXT(EB56)),0,IF(OR(ISBLANK(M62),ISBLANK(N62)),0,IF(OR(AND(CostType=ARO,L56>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N62<=ScheduleYear)),0,J62)))","v":0},{"$f":"IF(OR(J62=\"\",EC56=\"\",ISTEXT(EC56)),0,IF(OR(ISBLANK(M62),ISBLANK(N62)), 0,IF(EC56=\"Date Range\",0,IF(OR(AND(CostType=ARO,L56>ScheduleYear),N62<=ScheduleYear),0,J62))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K62),INDEX(INDIRECT(\"_\"&$A$55&\"Table10\"),B56+1,5),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$55&\"Table10\"),B56+1,8)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K62)),K62=0),0,INDEX(INDIRECT(\"_\"&$A$55&\"Table10\"),B56+1,9)+INDEX(INDIRECT(\"_\"&$A$55&\"Table10\"),B56+1,10))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$55&\"Table10\"),B56+1,17)","v":0},{"$f":"IF(OR(J63=\"\",K56=\"\",ISTEXT(K56),J63=0),\"\",IF(OR(ISBLANK(M63),ISBLANK(N63)),\"Enter Dates\",IF(K56=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L56>ScheduleYear),AND(CostType=ARO,N63<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O63>ScheduleYear),AND(CostType=LOM,LOMComplete)),J63,J63-Q63)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J63=\"\",EB56=\"\",ISTEXT(EB56)),0,IF(OR(ISBLANK(M63),ISBLANK(N63)),0,IF(OR(AND(CostType=ARO,L56>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N63<=ScheduleYear)),0,J63)))","v":0},{"$f":"IF(OR(J63=\"\",EC57=\"\",ISTEXT(EC57)),0,IF(OR(ISBLANK(M63),ISBLANK(N63)), 0,IF(EC57=\"Date Range\",0,IF(OR(AND(CostType=ARO,L56>ScheduleYear),N63<=ScheduleYear),0,J63))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K63),INDEX(INDIRECT(\"_\"&$A$55&\"Table10\"),B56+1,5),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Pits","PITS",null,null,null,null,null,null,null,{"$f":"SumByColor(J66,J66:J69)","v":0},{"$f":"SumByColor(K66,K66:K69)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q66,Q66:Q69)","v":0},null,null,{"$f":"SumByColor(T66,T66:T69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(AZ66,AZ66:AZ69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(CF66,CF66:CF69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(DL66,DL66:DL69)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB66,EB66:EB69)","v":0},{"$f":"SumByColor(EC66,EC66:EC69)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B66) - ROW($A$65)-1)/INDEX(SheetRangeIndex,MATCH($A$65,TableNamesSorted,0),7)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$65&\"Table1\"),B66+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$65&\"Table1\"),B66+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$65&\"Table1\"),B66+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$65&\"Table1\"),B66+1,3))","v":""},{"$f":"IF(ISERROR(EL66),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$65&\"Table1\"),B66+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$65&\"Table1\"),B66+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$65&\"Table1\"),B66+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$65&\"Table1\"),B66+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$65&\"Table1\"),B66+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$65&\"Table1\"),B66+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$65&\"Table1\"),B66+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$65&\"Table1\"),B66+1,8))","v":""},{"$f":"SUM(J67:J68)","v":0},{"$f":"IF(ISERR(ED66),\"Cost Type\",IF(A66=\"X\",\"Override\",IF(AND(CostType=ARO,L66>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI66)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ66)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG66)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF66)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH66)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J66,SUM(T66:DO66))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$65&\"Table1\"),B66+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q67:Q68)","v":0},null,null,{"$f":"IF(ISTEXT($EB66),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T67:T68,$J67:$J68),IF(CostType=Bond,SUMPRODUCT($EB67:$EB68,T67:T68,$EA67:$EA68),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T67:T68,$EB67:$EB68)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB66),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ67:AZ68,$J67:$J68),IF(CostType=Bond,SUMPRODUCT($EB67:$EB68,AZ67:AZ68,$EA67:$EA68),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ67:AZ68,$EB67:$EB68)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB66),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF67:CF68,$J67:$J68),IF(CostType=Bond,SUMPRODUCT($EB67:$EB68,CF67:CF68,$EA67:$EA68),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF67:CF68,$EB67:$EB68)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB66),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL67:DL68,$J67:$J68),IF(CostType=Bond,SUMPRODUCT($EB67:$EB68,DL67:DL68,$EA67:$EA68),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL67:DL68,$EB67:$EB68)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K66),SUM(T66:DO66)-K66,K66)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED66),\"Cost Type\",IF(A66=\"X\",\"Override\",IF(AND(CostType=ARO,L66>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI66)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ66)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG66)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF66)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH66)),\"Phase\",J66))))))))","v":"Cost Type"},{"$f":"IF(EE66=\"\",\"Cost Type\",IF(A66=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L66>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI66=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ66=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG66=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF66=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH66=\"\"),\"Phase\",J66))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C66)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C66)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E66)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E66))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E66,0)))),1,$EK66)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F66)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F66))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F66,0)))),1,$EK66)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G66)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G66))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G66,0)))),1,$EK66)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H66)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H66))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H66,0)))),1,$EK66)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I66)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I66))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I66,0)))),1,$EK66)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$65&\"Table1\"),B66+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$65&\"Table1\"),B66+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Berm Construction",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$65&\"Table2\"),B66+1,11)","v":0},{"$f":"IF(OR(J67=\"\",K66=\"\",ISTEXT(K66),J67=0),\"\",IF(OR(ISBLANK(M67),ISBLANK(N67)),\"Enter Dates\",IF(K66=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L66>ScheduleYear),AND(CostType=ARO,N67<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O67>ScheduleYear),AND(CostType=LOM,LOMComplete)),J67,J67-Q67)))))","v":""},null,null,null,null,{"$f":"IF(K67=\"\",\"\",SUM(T67:DO67))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N67<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J67*R67,R67*EB67)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T67:DP67,T$27:DP$27,\"<=\"&O67,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T67:DP67))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O67),$O67>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J67=\"\",EB66=\"\",ISTEXT(EB66)),0,IF(OR(ISBLANK(M67),ISBLANK(N67)),0,IF(OR(AND(CostType=ARO,L66>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N67<=ScheduleYear)),0,J67)))","v":0},{"$f":"IF(OR(J67=\"\",EC66=\"\",ISTEXT(EC66)),0,IF(OR(ISBLANK(M67),ISBLANK(N67)),0,IF(EC66=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L66>ScheduleYear),N67<=ScheduleYear),0,J67))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K67),IF(INDEX(INDIRECT(\"_\"&$A$65&\"Table2\"),B66+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$65&\"Table2\"),B66+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$65&\"Table2\"),B66+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K67)),K67=0),0,INDEX(INDIRECT(\"_\"&$A$65&\"Table2\"),B66+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K67)),K67=0),0,INDEX(INDIRECT(\"_\"&$A$65&\"Table2\"),B66+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Berm Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$65&\"Table3\"),B66+1,7)","v":0},{"$f":"IF(OR(J68=\"\",K66=\"\",ISTEXT(K66),J68=0),\"\",IF(OR(ISBLANK(M68),ISBLANK(N68)),\"Enter Dates\",IF(K66=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L66>ScheduleYear),AND(CostType=ARO,N68<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O68>ScheduleYear),AND(CostType=LOM,LOMComplete)),J68,J68-Q68)))))","v":""},null,null,null,null,{"$f":"IF(K68=\"\",\"\",SUM(T68:DO68))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N68<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J68*R68,R68*EB68)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T68:DP68,T$27:DP$27,\"<=\"&O68,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T68:DP68))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O68),$O68>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J68=\"\",EB66=\"\",ISTEXT(EB66)),0,IF(OR(ISBLANK(M68),ISBLANK(N68)),0,IF(OR(AND(CostType=ARO,L66>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N68<=ScheduleYear)),0,J68)))","v":0},{"$f":"IF(OR(J68=\"\",EC66=\"\",ISTEXT(EC66)),0,IF(OR(ISBLANK(M68),ISBLANK(N68)),0,IF(EC66=\"Date Range\",0,IF(OR(AND(CostType=ARO,L66>ScheduleYear),N68<=ScheduleYear),0,J68))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K68),IF(INDEX(INDIRECT(\"_\"&$A$65&\"Table3\"),B66+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$65&\"Table3\"),B66+1,3)),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Quarry","QUARRIES & BORROW PITS",null,null,null,null,null,null,null,{"$f":"SumByColor(J71,J71:J80)","v":0},{"$f":"SumByColor(K71,K71:K80)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q71,Q71:Q80)","v":0},null,null,{"$f":"SumByColor(T71,T71:T80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(AZ71,AZ71:AZ80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(CF71,CF71:CF80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(DL71,DL71:DL80)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB71,EB71:EB80)","v":0},{"$f":"SumByColor(EC71,EC71:EC80)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B71) - ROW($A$70)-1)/INDEX(SheetRangeIndex,MATCH($A$70,TableNamesSorted,0),7)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B71+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B71+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B71+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B71+1,3))","v":""},{"$f":"IF(ISERROR(EL71),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B71+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B71+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B71+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B71+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B71+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B71+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B71+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B71+1,8))","v":""},{"$f":"SUM(J72:J79)","v":0},{"$f":"IF(ISERR(ED71),\"Cost Type\",IF(A71=\"X\",\"Override\",IF(AND(CostType=ARO,L71>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI71)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ71)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG71)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF71)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH71)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J71,SUM(T71:DO71))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B71+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q72:Q79)","v":0},null,null,{"$f":"IF(ISTEXT($EB71),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T72:T79,$J72:$J79),IF(CostType=Bond,SUMPRODUCT($EB72:$EB79,T72:T79,$EA72:$EA79),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T72:T79,$EB72:$EB79)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB71),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ72:AZ79,$J72:$J79),IF(CostType=Bond,SUMPRODUCT($EB72:$EB79,AZ72:AZ79,$EA72:$EA79),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ72:AZ79,$EB72:$EB79)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB71),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF72:CF79,$J72:$J79),IF(CostType=Bond,SUMPRODUCT($EB72:$EB79,CF72:CF79,$EA72:$EA79),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF72:CF79,$EB72:$EB79)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB71),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL72:DL79,$J72:$J79),IF(CostType=Bond,SUMPRODUCT($EB72:$EB79,DL72:DL79,$EA72:$EA79),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL72:DL79,$EB72:$EB79)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K71),SUM(T71:DO71)-K71,K71)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED71),\"Cost Type\",IF(A71=\"X\",\"Override\",IF(AND(CostType=ARO,L71>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI71)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ71)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG71)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF71)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH71)),\"Phase\",J71))))))))","v":"Cost Type"},{"$f":"IF(EE71=\"\",\"Cost Type\",IF(A71=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L71>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI71=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ71=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG71=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF71=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH71=\"\"),\"Phase\",J71))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C71)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C71)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E71)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E71))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E71,0)))),1,$EK71)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F71)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F71))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F71,0)))),1,$EK71)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G71)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G71))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G71,0)))),1,$EK71)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H71)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H71))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H71,0)))),1,$EK71)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I71)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I71))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I71,0)))),1,$EK71)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B71+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B71+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$70&\"Table5\"),B71+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$70&\"Table5\"),B71+1,15))","v":0},{"$f":"IF(OR(J72=\"\",K71=\"\",ISTEXT(K71),J72=0),\"\",IF(OR(ISBLANK(M72),ISBLANK(N72)),\"Enter Dates\",IF(K71=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L71>ScheduleYear),AND(CostType=ARO,N72<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O72>ScheduleYear),AND(CostType=LOM,LOMComplete)),J72,J72-Q72)))))","v":""},null,null,null,null,{"$f":"IF(K72=\"\",\"\",SUM(T72:DO72))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N72<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J72*R72,R72*EB72)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T72:DP72,T$27:DP$27,\"<=\"&O72,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T72:DP72))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O72),$O72>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J72=\"\",EB71=\"\",ISTEXT(EB71)),0,IF(OR(ISBLANK(M72),ISBLANK(N72)),0,IF(OR(AND(CostType=ARO,L71>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N72<=ScheduleYear)),0,J72)))","v":0},{"$f":"IF(OR(J72=\"\",EC71=\"\",ISTEXT(EC71)),0,IF(OR(ISBLANK(M72),ISBLANK(N72)),0,IF(EC71=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L71>ScheduleYear),N72<=ScheduleYear),0,J72))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K72),IF(INDEX(INDIRECT(\"_\"&$A$70&\"Table5\"),B71+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$70&\"Table5\"),B71+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table5\"),B71+1,5)","v":""},null,{"$f":"IF(NOT(ISNUMBER(K72)),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table5\"),B71+1,12))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table6\"),B71+1,25)","v":0},{"$f":"IF(OR(J73=\"\",K71=\"\",ISTEXT(K71),J73=0),\"\",IF(OR(ISBLANK(M73),ISBLANK(N73)),\"Enter Dates\",IF(K71=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L71>ScheduleYear),AND(CostType=ARO,N73<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O73>ScheduleYear),AND(CostType=LOM,LOMComplete)),J73,J73-Q73)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J73=\"\",EB71=\"\",ISTEXT(EB71)),0,IF(OR(ISBLANK(M73),ISBLANK(N73)),0,IF(OR(AND(CostType=ARO,L71>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N73<=ScheduleYear)),0,J73)))","v":0},{"$f":"IF(OR(J73=\"\",EC71=\"\",ISTEXT(EC71)),0,IF(OR(ISBLANK(M73),ISBLANK(N73)),0,IF(EC71=\"Date Range\",0,IF(OR(AND(CostType=ARO,L71>ScheduleYear),N73<=ScheduleYear),0,J73))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K73),INDEX(INDIRECT(\"_\"&$A$70&\"Table6\"),B71+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table6\"),B71+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K73)),K73=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table6\"),B71+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K73)),K73=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table6\"),B71+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table6\"),B71+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K73)),K73=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table6\"),B71+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K73)),K73=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table6\"),B71+1,9))","v":0},null,null,null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table7\"),B71+1,25)","v":0},{"$f":"IF(OR(J74=\"\",K71=\"\",ISTEXT(K71),J74=0),\"\",IF(OR(ISBLANK(M74),ISBLANK(N74)),\"Enter Dates\",IF(K71=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L71>ScheduleYear),AND(CostType=ARO,N74<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O74>ScheduleYear),AND(CostType=LOM,LOMComplete)),J74,J74-Q74)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J74=\"\",EB71=\"\",ISTEXT(EB71)),0,IF(OR(ISBLANK(M74),ISBLANK(N74)),0,IF(OR(AND(CostType=ARO,L71>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N74<=ScheduleYear)),0,J74)))","v":0},{"$f":"IF(OR(J74=\"\",EC71=\"\",ISTEXT(EC71)),0,IF(OR(ISBLANK(M74),ISBLANK(N74)),0,IF(EC71=\"Date Range\",0,IF(OR(AND(CostType=ARO,L71>ScheduleYear),N74<=ScheduleYear),0,J74))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K74),INDEX(INDIRECT(\"_\"&$A$70&\"Table7\"),B71+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table7\"),B71+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K74)),K74=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table7\"),B71+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K74)),K74=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table7\"),B71+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table7\"),B71+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K74)),K74=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table7\"),B71+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K74)),K74=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table7\"),B71+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table8\"),B71+1,11)","v":0},{"$f":"IF(OR(J75=\"\",K71=\"\",ISTEXT(K71),J75=0),\"\",IF(OR(ISBLANK(M75),ISBLANK(N75)),\"Enter Dates\",IF(K71=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L71>ScheduleYear),AND(CostType=ARO,N75<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O75>ScheduleYear),AND(CostType=LOM,LOMComplete)),J75,J75-Q75)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J75=\"\",EB71=\"\",ISTEXT(EB71)),0,IF(OR(ISBLANK(M75),ISBLANK(N75)),0,IF(OR(AND(CostType=ARO,L71>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N75<=ScheduleYear)),0,J75)))","v":0},{"$f":"IF(OR(J75=\"\",EC71=\"\",ISTEXT(EC71)),0,IF(OR(ISBLANK(M75),ISBLANK(N75)),0,IF(EC71=\"Date Range\",0,IF(OR(AND(CostType=ARO,L71>ScheduleYear),N75<=ScheduleYear),0,J75))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K75),INDEX(INDIRECT(\"_\"&$A$70&\"Table8\"),B71+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table8\"),B71+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K75)),K75=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table8\"),B71+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K75)),K75=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table8\"),B71+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table9\"),B71+1,13)","v":0},{"$f":"IF(OR(J76=\"\",K71=\"\",ISTEXT(K71),J76=0),\"\",IF(OR(ISBLANK(M76),ISBLANK(N76)),\"Enter Dates\",IF(K71=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L71>ScheduleYear),AND(CostType=ARO,N76<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O76>ScheduleYear),AND(CostType=LOM,LOMComplete)),J76,J76-Q76)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J76=\"\",EB71=\"\",ISTEXT(EB71)),0,IF(OR(ISBLANK(M76),ISBLANK(N76)),0,IF(OR(AND(CostType=ARO,L71>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N76<=ScheduleYear)),0,J76)))","v":0},{"$f":"IF(OR(J76=\"\",EC71=\"\",ISTEXT(EC71)),0,IF(OR(ISBLANK(M76),ISBLANK(N76)), 0,IF(EC71=\"Date Range\",0,IF(OR(AND(CostType=ARO,L71>ScheduleYear),N76<=ScheduleYear),0,J76))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K76),INDEX(INDIRECT(\"_\"&$A$70&\"Table9\"),B71+1,5),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table9\"),B71+1,8)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K76)),K76=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table9\"),B71+1,10))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table9\"),B71+1,17)","v":0},{"$f":"IF(OR(J77=\"\",K71=\"\",ISTEXT(K71),J77=0),\"\",IF(OR(ISBLANK(M77),ISBLANK(N77)),\"Enter Dates\",IF(K71=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L71>ScheduleYear),AND(CostType=ARO,N77<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O77>ScheduleYear),AND(CostType=LOM,LOMComplete)),J77,J77-Q77)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J77=\"\",EB71=\"\",ISTEXT(EB71)),0,IF(OR(ISBLANK(M77),ISBLANK(N77)),0,IF(OR(AND(CostType=ARO,L71>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N77<=ScheduleYear)),0,J77)))","v":0},{"$f":"IF(OR(J77=\"\",EC71=\"\",ISTEXT(EC71)),0,IF(OR(ISBLANK(M77),ISBLANK(N77)), 0,IF(EC71=\"Date Range\",0,IF(OR(AND(CostType=ARO,L71>ScheduleYear),N77<=ScheduleYear),0,J77))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K77),INDEX(INDIRECT(\"_\"&$A$70&\"Table9\"),B71+1,5),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Berm Construction",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table10\"),B71+1,11)","v":0},{"$f":"IF(OR(J78=\"\",K71=\"\",ISTEXT(K71),J78=0),\"\",IF(OR(ISBLANK(M78),ISBLANK(N78)),\"Enter Dates\",IF(K71=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L71>ScheduleYear),AND(CostType=ARO,N78<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O78>ScheduleYear),AND(CostType=LOM,LOMComplete)),J78,J78-Q78)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J78=\"\",EB71=\"\",ISTEXT(EB71)),0,IF(OR(ISBLANK(M78),ISBLANK(N78)),0,IF(OR(AND(CostType=ARO,L71>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N78<=ScheduleYear)),0,J78)))","v":0},{"$f":"IF(OR(J78=\"\",EC72=\"\",ISTEXT(EC72)),0,IF(OR(ISBLANK(M78),ISBLANK(N78)), 0,IF(EC72=\"Date Range\",0,IF(OR(AND(CostType=ARO,L71>ScheduleYear),N78<=ScheduleYear),0,J78))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K78),IF(INDEX(INDIRECT(\"_\"&$A$70&\"Table10\"),B71+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$70&\"Table10\"),B71+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table10\"),B71+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K78)),K78=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table10\"),B74+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K78)),K78=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table10\"),B74+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Berm Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table11\"),B71+1,7)","v":0},{"$f":"IF(OR(J79=\"\",K71=\"\",ISTEXT(K71),J79=0),\"\",IF(OR(ISBLANK(M79),ISBLANK(N79)),\"Enter Dates\",IF(K71=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L71>ScheduleYear),AND(CostType=ARO,N79<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O79>ScheduleYear),AND(CostType=LOM,LOMComplete)),J79,J79-Q79)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J79=\"\",EB71=\"\",ISTEXT(EB71)),0,IF(OR(ISBLANK(M79),ISBLANK(N79)),0,IF(OR(AND(CostType=ARO,L71>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N79<=ScheduleYear)),0,J79)))","v":0},{"$f":"IF(OR(J79=\"\",EC73=\"\",ISTEXT(EC73)),0,IF(OR(ISBLANK(M79),ISBLANK(N79)), 0,IF(EC73=\"Date Range\",0,IF(OR(AND(CostType=ARO,L71>ScheduleYear),N79<=ScheduleYear),0,J79))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K79),IF(INDEX(INDIRECT(\"_\"&$A$70&\"Table11\"),B71+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$70&\"Table11\"),B71+1,3)),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Adits","PORTALS, DECLINES & ADITS",null,null,null,null,null,null,null,{"$f":"SumByColor(J82,J82:J84)","v":0},{"$f":"SumByColor(K82,K82:K84)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q82,Q82:Q84)","v":0},null,null,{"$f":"SumByColor(T82,T82:T84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(AZ82,AZ82:AZ84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(CF82,CF82:CF84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(DL82,DL82:DL84)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB82,EB82:EB84)","v":0},{"$f":"SumByColor(EC82,EC82:EC84)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B82) - ROW($A$81)-1)/INDEX(SheetRangeIndex,MATCH($A$81,TableNamesSorted,0),7)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$81&\"Table1\"),B82+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$81&\"Table1\"),B82+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$81&\"Table1\"),B82+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$81&\"Table1\"),B82+1,3))","v":""},{"$f":"IF(ISERROR(EL82),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$81&\"Table1\"),B82+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$81&\"Table1\"),B82+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$81&\"Table1\"),B82+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$81&\"Table1\"),B82+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$81&\"Table1\"),B82+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$81&\"Table1\"),B82+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$81&\"Table1\"),B82+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$81&\"Table1\"),B82+1,8))","v":""},{"$f":"SUM(J83:J83)","v":0},{"$f":"IF(ISERR(ED82),\"Cost Type\",IF(A82=\"X\",\"Override\",IF(AND(CostType=ARO,L82>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI82)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ82)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG82)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF82)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH82)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J82,SUM(T82:DO82))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$81&\"Table1\"),B82+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q83)","v":0},null,null,{"$f":"IF(ISTEXT($EB82),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),T83*$J83,IF(CostType=Bond,$EB83*T83*$EA83,IF(T$27<=ScheduleYear,0,T83*$EB83))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB82),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),AZ83*$J83,IF(CostType=Bond,$EB83*AZ83*$EA83,IF(AZ$27<=ScheduleYear,0,AZ83*$EB83))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB82),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),CF83*$J83,IF(CostType=Bond,$EB83*CF83*$EA83,IF(CF$27<=ScheduleYear,0,CF83*$EB83))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB82),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),DL83*$J83,IF(CostType=Bond,$EB83*DL83*$EA83,IF(DL$27<=ScheduleYear,0,DL83*$EB83))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K82),SUM(T82:DO82)-K82,K82)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED82),\"Cost Type\",IF(A82=\"X\",\"Override\",IF(AND(CostType=ARO,L82>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI82)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ82)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG82)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF82)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH82)),\"Phase\",J82))))))))","v":"Cost Type"},{"$f":"IF(EE82=\"\",\"Cost Type\",IF(A82=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L82>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI82=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ82=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG82=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF82=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH82=\"\"),\"Phase\",J82))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C82)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C82)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E82)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E82))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E82,0)))),1,$EK82)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F82)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F82))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F82,0)))),1,$EK82)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G82)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G82))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G82,0)))),1,$EK82)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H82)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H82))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H82,0)))),1,$EK82)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I82)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I82))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I82,0)))),1,$EK82)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$81&\"Table1\"),B82+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$81&\"Table1\"),B82+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Plugging",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$81&\"Table2\"),B82+1,24)","v":0},{"$f":"IF(OR(J83=\"\",K82=\"\",ISTEXT(K82),J83=0),\"\",IF(OR(ISBLANK(M83),ISBLANK(N83)),\"Enter Dates\",IF(K82=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L82>ScheduleYear),AND(CostType=ARO,N83<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O83>ScheduleYear),AND(CostType=LOM,LOMComplete)),J83,J83-Q83)))))","v":""},null,null,null,null,{"$f":"IF(ISTEXT(K83),\"\",SUM(T83:DO83))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N83<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J83*R83,R83*EB83)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T83:DP83,T$27:DP$27,\"<=\"&O83,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T83:DP83))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O83),$O83>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J83=\"\",EB82=\"\",ISTEXT(EB82)),0,IF(OR(ISBLANK(M83),ISBLANK(N83)),0,IF(OR(AND(CostType=ARO,L82>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N83<=ScheduleYear)),0,J83)))","v":0},{"$f":"IF(OR(J83=\"\",EC82=\"\",ISTEXT(EC82)),0,IF(OR(ISBLANK(M83),ISBLANK(N83)),0,IF(EC82=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L82>ScheduleYear),N83<=ScheduleYear),0,J83))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K83),IF(INDEX(INDIRECT(\"_\"&$A$81&\"Table2\"),B82+1,4)=0,\"\",INDEX(INDIRECT(\"_\"&$A$81&\"Table2\"),B82+1,4)),\"\")","v":""},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$81&\"Table2\"),B82+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K83)),K83=0),0,INDEX(INDIRECT(\"_\"&$A$81&\"Table2\"),B82+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Shafts","SHAFTS",null,null,null,null,null,null,null,{"$f":"SumByColor(J86,J86:J88)","v":0},{"$f":"SumByColor(K86,K86:K88)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q86,Q86:Q88)","v":0},null,null,{"$f":"SumByColor(T86,T86:T88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(AZ86,AZ86:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(CF86,CF86:CF88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(DL86,DL86:DL88)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB86,EB86:EB88)","v":0},{"$f":"SumByColor(EC86,EC86:EC88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B86) - ROW($A$85)-1)/INDEX(SheetRangeIndex,MATCH($A$85,TableNamesSorted,0),7)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$85&\"Table1\"),B86+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$85&\"Table1\"),B86+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$85&\"Table1\"),B86+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$85&\"Table1\"),B86+1,3))","v":""},{"$f":"IF(ISERROR(EL86),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$85&\"Table1\"),B86+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$85&\"Table1\"),B86+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$85&\"Table1\"),B86+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$85&\"Table1\"),B86+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$85&\"Table1\"),B86+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$85&\"Table1\"),B86+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$85&\"Table1\"),B86+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$85&\"Table1\"),B86+1,8))","v":""},{"$f":"SUM(J87:J87)","v":0},{"$f":"IF(ISERR(ED86),\"Cost Type\",IF(A86=\"X\",\"Override\",IF(AND(CostType=ARO,L86>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI86)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ86)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG86)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF86)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH86)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J86,SUM(T86:DO86))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$85&\"Table1\"),B86+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q87)","v":0},null,null,{"$f":"IF(ISTEXT($EB86),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),T87*$J87,IF(CostType=Bond,$EB87*T87*$EA87,IF(T$27<=ScheduleYear,0,T87*$EB87))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB86),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),AZ87*$J87,IF(CostType=Bond,$EB87*AZ87*$EA87,IF(AZ$27<=ScheduleYear,0,AZ87*$EB87))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB86),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),CF87*$J87,IF(CostType=Bond,$EB87*CF87*$EA87,IF(CF$27<=ScheduleYear,0,CF87*$EB87))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB86),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),DL87*$J87,IF(CostType=Bond,$EB87*DL87*$EA87,IF(DL$27<=ScheduleYear,0,DL87*$EB87))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K86),SUM(T86:DO86)-K86,K86)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED86),\"Cost Type\",IF(A86=\"X\",\"Override\",IF(AND(CostType=ARO,L86>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI86)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ86)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG86)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF86)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH86)),\"Phase\",J86))))))))","v":"Cost Type"},{"$f":"IF(EE86=\"\",\"Cost Type\",IF(A86=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L86>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI86=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ86=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG86=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF86=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH86=\"\"),\"Phase\",J86))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C86)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C86)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E86)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E86))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E86,0)))),1,$EK86)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F86)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F86))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F86,0)))),1,$EK86)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G86)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G86))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G86,0)))),1,$EK86)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H86)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H86))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H86,0)))),1,$EK86)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I86)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I86))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I86,0)))),1,$EK86)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$85&\"Table1\"),B86+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$85&\"Table1\"),B86+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Cap/Backfill/Cover",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$85&\"Table2\"),B86+1,20)","v":0},{"$f":"IF(OR(J87=\"\",K86=\"\",ISTEXT(K86),J87=0),\"\",IF(OR(ISBLANK(M87),ISBLANK(N87)),\"Enter Dates\",IF(K86=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L86>ScheduleYear),AND(CostType=ARO,N87<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O87>ScheduleYear),AND(CostType=LOM,LOMComplete)),J87,J87-Q87)))))","v":""},null,null,null,null,{"$f":"IF(ISTEXT(K87),\"\",SUM(T87:DO87))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N87<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J87*R87,R87*EB87)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T87:DP87,T$27:DP$27,\"<=\"&O87,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T87:DP87))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O87),$O87>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J87=\"\",EB86=\"\",ISTEXT(EB86)),0,IF(OR(ISBLANK(M87),ISBLANK(N87)),0,IF(OR(AND(CostType=ARO,L86>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N87<=ScheduleYear)),0,J87)))","v":0},{"$f":"IF(OR(J87=\"\",EC86=\"\",ISTEXT(EC86)),0,IF(OR(ISBLANK(M87),ISBLANK(N87)),0,IF(EC86=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L86>ScheduleYear),N87<=ScheduleYear),0,J87))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K87),IF(INDEX(INDIRECT(\"_\"&$A$85&\"Table2\"),B86+1,4)=0,\"\",INDEX(INDIRECT(\"_\"&$A$85&\"Table2\"),B86+1,4)),\"\")","v":""},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$85&\"Table2\"),B86+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K87)),K87=0),0,INDEX(INDIRECT(\"_\"&$A$85&\"Table2\"),B86+1,8))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K87)),K87=0),0,INDEX(INDIRECT(\"_\"&$A$85&\"Table2\"),B86+1,9))","v":0},null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Roads","ROADS",null,null,null,null,null,null,null,{"$f":"SumByColor(J90,J90:J95)","v":0},{"$f":"SumByColor(K90,K90:K95)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q90,Q90:Q95)","v":0},null,null,{"$f":"SumByColor(T90,T90:T95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(AZ90,AZ90:AZ95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(CF90,CF90:CF95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(DL90,DL90:DL95)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB90,EB90:EB95)","v":0},{"$f":"SumByColor(EC90,EC90:EC95)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B90) - ROW($A$89)-1)/INDEX(SheetRangeIndex,MATCH($A$89,TableNamesSorted,0),7)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$89&\"Table1\"),B90+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$89&\"Table1\"),B90+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$89&\"Table1\"),B90+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$89&\"Table1\"),B90+1,3))","v":""},{"$f":"IF(ISERROR(EL90),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$89&\"Table1\"),B90+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$89&\"Table1\"),B90+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$89&\"Table1\"),B90+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$89&\"Table1\"),B90+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$89&\"Table1\"),B90+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$89&\"Table1\"),B90+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$89&\"Table1\"),B90+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$89&\"Table1\"),B90+1,8))","v":""},{"$f":"SUM(J91:J94)","v":0},{"$f":"IF(ISERR(ED90),\"Cost Type\",IF(A90=\"X\",\"Override\",IF(AND(CostType=ARO,L90>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI90)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ90)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG90)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF90)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH90)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J90,SUM(T90:DO90))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$89&\"Table1\"),B90+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q91:Q94)","v":0},null,null,{"$f":"IF(ISTEXT($EB90),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T91:T94,$J91:$J94),IF(CostType=Bond,SUMPRODUCT($EB91:$EB94,T91:T94,$EA91:$EA94),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T91:T94,$EB91:$EB94)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB90),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ91:AZ94,$J91:$J94),IF(CostType=Bond,SUMPRODUCT($EB91:$EB94,AZ91:AZ94,$EA91:$EA94),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ91:AZ94,$EB91:$EB94)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB90),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF91:CF94,$J91:$J94),IF(CostType=Bond,SUMPRODUCT($EB91:$EB94,CF91:CF94,$EA91:$EA94),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF91:CF94,$EB91:$EB94)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB90),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL91:DL94,$J91:$J94),IF(CostType=Bond,SUMPRODUCT($EB91:$EB94,DL91:DL94,$EA91:$EA94),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL91:DL94,$EB91:$EB94)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K90),SUM(T90:DO90)-K90,K90)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED90),\"Cost Type\",IF(A90=\"X\",\"Override\",IF(AND(CostType=ARO,L90>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI90)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ90)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG90)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF90)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH90)),\"Phase\",J90))))))))","v":"Cost Type"},{"$f":"IF(EE90=\"\",\"Cost Type\",IF(A90=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L90>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI90=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ90=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG90=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF90=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH90=\"\"),\"Phase\",J90))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C90)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C90)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E90)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E90))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E90,0)))),1,$EK90)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F90)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F90))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F90,0)))),1,$EK90)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G90)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G90))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G90,0)))),1,$EK90)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H90)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H90))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H90,0)))),1,$EK90)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I90)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I90))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I90,0)))),1,$EK90)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$89&\"Table1\"),B90+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$89&\"Table1\"),B90+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$89&\"Table4\"),B90+1,10)=0,0,INDEX(INDIRECT(\"_\"&$A$89&\"Table4\"),B90+1,10))","v":0},{"$f":"IF(OR(J91=\"\",K90=\"\",ISTEXT(K90),J91=0),\"\",IF(OR(ISBLANK(M91),ISBLANK(N91)),\"Enter Dates\",IF(K90=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L90>ScheduleYear),AND(CostType=ARO,N91<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O91>ScheduleYear),AND(CostType=LOM,LOMComplete)),J91,J91-Q91)))))","v":""},null,null,null,null,{"$f":"IF(K91=\"\",\"\",SUM(T91:DO91))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N91<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J91*R91,R91*EB91)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T91:DP91,T$27:DP$27,\"<=\"&O91,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T91:DP91))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O91),$O91>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J91=\"\",EB90=\"\",ISTEXT(EB90)),0,IF(OR(ISBLANK(M91),ISBLANK(N91)),0,IF(OR(AND(CostType=ARO,L90>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N91<=ScheduleYear)),0,J91)))","v":0},{"$f":"IF(OR(J91=\"\",EC90=\"\",ISTEXT(EC90)),0,IF(OR(ISBLANK(M91),ISBLANK(N91)),0,IF(EC90=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L90>ScheduleYear),N91<=ScheduleYear),0,J91))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K91),IF(INDEX(INDIRECT(\"_\"&$A$89&\"Table4\"),B90+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$89&\"Table4\"),B90+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$89&\"Table4\"),B90+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K91)),K91=0),0,INDEX(INDIRECT(\"_\"&$A$89&\"Table4\"),B90+1,5))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K91)),K91=0),0,INDEX(INDIRECT(\"_\"&$A$89&\"Table4\"),B90+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$89&\"Table5\"),B90+1,11)","v":0},{"$f":"IF(OR(J92=\"\",K90=\"\",ISTEXT(K90),J92=0),\"\",IF(OR(ISBLANK(M92),ISBLANK(N92)),\"Enter Dates\",IF(K90=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L90>ScheduleYear),AND(CostType=ARO,N92<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O92>ScheduleYear),AND(CostType=LOM,LOMComplete)),J92,J92-Q92)))))","v":""},null,null,null,null,{"$f":"IF(K92=\"\",\"\",SUM(T92:DO92))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N92<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J92*R92,R92*EB92)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T92:DP92,T$27:DP$27,\"<=\"&O92,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T92:DP92))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O92),$O92>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J92=\"\",EB90=\"\",ISTEXT(EB90)),0,IF(OR(ISBLANK(M92),ISBLANK(N92)),0,IF(OR(AND(CostType=ARO,L90>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N92<=ScheduleYear)),0,J92)))","v":0},{"$f":"IF(OR(J92=\"\",EC90=\"\",ISTEXT(EC90)),0,IF(OR(ISBLANK(M92),ISBLANK(N92)),0,IF(EC90=\"Date Range\",0,IF(OR(AND(CostType=ARO,L90>ScheduleYear),N92<=ScheduleYear),0,J92))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K92),INDEX(INDIRECT(\"_\"&$A$89&\"Table5\"),B90+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$89&\"Table5\"),B90+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K92)),K92=0),0,INDEX(INDIRECT(\"_\"&$A$89&\"Table5\"),B90+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K92)),K92=0),0,INDEX(INDIRECT(\"_\"&$A$89&\"Table5\"),B90+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$89&\"Table6\"),B90+1,9)","v":0},{"$f":"IF(OR(J93=\"\",K90=\"\",ISTEXT(K90),J93=0),\"\",IF(OR(ISBLANK(M93),ISBLANK(N93)),\"Enter Dates\",IF(K90=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L90>ScheduleYear),AND(CostType=ARO,N93<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O93>ScheduleYear),AND(CostType=LOM,LOMComplete)),J93,J93-Q93)))))","v":""},null,null,null,null,{"$f":"IF(K93=\"\",\"\",SUM(T93:DO93))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N93<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J93*R93,R93*EB93)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T93:DP93,T$27:DP$27,\"<=\"&O93,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T93:DP93))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O93),$O93>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J93=\"\",EB90=\"\",ISTEXT(EB90)),0,IF(OR(ISBLANK(M93),ISBLANK(N93)),0,IF(OR(AND(CostType=ARO,L90>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N93<=ScheduleYear)),0,J93)))","v":0},{"$f":"IF(OR(J93=\"\",EC90=\"\",ISTEXT(EC90)),0,IF(OR(ISBLANK(M93),ISBLANK(N93)),0,IF(EC90=\"Date Range\",0,IF(OR(AND(CostType=ARO,L90>ScheduleYear),N93<=ScheduleYear),0,J93))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K93),INDEX(INDIRECT(\"_\"&$A$89&\"Table6\"),B90+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$89&\"Table6\"),B90+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K93)),K93=0),0,INDEX(INDIRECT(\"_\"&$A$89&\"Table6\"),B90+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$89&\"Table6\"),B90+1,13)","v":0},{"$f":"IF(OR(J94=\"\",K90=\"\",ISTEXT(K90),J94=0),\"\",IF(OR(ISBLANK(M94),ISBLANK(N94)),\"Enter Dates\",IF(K90=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L90>ScheduleYear),AND(CostType=ARO,N94<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O94>ScheduleYear),AND(CostType=LOM,LOMComplete)),J94,J94-Q94)))))","v":""},null,null,null,null,{"$f":"IF(K94=\"\",\"\",SUM(T94:DO94))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N94<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J94*R94,R94*EB94)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T94:DP94,T$27:DP$27,\"<=\"&O94,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T94:DP94))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O94),$O94>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J94=\"\",EB90=\"\",ISTEXT(EB90)),0,IF(OR(ISBLANK(M94),ISBLANK(N94)),0,IF(OR(AND(CostType=ARO,L90>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N94<=ScheduleYear)),0,J94)))","v":0},{"$f":"IF(OR(J94=\"\",EC90=\"\",ISTEXT(EC90)),0,IF(OR(ISBLANK(M94),ISBLANK(N94)),0,IF(EC90=\"Date Range\",0,IF(OR(AND(CostType=ARO,L90>ScheduleYear),N94<=ScheduleYear),0,J94))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K94),INDEX(INDIRECT(\"_\"&$A$89&\"Table6\"),B90+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Ponds","PROCESS PONDS",null,null,null,null,null,null,null,{"$f":"SumByColor(J97,J97:J153)","v":26142},{"$f":"SumByColor(K97,K97:K153)","v":26142},null,null,null,null,null,{"$f":"SumByColor(Q97,Q97:Q153)","v":0},null,null,{"$f":"SumByColor(T97,T97:T153)","v":0},0,0,0,26142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(AZ97,AZ97:AZ153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(CF97,CF97:CF153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(DL97,DL97:DL153)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB97,EB97:EB153)","v":26142},{"$f":"SumByColor(EC97,EC97:EC153)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B97) - ROW($A$96)-1)/INDEX(SheetRangeIndex,MATCH($A$96,TableNamesSorted,0),7)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B97+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B97+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$96,TableNamesSorted,0),3)&\"Table1\"),B97+1,3)),\"\",INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$96,TableNamesSorted,0),3)&\"Table1\"),B97+1,3))","v":""},{"$f":"IF(ISERROR(EL97),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B97+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B97+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B97+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B97+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B97+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B97+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B97+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B97+1,8))","v":""},{"$f":"SUM(J98:J104)","v":0},{"$f":"IF(ISERR(ED97),\"Cost Type\",IF(A97=\"X\",\"Override\",IF(AND(CostType=ARO,L97>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI97)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ97)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG97)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF97)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH97)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J97,SUM(T97:DO97))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B97+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q98:Q104)","v":0},null,null,{"$f":"IF(ISTEXT($EB97),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T98:T104,$J98:$J104),IF(CostType=Bond,SUMPRODUCT($EB98:$EB104,T98:T104,$EA98:$EA104),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T98:T104,$EB98:$EB104)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB97),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ98:AZ104,$J98:$J104),IF(CostType=Bond,SUMPRODUCT($EB98:$EB104,AZ98:AZ104,$EA98:$EA104),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ98:AZ104,$EB98:$EB104)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB97),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF98:CF104,$J98:$J104),IF(CostType=Bond,SUMPRODUCT($EB98:$EB104,CF98:CF104,$EA98:$EA104),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF98:CF104,$EB98:$EB104)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB97),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL98:DL104,$J98:$J104),IF(CostType=Bond,SUMPRODUCT($EB98:$EB104,DL98:DL104,$EA98:$EA104),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL98:DL104,$EB98:$EB104)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K97),SUM(T97:DO97)-K97,K97)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED97),\"Cost Type\",IF(A97=\"X\",\"Override\",IF(AND(CostType=ARO,L97>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI97)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ97)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG97)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF97)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH97)),\"Phase\",J97))))))))","v":"Cost Type"},{"$f":"IF(EE97=\"\",\"Cost Type\",IF(A97=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L97>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI97=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ97=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG97=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF97=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH97=\"\"),\"Phase\",J97))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C97)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C97)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E97)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E97))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E97,0)))),1,$EK97)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F97)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F97))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F97,0)))),1,$EK97)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G97)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G97))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G97,0)))),1,$EK97)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H97)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H97))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H97,0)))),1,$EK97)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I97)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I97))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I97,0)))),1,$EK97)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B97+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B97+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Liner Cutting and Folding",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$96&\"Table5\"),B97+1,6)=0,0,INDEX(INDIRECT(\"_\"&$A$96&\"Table5\"),B97+1,6))","v":0},{"$f":"IF(OR(J98=\"\",K97=\"\",ISTEXT(K97),J98=0),\"\",IF(OR(ISBLANK(M98),ISBLANK(N98)),\"Enter Dates\",IF(K97=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L97>ScheduleYear),AND(CostType=ARO,N98<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O98>ScheduleYear),AND(CostType=LOM,LOMComplete)),J98,J98-Q98)))))","v":""},null,null,null,null,{"$f":"IF(K98=\"\",\"\",SUM(T98:DO98))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N98<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J98*R98,R98*EB98)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T98:DP98,T$27:DP$27,\"<=\"&O98,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T98:DP98))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O98),$O98>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J98=\"\",EB97=\"\",ISTEXT(EB97)),0,IF(OR(ISBLANK(M98),ISBLANK(N98)),0,IF(OR(AND(CostType=ARO,L97>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N98<=ScheduleYear)),0,J98)))","v":0},{"$f":"IF(OR(J98=\"\",EC97=\"\",ISTEXT(EC97)),0,IF(OR(ISBLANK(M98),ISBLANK(N98)),0,IF(EC97=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L97>ScheduleYear),N98<=ScheduleYear),0,J98))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K98),IF(INDEX(INDIRECT(\"_\"&$A$96&\"Table5\"),B97+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$96&\"Table5\"),B97+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"LinerExcavator","v":"325F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K98)),K98=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table4\"),B97+1,3))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Backfill/Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B97+1,25)","v":0},{"$f":"IF(OR(J99=\"\",K97=\"\",ISTEXT(K97),J99=0),\"\",IF(OR(ISBLANK(M99),ISBLANK(N99)),\"Enter Dates\",IF(K97=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L97>ScheduleYear),AND(CostType=ARO,N99<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O99>ScheduleYear),AND(CostType=LOM,LOMComplete)),J99,J99-Q99)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J99=\"\",EB97=\"\",ISTEXT(EB97)),0,IF(OR(ISBLANK(M99),ISBLANK(N99)),0,IF(OR(AND(CostType=ARO,L97>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N99<=ScheduleYear)),0,J99)))","v":0},{"$f":"IF(OR(J99=\"\",EC97=\"\",ISTEXT(EC97)),0,IF(OR(ISBLANK(M99),ISBLANK(N99)),0,IF(EC97=\"Date Range\",0,IF(OR(AND(CostType=ARO,L97>ScheduleYear),N99<=ScheduleYear),0,J99))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K99),INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B97+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B97+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K99)),K99=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B97+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K99)),K99=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B97+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B97+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K99)),K99=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B97+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K99)),K99=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B97+1,9))","v":0},null,null,null,true]
[null,null,null,"Backfill/Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B97+1,25)","v":0},{"$f":"IF(OR(J100=\"\",K97=\"\",ISTEXT(K97),J100=0),\"\",IF(OR(ISBLANK(M100),ISBLANK(N100)),\"Enter Dates\",IF(K97=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L97>ScheduleYear),AND(CostType=ARO,N100<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O100>ScheduleYear),AND(CostType=LOM,LOMComplete)),J100,J100-Q100)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J100=\"\",EB97=\"\",ISTEXT(EB97)),0,IF(OR(ISBLANK(M100),ISBLANK(N100)),0,IF(OR(AND(CostType=ARO,L97>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N100<=ScheduleYear)),0,J100)))","v":0},{"$f":"IF(OR(J100=\"\",EC97=\"\",ISTEXT(EC97)),0,IF(OR(ISBLANK(M100),ISBLANK(N100)),0,IF(EC97=\"Date Range\",0,IF(OR(AND(CostType=ARO,L97>ScheduleYear),N100<=ScheduleYear),0,J100))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K100),INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B97+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B97+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K100)),K100=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B97+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K100)),K100=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B97+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B97+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K100)),K100=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B97+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K100)),K100=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B97+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table8\"),B97+1,11)","v":0},{"$f":"IF(OR(J101=\"\",K97=\"\",ISTEXT(K97),J101=0),\"\",IF(OR(ISBLANK(M101),ISBLANK(N101)),\"Enter Dates\",IF(K97=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L97>ScheduleYear),AND(CostType=ARO,N101<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O101>ScheduleYear),AND(CostType=LOM,LOMComplete)),J101,J101-Q101)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J101=\"\",EB97=\"\",ISTEXT(EB97)),0,IF(OR(ISBLANK(M101),ISBLANK(N101)),0,IF(OR(AND(CostType=ARO,L97>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N101<=ScheduleYear)),0,J101)))","v":0},{"$f":"IF(OR(J101=\"\",EC97=\"\",ISTEXT(EC97)),0,IF(OR(ISBLANK(M101),ISBLANK(N101)),0,IF(EC97=\"Date Range\",0,IF(OR(AND(CostType=ARO,L97>ScheduleYear),N101<=ScheduleYear),0,J101))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K101),INDEX(INDIRECT(\"_\"&$A$96&\"Table8\"),B97+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table8\"),B97+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K101)),K101=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table8\"),B97+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K101)),K101=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table8\"),B97+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table9\"),B97+1,7)","v":0},{"$f":"IF(OR(J102=\"\",K97=\"\",ISTEXT(K97),J102=0),\"\",IF(OR(ISBLANK(M102),ISBLANK(N102)),\"Enter Dates\",IF(K97=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L97>ScheduleYear),AND(CostType=ARO,N102<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O102>ScheduleYear),AND(CostType=LOM,LOMComplete)),J102,J102-Q102)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J102=\"\",EB97=\"\",ISTEXT(EB97)),0,IF(OR(ISBLANK(M102),ISBLANK(N102)),0,IF(OR(AND(CostType=ARO,L97>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N102<=ScheduleYear)),0,J102)))","v":0},{"$f":"IF(OR(J102=\"\",EC97=\"\",ISTEXT(EC97)),0,IF(OR(ISBLANK(M102),ISBLANK(N102)), 0,IF(EC97=\"Date Range\",0,IF(OR(AND(CostType=ARO,L97>ScheduleYear),N102<=ScheduleYear),0,J102))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K102),INDEX(INDIRECT(\"_\"&$A$96&\"Table9\"),B97+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"E-Cell/ET-Cell Liner",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table10\"),B97+1,15)","v":0},{"$f":"IF(OR(J103=\"\",K97=\"\",ISTEXT(K97),J103=0),\"\",IF(OR(ISBLANK(M103),ISBLANK(N103)),\"Enter Dates\",IF(K97=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L97>ScheduleYear),AND(CostType=ARO,N103<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O103>ScheduleYear),AND(CostType=LOM,LOMComplete)),J103,J103-Q103)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J103=\"\",EB97=\"\",ISTEXT(EB97)),0,IF(OR(ISBLANK(M103),ISBLANK(N103)),0,IF(OR(AND(CostType=ARO,L97>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N103<=ScheduleYear)),0,J103)))","v":0},{"$f":"IF(OR(J103=\"\",EC97=\"\",ISTEXT(EC97)),0,IF(OR(ISBLANK(M103),ISBLANK(N103)), 0,IF(EC97=\"Date Range\",0,IF(OR(AND(CostType=ARO,L97>ScheduleYear),N103<=ScheduleYear),0,J103))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K103),INDEX(INDIRECT(\"_\"&$A$96&\"Table10\"),B97+1,3)+INDEX(INDIRECT(\"_\"&$A$96&\"Table10\"),B97+1,8),0)","v":0},{"$f":"IF(Metric,\"m2\",\"f2\")","v":"f2"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"E-Cell/ET-Cell Piping",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table11\"),B97+1,20)","v":0},{"$f":"IF(OR(J104=\"\",K97=\"\",ISTEXT(K97),J104=0),\"\",IF(OR(ISBLANK(M104),ISBLANK(N104)),\"Enter Dates\",IF(K97=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L97>ScheduleYear),AND(CostType=ARO,N104<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O104>ScheduleYear),AND(CostType=LOM,LOMComplete)),J104,J104-Q104)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J104=\"\",EB97=\"\",ISTEXT(EB97)),0,IF(OR(ISBLANK(M104),ISBLANK(N104)),0,IF(OR(AND(CostType=ARO,L97>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N104<=ScheduleYear)),0,J104)))","v":0},{"$f":"IF(OR(J104=\"\",EC98=\"\",ISTEXT(EC98)),0,IF(OR(ISBLANK(M104),ISBLANK(N104)), 0,IF(EC98=\"Date Range\",0,IF(OR(AND(CostType=ARO,L97>ScheduleYear),N104<=ScheduleYear),0,J104))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Pipe","Pipe",{"$f":"IF(ISNUMBER(K104),INDEX(INDIRECT(\"_\"&$A$96&\"Table11\"),B97+1,3)+INDEX(INDIRECT(\"_\"&$A$96&\"Table11\"),B97+1,8)+INDEX(INDIRECT(\"_\"&$A$96&\"Table11\"),B97+1,13),0)","v":0},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B105) - ROW($A$96)-1)/INDEX(SheetRangeIndex,MATCH($A$96,TableNamesSorted,0),7)","v":1},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B105+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B105+1,2)","v":"Residue Pond A"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$96,TableNamesSorted,0),3)&\"Table1\"),B105+1,3)),\"\",INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$96,TableNamesSorted,0),3)&\"Table1\"),B105+1,3))","v":""},{"$f":"IF(ISERROR(EL105),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B105+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B105+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B105+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B105+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B105+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B105+1,7))","v":"Ponds"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B105+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B105+1,8))","v":"Public Land"},{"$f":"SUM(J106:J112)","v":3972},{"$f":"IF(ISERR(ED105),\"Cost Type\",IF(A105=\"X\",\"Override\",IF(AND(CostType=ARO,L105>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI105)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ105)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG105)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF105)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH105)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J105,SUM(T105:DO105))))))))))","v":3972},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B105+1,4)","v":2000},null,null,null,null,{"$f":"SUM(Q106:Q112)","v":0},null,null,{"$f":"IF(ISTEXT($EB105),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T106:T112,$J106:$J112),IF(CostType=Bond,SUMPRODUCT($EB106:$EB112,T106:T112,$EA106:$EA112),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T106:T112,$EB106:$EB112)))))","v":0},0,0,0,3972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB105),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF106:CF112,$J106:$J112),IF(CostType=Bond,SUMPRODUCT($EB106:$EB112,CF106:CF112,$EA106:$EA112),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF106:CF112,$EB106:$EB112)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(K105),SUM(T105:DO105)-K105,K105)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED105),\"Cost Type\",IF(A105=\"X\",\"Override\",IF(AND(CostType=ARO,L105>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI105)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ105)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG105)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF105)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH105)),\"Phase\",J105))))))))","v":3972},{"$f":"IF(EE105=\"\",\"Cost Type\",IF(A105=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L105>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI105=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ105=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG105=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF105=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH105=\"\"),\"Phase\",J105))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C105)","v":1},{"$f":"SEARCH(OtherCostType,C105)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E105)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E105))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E105,0)))),1,$EK105)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F105)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F105))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F105,0)))),1,$EK105)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G105)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G105))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G105,0)))),1,$EK105)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H105)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H105))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H105,0)))),1,$EK105)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I105)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I105))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I105,0)))),1,$EK105)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B105+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B105+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Liner Cutting and Folding",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$96&\"Table5\"),B105+1,6)=0,0,INDEX(INDIRECT(\"_\"&$A$96&\"Table5\"),B105+1,6))","v":915},{"$f":"IF(OR(J106=\"\",K105=\"\",ISTEXT(K105),J106=0),\"\",IF(OR(ISBLANK(M106),ISBLANK(N106)),\"Enter Dates\",IF(K105=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L105>ScheduleYear),AND(CostType=ARO,N106<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O106>ScheduleYear),AND(CostType=LOM,LOMComplete)),J106,J106-Q106)))))","v":915},null,2023,2025,null,{"$f":"IF(K106=\"\",\"\",SUM(T106:DO106))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N106<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J106*R106,R106*EB106)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T106:DP106,T$27:DP$27,\"<=\"&O106,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T106:DP106))","v":0},null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J106=\"\",EB105=\"\",ISTEXT(EB105)),0,IF(OR(ISBLANK(M106),ISBLANK(N106)),0,IF(OR(AND(CostType=ARO,L105>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N106<=ScheduleYear)),0,J106)))","v":915},{"$f":"IF(OR(J106=\"\",EC105=\"\",ISTEXT(EC105)),0,IF(OR(ISBLANK(M106),ISBLANK(N106)),0,IF(EC105=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L105>ScheduleYear),N106<=ScheduleYear),0,J106))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K106),IF(INDEX(INDIRECT(\"_\"&$A$96&\"Table5\"),B105+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$96&\"Table5\"),B105+1,3)),0)","v":4},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"LinerExcavator","v":"325F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K106)),K106=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table4\"),B105+1,3))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Backfill/Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B105+1,25)","v":895},{"$f":"IF(OR(J107=\"\",K105=\"\",ISTEXT(K105),J107=0),\"\",IF(OR(ISBLANK(M107),ISBLANK(N107)),\"Enter Dates\",IF(K105=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L105>ScheduleYear),AND(CostType=ARO,N107<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O107>ScheduleYear),AND(CostType=LOM,LOMComplete)),J107,J107-Q107)))))","v":895},null,2023,2025,null,1,0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J107=\"\",EB105=\"\",ISTEXT(EB105)),0,IF(OR(ISBLANK(M107),ISBLANK(N107)),0,IF(OR(AND(CostType=ARO,L105>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N107<=ScheduleYear)),0,J107)))","v":895},{"$f":"IF(OR(J107=\"\",EC105=\"\",ISTEXT(EC105)),0,IF(OR(ISBLANK(M107),ISBLANK(N107)),0,IF(EC105=\"Date Range\",0,IF(OR(AND(CostType=ARO,L105>ScheduleYear),N107<=ScheduleYear),0,J107))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K107),INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B105+1,4),0)","v":385},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B105+1,10)","v":"725C2/966M/D6T"},{"$f":"IF(OR(NOT(ISNUMBER(K107)),K107=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B105+1,12))","v":3},{"$f":"IF(OR(NOT(ISNUMBER(K107)),K107=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B105+1,14))","v":1},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B105+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K107)),K107=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B105+1,7))","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K107)),K107=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B105+1,9))","v":0},null,null,null,true]
[null,null,null,"Backfill/Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B105+1,25)","v":0},{"$f":"IF(OR(J108=\"\",K105=\"\",ISTEXT(K105),J108=0),\"\",IF(OR(ISBLANK(M108),ISBLANK(N108)),\"Enter Dates\",IF(K105=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L105>ScheduleYear),AND(CostType=ARO,N108<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O108>ScheduleYear),AND(CostType=LOM,LOMComplete)),J108,J108-Q108)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J108=\"\",EB105=\"\",ISTEXT(EB105)),0,IF(OR(ISBLANK(M108),ISBLANK(N108)),0,IF(OR(AND(CostType=ARO,L105>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N108<=ScheduleYear)),0,J108)))","v":0},{"$f":"IF(OR(J108=\"\",EC105=\"\",ISTEXT(EC105)),0,IF(OR(ISBLANK(M108),ISBLANK(N108)),0,IF(EC105=\"Date Range\",0,IF(OR(AND(CostType=ARO,L105>ScheduleYear),N108<=ScheduleYear),0,J108))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K108),INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B105+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B105+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K108)),K108=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B105+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K108)),K108=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B105+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B105+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K108)),K108=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B105+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K108)),K108=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B105+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table8\"),B105+1,11)","v":1791},{"$f":"IF(OR(J109=\"\",K105=\"\",ISTEXT(K105),J109=0),\"\",IF(OR(ISBLANK(M109),ISBLANK(N109)),\"Enter Dates\",IF(K105=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L105>ScheduleYear),AND(CostType=ARO,N109<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O109>ScheduleYear),AND(CostType=LOM,LOMComplete)),J109,J109-Q109)))))","v":1791},null,2023,2025,null,1,0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J109=\"\",EB105=\"\",ISTEXT(EB105)),0,IF(OR(ISBLANK(M109),ISBLANK(N109)),0,IF(OR(AND(CostType=ARO,L105>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N109<=ScheduleYear)),0,J109)))","v":1791},{"$f":"IF(OR(J109=\"\",EC105=\"\",ISTEXT(EC105)),0,IF(OR(ISBLANK(M109),ISBLANK(N109)),0,IF(EC105=\"Date Range\",0,IF(OR(AND(CostType=ARO,L105>ScheduleYear),N109<=ScheduleYear),0,J109))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K109),INDEX(INDIRECT(\"_\"&$A$96&\"Table8\"),B105+1,3),0)","v":630},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table8\"),B105+1,4)","v":"725C2/966M/D6T"},{"$f":"IF(OR(NOT(ISNUMBER(K109)),K109=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table8\"),B105+1,6))","v":3},{"$f":"IF(OR(NOT(ISNUMBER(K109)),K109=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table8\"),B105+1,8))","v":2},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table9\"),B105+1,7)","v":371},{"$f":"IF(OR(J110=\"\",K105=\"\",ISTEXT(K105),J110=0),\"\",IF(OR(ISBLANK(M110),ISBLANK(N110)),\"Enter Dates\",IF(K105=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L105>ScheduleYear),AND(CostType=ARO,N110<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O110>ScheduleYear),AND(CostType=LOM,LOMComplete)),J110,J110-Q110)))))","v":371},null,2023,2025,null,1,0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J110=\"\",EB105=\"\",ISTEXT(EB105)),0,IF(OR(ISBLANK(M110),ISBLANK(N110)),0,IF(OR(AND(CostType=ARO,L105>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N110<=ScheduleYear)),0,J110)))","v":371},{"$f":"IF(OR(J110=\"\",EC105=\"\",ISTEXT(EC105)),0,IF(OR(ISBLANK(M110),ISBLANK(N110)), 0,IF(EC105=\"Date Range\",0,IF(OR(AND(CostType=ARO,L105>ScheduleYear),N110<=ScheduleYear),0,J110))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K110),INDEX(INDIRECT(\"_\"&$A$96&\"Table9\"),B105+1,3),0)","v":0.4},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"E-Cell/ET-Cell Liner",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table10\"),B105+1,15)","v":0},{"$f":"IF(OR(J111=\"\",K105=\"\",ISTEXT(K105),J111=0),\"\",IF(OR(ISBLANK(M111),ISBLANK(N111)),\"Enter Dates\",IF(K105=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L105>ScheduleYear),AND(CostType=ARO,N111<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O111>ScheduleYear),AND(CostType=LOM,LOMComplete)),J111,J111-Q111)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J111=\"\",EB105=\"\",ISTEXT(EB105)),0,IF(OR(ISBLANK(M111),ISBLANK(N111)),0,IF(OR(AND(CostType=ARO,L105>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N111<=ScheduleYear)),0,J111)))","v":0},{"$f":"IF(OR(J111=\"\",EC105=\"\",ISTEXT(EC105)),0,IF(OR(ISBLANK(M111),ISBLANK(N111)), 0,IF(EC105=\"Date Range\",0,IF(OR(AND(CostType=ARO,L105>ScheduleYear),N111<=ScheduleYear),0,J111))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K111),INDEX(INDIRECT(\"_\"&$A$96&\"Table10\"),B105+1,3)+INDEX(INDIRECT(\"_\"&$A$96&\"Table10\"),B105+1,8),0)","v":0},{"$f":"IF(Metric,\"m2\",\"f2\")","v":"f2"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"E-Cell/ET-Cell Piping",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table11\"),B105+1,20)","v":0},{"$f":"IF(OR(J112=\"\",K105=\"\",ISTEXT(K105),J112=0),\"\",IF(OR(ISBLANK(M112),ISBLANK(N112)),\"Enter Dates\",IF(K105=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L105>ScheduleYear),AND(CostType=ARO,N112<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O112>ScheduleYear),AND(CostType=LOM,LOMComplete)),J112,J112-Q112)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J112=\"\",EB105=\"\",ISTEXT(EB105)),0,IF(OR(ISBLANK(M112),ISBLANK(N112)),0,IF(OR(AND(CostType=ARO,L105>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N112<=ScheduleYear)),0,J112)))","v":0},{"$f":"IF(OR(J112=\"\",EC106=\"\",ISTEXT(EC106)),0,IF(OR(ISBLANK(M112),ISBLANK(N112)), 0,IF(EC106=\"Date Range\",0,IF(OR(AND(CostType=ARO,L105>ScheduleYear),N112<=ScheduleYear),0,J112))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Pipe","Pipe",{"$f":"IF(ISNUMBER(K112),INDEX(INDIRECT(\"_\"&$A$96&\"Table11\"),B105+1,3)+INDEX(INDIRECT(\"_\"&$A$96&\"Table11\"),B105+1,8)+INDEX(INDIRECT(\"_\"&$A$96&\"Table11\"),B105+1,13),0)","v":0},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B113) - ROW($A$96)-1)/INDEX(SheetRangeIndex,MATCH($A$96,TableNamesSorted,0),7)","v":2},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B113+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B113+1,2)","v":"Residue Pond B"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$96,TableNamesSorted,0),3)&\"Table1\"),B113+1,3)),\"\",INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$96,TableNamesSorted,0),3)&\"Table1\"),B113+1,3))","v":""},{"$f":"IF(ISERROR(EL113),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B113+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B113+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B113+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B113+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B113+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B113+1,7))","v":"Ponds"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B113+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B113+1,8))","v":"Public Land"},{"$f":"SUM(J114:J120)","v":3486},{"$f":"IF(ISERR(ED113),\"Cost Type\",IF(A113=\"X\",\"Override\",IF(AND(CostType=ARO,L113>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI113)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ113)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG113)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF113)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH113)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J113,SUM(T113:DO113))))))))))","v":3486},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B113+1,4)","v":2000},null,null,null,null,{"$f":"SUM(Q114:Q120)","v":0},null,null,{"$f":"IF(ISTEXT($EB113),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T114:T120,$J114:$J120),IF(CostType=Bond,SUMPRODUCT($EB114:$EB120,T114:T120,$EA114:$EA120),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T114:T120,$EB114:$EB120)))))","v":0},0,0,0,3486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB113),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF114:CF120,$J114:$J120),IF(CostType=Bond,SUMPRODUCT($EB114:$EB120,CF114:CF120,$EA114:$EA120),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF114:CF120,$EB114:$EB120)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(K113),SUM(T113:DO113)-K113,K113)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED113),\"Cost Type\",IF(A113=\"X\",\"Override\",IF(AND(CostType=ARO,L113>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI113)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ113)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG113)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF113)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH113)),\"Phase\",J113))))))))","v":3486},{"$f":"IF(EE113=\"\",\"Cost Type\",IF(A113=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L113>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI113=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ113=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG113=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF113=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH113=\"\"),\"Phase\",J113))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C113)","v":1},{"$f":"SEARCH(OtherCostType,C113)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E113)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E113))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E113,0)))),1,$EK113)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F113)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F113))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F113,0)))),1,$EK113)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G113)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G113))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G113,0)))),1,$EK113)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H113)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H113))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H113,0)))),1,$EK113)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I113)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I113))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I113,0)))),1,$EK113)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B113+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B113+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Liner Cutting and Folding",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$96&\"Table5\"),B113+1,6)=0,0,INDEX(INDIRECT(\"_\"&$A$96&\"Table5\"),B113+1,6))","v":1373},{"$f":"IF(OR(J114=\"\",K113=\"\",ISTEXT(K113),J114=0),\"\",IF(OR(ISBLANK(M114),ISBLANK(N114)),\"Enter Dates\",IF(K113=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L113>ScheduleYear),AND(CostType=ARO,N114<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O114>ScheduleYear),AND(CostType=LOM,LOMComplete)),J114,J114-Q114)))))","v":1373},null,2023,2025,null,{"$f":"IF(K114=\"\",\"\",SUM(T114:DO114))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N114<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J114*R114,R114*EB114)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T114:DP114,T$27:DP$27,\"<=\"&O114,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T114:DP114))","v":0},null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J114=\"\",EB113=\"\",ISTEXT(EB113)),0,IF(OR(ISBLANK(M114),ISBLANK(N114)),0,IF(OR(AND(CostType=ARO,L113>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N114<=ScheduleYear)),0,J114)))","v":1373},{"$f":"IF(OR(J114=\"\",EC113=\"\",ISTEXT(EC113)),0,IF(OR(ISBLANK(M114),ISBLANK(N114)),0,IF(EC113=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L113>ScheduleYear),N114<=ScheduleYear),0,J114))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K114),IF(INDEX(INDIRECT(\"_\"&$A$96&\"Table5\"),B113+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$96&\"Table5\"),B113+1,3)),0)","v":6},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"LinerExcavator","v":"325F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K114)),K114=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table4\"),B113+1,3))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Backfill/Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B113+1,25)","v":895},{"$f":"IF(OR(J115=\"\",K113=\"\",ISTEXT(K113),J115=0),\"\",IF(OR(ISBLANK(M115),ISBLANK(N115)),\"Enter Dates\",IF(K113=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L113>ScheduleYear),AND(CostType=ARO,N115<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O115>ScheduleYear),AND(CostType=LOM,LOMComplete)),J115,J115-Q115)))))","v":895},null,2023,2025,null,1,0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J115=\"\",EB113=\"\",ISTEXT(EB113)),0,IF(OR(ISBLANK(M115),ISBLANK(N115)),0,IF(OR(AND(CostType=ARO,L113>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N115<=ScheduleYear)),0,J115)))","v":895},{"$f":"IF(OR(J115=\"\",EC113=\"\",ISTEXT(EC113)),0,IF(OR(ISBLANK(M115),ISBLANK(N115)),0,IF(EC113=\"Date Range\",0,IF(OR(AND(CostType=ARO,L113>ScheduleYear),N115<=ScheduleYear),0,J115))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K115),INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B113+1,4),0)","v":203},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B113+1,10)","v":"725C2/966M/D6T"},{"$f":"IF(OR(NOT(ISNUMBER(K115)),K115=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B113+1,12))","v":3},{"$f":"IF(OR(NOT(ISNUMBER(K115)),K115=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B113+1,14))","v":1},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B113+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K115)),K115=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B113+1,7))","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K115)),K115=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B113+1,9))","v":0},null,null,null,true]
[null,null,null,"Backfill/Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B113+1,25)","v":0},{"$f":"IF(OR(J116=\"\",K113=\"\",ISTEXT(K113),J116=0),\"\",IF(OR(ISBLANK(M116),ISBLANK(N116)),\"Enter Dates\",IF(K113=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L113>ScheduleYear),AND(CostType=ARO,N116<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O116>ScheduleYear),AND(CostType=LOM,LOMComplete)),J116,J116-Q116)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J116=\"\",EB113=\"\",ISTEXT(EB113)),0,IF(OR(ISBLANK(M116),ISBLANK(N116)),0,IF(OR(AND(CostType=ARO,L113>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N116<=ScheduleYear)),0,J116)))","v":0},{"$f":"IF(OR(J116=\"\",EC113=\"\",ISTEXT(EC113)),0,IF(OR(ISBLANK(M116),ISBLANK(N116)),0,IF(EC113=\"Date Range\",0,IF(OR(AND(CostType=ARO,L113>ScheduleYear),N116<=ScheduleYear),0,J116))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K116),INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B113+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B113+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K116)),K116=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B113+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K116)),K116=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B113+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B113+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K116)),K116=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B113+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K116)),K116=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B113+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table8\"),B113+1,11)","v":895},{"$f":"IF(OR(J117=\"\",K113=\"\",ISTEXT(K113),J117=0),\"\",IF(OR(ISBLANK(M117),ISBLANK(N117)),\"Enter Dates\",IF(K113=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L113>ScheduleYear),AND(CostType=ARO,N117<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O117>ScheduleYear),AND(CostType=LOM,LOMComplete)),J117,J117-Q117)))))","v":895},null,2023,2025,null,1,0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J117=\"\",EB113=\"\",ISTEXT(EB113)),0,IF(OR(ISBLANK(M117),ISBLANK(N117)),0,IF(OR(AND(CostType=ARO,L113>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N117<=ScheduleYear)),0,J117)))","v":895},{"$f":"IF(OR(J117=\"\",EC113=\"\",ISTEXT(EC113)),0,IF(OR(ISBLANK(M117),ISBLANK(N117)),0,IF(EC113=\"Date Range\",0,IF(OR(AND(CostType=ARO,L113>ScheduleYear),N117<=ScheduleYear),0,J117))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K117),INDEX(INDIRECT(\"_\"&$A$96&\"Table8\"),B113+1,3),0)","v":355},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table8\"),B113+1,4)","v":"725C2/966M/D6T"},{"$f":"IF(OR(NOT(ISNUMBER(K117)),K117=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table8\"),B113+1,6))","v":3},{"$f":"IF(OR(NOT(ISNUMBER(K117)),K117=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table8\"),B113+1,8))","v":1},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table9\"),B113+1,7)","v":323},{"$f":"IF(OR(J118=\"\",K113=\"\",ISTEXT(K113),J118=0),\"\",IF(OR(ISBLANK(M118),ISBLANK(N118)),\"Enter Dates\",IF(K113=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L113>ScheduleYear),AND(CostType=ARO,N118<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O118>ScheduleYear),AND(CostType=LOM,LOMComplete)),J118,J118-Q118)))))","v":323},null,2023,2025,null,1,0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J118=\"\",EB113=\"\",ISTEXT(EB113)),0,IF(OR(ISBLANK(M118),ISBLANK(N118)),0,IF(OR(AND(CostType=ARO,L113>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N118<=ScheduleYear)),0,J118)))","v":323},{"$f":"IF(OR(J118=\"\",EC113=\"\",ISTEXT(EC113)),0,IF(OR(ISBLANK(M118),ISBLANK(N118)), 0,IF(EC113=\"Date Range\",0,IF(OR(AND(CostType=ARO,L113>ScheduleYear),N118<=ScheduleYear),0,J118))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K118),INDEX(INDIRECT(\"_\"&$A$96&\"Table9\"),B113+1,3),0)","v":0.2},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"E-Cell/ET-Cell Liner",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table10\"),B113+1,15)","v":0},{"$f":"IF(OR(J119=\"\",K113=\"\",ISTEXT(K113),J119=0),\"\",IF(OR(ISBLANK(M119),ISBLANK(N119)),\"Enter Dates\",IF(K113=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L113>ScheduleYear),AND(CostType=ARO,N119<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O119>ScheduleYear),AND(CostType=LOM,LOMComplete)),J119,J119-Q119)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J119=\"\",EB113=\"\",ISTEXT(EB113)),0,IF(OR(ISBLANK(M119),ISBLANK(N119)),0,IF(OR(AND(CostType=ARO,L113>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N119<=ScheduleYear)),0,J119)))","v":0},{"$f":"IF(OR(J119=\"\",EC113=\"\",ISTEXT(EC113)),0,IF(OR(ISBLANK(M119),ISBLANK(N119)), 0,IF(EC113=\"Date Range\",0,IF(OR(AND(CostType=ARO,L113>ScheduleYear),N119<=ScheduleYear),0,J119))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K119),INDEX(INDIRECT(\"_\"&$A$96&\"Table10\"),B113+1,3)+INDEX(INDIRECT(\"_\"&$A$96&\"Table10\"),B113+1,8),0)","v":0},{"$f":"IF(Metric,\"m2\",\"f2\")","v":"f2"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"E-Cell/ET-Cell Piping",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table11\"),B113+1,20)","v":0},{"$f":"IF(OR(J120=\"\",K113=\"\",ISTEXT(K113),J120=0),\"\",IF(OR(ISBLANK(M120),ISBLANK(N120)),\"Enter Dates\",IF(K113=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L113>ScheduleYear),AND(CostType=ARO,N120<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O120>ScheduleYear),AND(CostType=LOM,LOMComplete)),J120,J120-Q120)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J120=\"\",EB113=\"\",ISTEXT(EB113)),0,IF(OR(ISBLANK(M120),ISBLANK(N120)),0,IF(OR(AND(CostType=ARO,L113>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N120<=ScheduleYear)),0,J120)))","v":0},{"$f":"IF(OR(J120=\"\",EC114=\"\",ISTEXT(EC114)),0,IF(OR(ISBLANK(M120),ISBLANK(N120)), 0,IF(EC114=\"Date Range\",0,IF(OR(AND(CostType=ARO,L113>ScheduleYear),N120<=ScheduleYear),0,J120))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Pipe","Pipe",{"$f":"IF(ISNUMBER(K120),INDEX(INDIRECT(\"_\"&$A$96&\"Table11\"),B113+1,3)+INDEX(INDIRECT(\"_\"&$A$96&\"Table11\"),B113+1,8)+INDEX(INDIRECT(\"_\"&$A$96&\"Table11\"),B113+1,13),0)","v":0},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B121) - ROW($A$96)-1)/INDEX(SheetRangeIndex,MATCH($A$96,TableNamesSorted,0),7)","v":3},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B121+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B121+1,2)","v":"ARD Lime Treatment Pond A"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$96,TableNamesSorted,0),3)&\"Table1\"),B121+1,3)),\"\",INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$96,TableNamesSorted,0),3)&\"Table1\"),B121+1,3))","v":""},{"$f":"IF(ISERROR(EL121),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B121+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B121+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B121+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B121+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B121+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B121+1,7))","v":"Ponds"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B121+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B121+1,8))","v":"Public Land"},{"$f":"SUM(J122:J128)","v":3510},{"$f":"IF(ISERR(ED121),\"Cost Type\",IF(A121=\"X\",\"Override\",IF(AND(CostType=ARO,L121>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI121)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ121)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG121)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF121)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH121)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J121,SUM(T121:DO121))))))))))","v":3510},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B121+1,4)","v":2000},null,null,null,null,{"$f":"SUM(Q122:Q128)","v":0},null,null,{"$f":"IF(ISTEXT($EB121),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T122:T128,$J122:$J128),IF(CostType=Bond,SUMPRODUCT($EB122:$EB128,T122:T128,$EA122:$EA128),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T122:T128,$EB122:$EB128)))))","v":0},0,0,0,3510,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB121),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF122:CF128,$J122:$J128),IF(CostType=Bond,SUMPRODUCT($EB122:$EB128,CF122:CF128,$EA122:$EA128),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF122:CF128,$EB122:$EB128)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(K121),SUM(T121:DO121)-K121,K121)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED121),\"Cost Type\",IF(A121=\"X\",\"Override\",IF(AND(CostType=ARO,L121>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI121)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ121)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG121)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF121)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH121)),\"Phase\",J121))))))))","v":3510},{"$f":"IF(EE121=\"\",\"Cost Type\",IF(A121=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L121>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI121=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ121=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG121=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF121=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH121=\"\"),\"Phase\",J121))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C121)","v":1},{"$f":"SEARCH(OtherCostType,C121)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E121)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E121))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E121,0)))),1,$EK121)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F121)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F121))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F121,0)))),1,$EK121)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G121)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G121))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G121,0)))),1,$EK121)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H121)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H121))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H121,0)))),1,$EK121)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I121)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I121))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I121,0)))),1,$EK121)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B121+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B121+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Liner Cutting and Folding",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$96&\"Table5\"),B121+1,6)=0,0,INDEX(INDIRECT(\"_\"&$A$96&\"Table5\"),B121+1,6))","v":1373},{"$f":"IF(OR(J122=\"\",K121=\"\",ISTEXT(K121),J122=0),\"\",IF(OR(ISBLANK(M122),ISBLANK(N122)),\"Enter Dates\",IF(K121=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L121>ScheduleYear),AND(CostType=ARO,N122<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O122>ScheduleYear),AND(CostType=LOM,LOMComplete)),J122,J122-Q122)))))","v":1373},null,2023,2025,null,{"$f":"IF(K122=\"\",\"\",SUM(T122:DO122))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N122<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J122*R122,R122*EB122)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T122:DP122,T$27:DP$27,\"<=\"&O122,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T122:DP122))","v":0},null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J122=\"\",EB121=\"\",ISTEXT(EB121)),0,IF(OR(ISBLANK(M122),ISBLANK(N122)),0,IF(OR(AND(CostType=ARO,L121>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N122<=ScheduleYear)),0,J122)))","v":1373},{"$f":"IF(OR(J122=\"\",EC121=\"\",ISTEXT(EC121)),0,IF(OR(ISBLANK(M122),ISBLANK(N122)),0,IF(EC121=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L121>ScheduleYear),N122<=ScheduleYear),0,J122))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K122),IF(INDEX(INDIRECT(\"_\"&$A$96&\"Table5\"),B121+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$96&\"Table5\"),B121+1,3)),0)","v":6},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"LinerExcavator","v":"325F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K122)),K122=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table4\"),B121+1,3))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Backfill/Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B121+1,25)","v":895},{"$f":"IF(OR(J123=\"\",K121=\"\",ISTEXT(K121),J123=0),\"\",IF(OR(ISBLANK(M123),ISBLANK(N123)),\"Enter Dates\",IF(K121=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L121>ScheduleYear),AND(CostType=ARO,N123<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O123>ScheduleYear),AND(CostType=LOM,LOMComplete)),J123,J123-Q123)))))","v":895},null,2023,2025,null,1,0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J123=\"\",EB121=\"\",ISTEXT(EB121)),0,IF(OR(ISBLANK(M123),ISBLANK(N123)),0,IF(OR(AND(CostType=ARO,L121>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N123<=ScheduleYear)),0,J123)))","v":895},{"$f":"IF(OR(J123=\"\",EC121=\"\",ISTEXT(EC121)),0,IF(OR(ISBLANK(M123),ISBLANK(N123)),0,IF(EC121=\"Date Range\",0,IF(OR(AND(CostType=ARO,L121>ScheduleYear),N123<=ScheduleYear),0,J123))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K123),INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B121+1,4),0)","v":209},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B121+1,10)","v":"725C2/966M/D6T"},{"$f":"IF(OR(NOT(ISNUMBER(K123)),K123=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B121+1,12))","v":3},{"$f":"IF(OR(NOT(ISNUMBER(K123)),K123=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B121+1,14))","v":1},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B121+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K123)),K123=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B121+1,7))","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K123)),K123=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B121+1,9))","v":0},null,null,null,true]
[null,null,null,"Backfill/Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B121+1,25)","v":0},{"$f":"IF(OR(J124=\"\",K121=\"\",ISTEXT(K121),J124=0),\"\",IF(OR(ISBLANK(M124),ISBLANK(N124)),\"Enter Dates\",IF(K121=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L121>ScheduleYear),AND(CostType=ARO,N124<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O124>ScheduleYear),AND(CostType=LOM,LOMComplete)),J124,J124-Q124)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J124=\"\",EB121=\"\",ISTEXT(EB121)),0,IF(OR(ISBLANK(M124),ISBLANK(N124)),0,IF(OR(AND(CostType=ARO,L121>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N124<=ScheduleYear)),0,J124)))","v":0},{"$f":"IF(OR(J124=\"\",EC121=\"\",ISTEXT(EC121)),0,IF(OR(ISBLANK(M124),ISBLANK(N124)),0,IF(EC121=\"Date Range\",0,IF(OR(AND(CostType=ARO,L121>ScheduleYear),N124<=ScheduleYear),0,J124))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K124),INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B121+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B121+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K124)),K124=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B121+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K124)),K124=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B121+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B121+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K124)),K124=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B121+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K124)),K124=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B121+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table8\"),B121+1,11)","v":895},{"$f":"IF(OR(J125=\"\",K121=\"\",ISTEXT(K121),J125=0),\"\",IF(OR(ISBLANK(M125),ISBLANK(N125)),\"Enter Dates\",IF(K121=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L121>ScheduleYear),AND(CostType=ARO,N125<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O125>ScheduleYear),AND(CostType=LOM,LOMComplete)),J125,J125-Q125)))))","v":895},null,2023,2025,null,1,0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J125=\"\",EB121=\"\",ISTEXT(EB121)),0,IF(OR(ISBLANK(M125),ISBLANK(N125)),0,IF(OR(AND(CostType=ARO,L121>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N125<=ScheduleYear)),0,J125)))","v":895},{"$f":"IF(OR(J125=\"\",EC121=\"\",ISTEXT(EC121)),0,IF(OR(ISBLANK(M125),ISBLANK(N125)),0,IF(EC121=\"Date Range\",0,IF(OR(AND(CostType=ARO,L121>ScheduleYear),N125<=ScheduleYear),0,J125))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K125),INDEX(INDIRECT(\"_\"&$A$96&\"Table8\"),B121+1,3),0)","v":452},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table8\"),B121+1,4)","v":"725C2/966M/D6T"},{"$f":"IF(OR(NOT(ISNUMBER(K125)),K125=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table8\"),B121+1,6))","v":3},{"$f":"IF(OR(NOT(ISNUMBER(K125)),K125=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table8\"),B121+1,8))","v":1},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table9\"),B121+1,7)","v":347},{"$f":"IF(OR(J126=\"\",K121=\"\",ISTEXT(K121),J126=0),\"\",IF(OR(ISBLANK(M126),ISBLANK(N126)),\"Enter Dates\",IF(K121=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L121>ScheduleYear),AND(CostType=ARO,N126<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O126>ScheduleYear),AND(CostType=LOM,LOMComplete)),J126,J126-Q126)))))","v":347},null,2023,2025,null,1,0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J126=\"\",EB121=\"\",ISTEXT(EB121)),0,IF(OR(ISBLANK(M126),ISBLANK(N126)),0,IF(OR(AND(CostType=ARO,L121>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N126<=ScheduleYear)),0,J126)))","v":347},{"$f":"IF(OR(J126=\"\",EC121=\"\",ISTEXT(EC121)),0,IF(OR(ISBLANK(M126),ISBLANK(N126)), 0,IF(EC121=\"Date Range\",0,IF(OR(AND(CostType=ARO,L121>ScheduleYear),N126<=ScheduleYear),0,J126))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K126),INDEX(INDIRECT(\"_\"&$A$96&\"Table9\"),B121+1,3),0)","v":0.3},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"E-Cell/ET-Cell Liner",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table10\"),B121+1,15)","v":0},{"$f":"IF(OR(J127=\"\",K121=\"\",ISTEXT(K121),J127=0),\"\",IF(OR(ISBLANK(M127),ISBLANK(N127)),\"Enter Dates\",IF(K121=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L121>ScheduleYear),AND(CostType=ARO,N127<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O127>ScheduleYear),AND(CostType=LOM,LOMComplete)),J127,J127-Q127)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J127=\"\",EB121=\"\",ISTEXT(EB121)),0,IF(OR(ISBLANK(M127),ISBLANK(N127)),0,IF(OR(AND(CostType=ARO,L121>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N127<=ScheduleYear)),0,J127)))","v":0},{"$f":"IF(OR(J127=\"\",EC121=\"\",ISTEXT(EC121)),0,IF(OR(ISBLANK(M127),ISBLANK(N127)), 0,IF(EC121=\"Date Range\",0,IF(OR(AND(CostType=ARO,L121>ScheduleYear),N127<=ScheduleYear),0,J127))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K127),INDEX(INDIRECT(\"_\"&$A$96&\"Table10\"),B121+1,3)+INDEX(INDIRECT(\"_\"&$A$96&\"Table10\"),B121+1,8),0)","v":0},{"$f":"IF(Metric,\"m2\",\"f2\")","v":"f2"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"E-Cell/ET-Cell Piping",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table11\"),B121+1,20)","v":0},{"$f":"IF(OR(J128=\"\",K121=\"\",ISTEXT(K121),J128=0),\"\",IF(OR(ISBLANK(M128),ISBLANK(N128)),\"Enter Dates\",IF(K121=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L121>ScheduleYear),AND(CostType=ARO,N128<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O128>ScheduleYear),AND(CostType=LOM,LOMComplete)),J128,J128-Q128)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J128=\"\",EB121=\"\",ISTEXT(EB121)),0,IF(OR(ISBLANK(M128),ISBLANK(N128)),0,IF(OR(AND(CostType=ARO,L121>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N128<=ScheduleYear)),0,J128)))","v":0},{"$f":"IF(OR(J128=\"\",EC122=\"\",ISTEXT(EC122)),0,IF(OR(ISBLANK(M128),ISBLANK(N128)), 0,IF(EC122=\"Date Range\",0,IF(OR(AND(CostType=ARO,L121>ScheduleYear),N128<=ScheduleYear),0,J128))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Pipe","Pipe",{"$f":"IF(ISNUMBER(K128),INDEX(INDIRECT(\"_\"&$A$96&\"Table11\"),B121+1,3)+INDEX(INDIRECT(\"_\"&$A$96&\"Table11\"),B121+1,8)+INDEX(INDIRECT(\"_\"&$A$96&\"Table11\"),B121+1,13),0)","v":0},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B129) - ROW($A$96)-1)/INDEX(SheetRangeIndex,MATCH($A$96,TableNamesSorted,0),7)","v":4},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B129+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B129+1,2)","v":"ARD Lime Treatment Pond B"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$96,TableNamesSorted,0),3)&\"Table1\"),B129+1,3)),\"\",INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$96,TableNamesSorted,0),3)&\"Table1\"),B129+1,3))","v":""},{"$f":"IF(ISERROR(EL129),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B129+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B129+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B129+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B129+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B129+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B129+1,7))","v":"Ponds"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B129+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B129+1,8))","v":"Public Land"},{"$f":"SUM(J130:J136)","v":3510},{"$f":"IF(ISERR(ED129),\"Cost Type\",IF(A129=\"X\",\"Override\",IF(AND(CostType=ARO,L129>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI129)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ129)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG129)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF129)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH129)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J129,SUM(T129:DO129))))))))))","v":3510},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B129+1,4)","v":2000},null,null,null,null,{"$f":"SUM(Q130:Q136)","v":0},null,null,{"$f":"IF(ISTEXT($EB129),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T130:T136,$J130:$J136),IF(CostType=Bond,SUMPRODUCT($EB130:$EB136,T130:T136,$EA130:$EA136),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T130:T136,$EB130:$EB136)))))","v":0},0,0,0,3510,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB129),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF130:CF136,$J130:$J136),IF(CostType=Bond,SUMPRODUCT($EB130:$EB136,CF130:CF136,$EA130:$EA136),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF130:CF136,$EB130:$EB136)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(K129),SUM(T129:DO129)-K129,K129)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED129),\"Cost Type\",IF(A129=\"X\",\"Override\",IF(AND(CostType=ARO,L129>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI129)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ129)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG129)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF129)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH129)),\"Phase\",J129))))))))","v":3510},{"$f":"IF(EE129=\"\",\"Cost Type\",IF(A129=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L129>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI129=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ129=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG129=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF129=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH129=\"\"),\"Phase\",J129))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C129)","v":1},{"$f":"SEARCH(OtherCostType,C129)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E129)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E129))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E129,0)))),1,$EK129)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F129)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F129))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F129,0)))),1,$EK129)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G129)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G129))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G129,0)))),1,$EK129)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H129)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H129))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H129,0)))),1,$EK129)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I129)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I129))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I129,0)))),1,$EK129)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B129+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B129+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Liner Cutting and Folding",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$96&\"Table5\"),B129+1,6)=0,0,INDEX(INDIRECT(\"_\"&$A$96&\"Table5\"),B129+1,6))","v":1373},{"$f":"IF(OR(J130=\"\",K129=\"\",ISTEXT(K129),J130=0),\"\",IF(OR(ISBLANK(M130),ISBLANK(N130)),\"Enter Dates\",IF(K129=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L129>ScheduleYear),AND(CostType=ARO,N130<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O130>ScheduleYear),AND(CostType=LOM,LOMComplete)),J130,J130-Q130)))))","v":1373},null,2023,2025,null,{"$f":"IF(K130=\"\",\"\",SUM(T130:DO130))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N130<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J130*R130,R130*EB130)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T130:DP130,T$27:DP$27,\"<=\"&O130,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T130:DP130))","v":0},null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J130=\"\",EB129=\"\",ISTEXT(EB129)),0,IF(OR(ISBLANK(M130),ISBLANK(N130)),0,IF(OR(AND(CostType=ARO,L129>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N130<=ScheduleYear)),0,J130)))","v":1373},{"$f":"IF(OR(J130=\"\",EC129=\"\",ISTEXT(EC129)),0,IF(OR(ISBLANK(M130),ISBLANK(N130)),0,IF(EC129=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L129>ScheduleYear),N130<=ScheduleYear),0,J130))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K130),IF(INDEX(INDIRECT(\"_\"&$A$96&\"Table5\"),B129+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$96&\"Table5\"),B129+1,3)),0)","v":6},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"LinerExcavator","v":"325F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K130)),K130=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table4\"),B129+1,3))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Backfill/Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B129+1,25)","v":895},{"$f":"IF(OR(J131=\"\",K129=\"\",ISTEXT(K129),J131=0),\"\",IF(OR(ISBLANK(M131),ISBLANK(N131)),\"Enter Dates\",IF(K129=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L129>ScheduleYear),AND(CostType=ARO,N131<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O131>ScheduleYear),AND(CostType=LOM,LOMComplete)),J131,J131-Q131)))))","v":895},null,2023,2025,null,1,0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J131=\"\",EB129=\"\",ISTEXT(EB129)),0,IF(OR(ISBLANK(M131),ISBLANK(N131)),0,IF(OR(AND(CostType=ARO,L129>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N131<=ScheduleYear)),0,J131)))","v":895},{"$f":"IF(OR(J131=\"\",EC129=\"\",ISTEXT(EC129)),0,IF(OR(ISBLANK(M131),ISBLANK(N131)),0,IF(EC129=\"Date Range\",0,IF(OR(AND(CostType=ARO,L129>ScheduleYear),N131<=ScheduleYear),0,J131))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K131),INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B129+1,4),0)","v":209},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B129+1,10)","v":"725C2/966M/D6T"},{"$f":"IF(OR(NOT(ISNUMBER(K131)),K131=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B129+1,12))","v":3},{"$f":"IF(OR(NOT(ISNUMBER(K131)),K131=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B129+1,14))","v":1},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B129+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K131)),K131=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B129+1,7))","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K131)),K131=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B129+1,9))","v":0},null,null,null,true]
[null,null,null,"Backfill/Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B129+1,25)","v":0},{"$f":"IF(OR(J132=\"\",K129=\"\",ISTEXT(K129),J132=0),\"\",IF(OR(ISBLANK(M132),ISBLANK(N132)),\"Enter Dates\",IF(K129=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L129>ScheduleYear),AND(CostType=ARO,N132<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O132>ScheduleYear),AND(CostType=LOM,LOMComplete)),J132,J132-Q132)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J132=\"\",EB129=\"\",ISTEXT(EB129)),0,IF(OR(ISBLANK(M132),ISBLANK(N132)),0,IF(OR(AND(CostType=ARO,L129>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N132<=ScheduleYear)),0,J132)))","v":0},{"$f":"IF(OR(J132=\"\",EC129=\"\",ISTEXT(EC129)),0,IF(OR(ISBLANK(M132),ISBLANK(N132)),0,IF(EC129=\"Date Range\",0,IF(OR(AND(CostType=ARO,L129>ScheduleYear),N132<=ScheduleYear),0,J132))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K132),INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B129+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B129+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K132)),K132=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B129+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K132)),K132=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B129+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B129+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K132)),K132=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B129+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K132)),K132=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B129+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table8\"),B129+1,11)","v":895},{"$f":"IF(OR(J133=\"\",K129=\"\",ISTEXT(K129),J133=0),\"\",IF(OR(ISBLANK(M133),ISBLANK(N133)),\"Enter Dates\",IF(K129=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L129>ScheduleYear),AND(CostType=ARO,N133<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O133>ScheduleYear),AND(CostType=LOM,LOMComplete)),J133,J133-Q133)))))","v":895},null,2023,2025,null,1,0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J133=\"\",EB129=\"\",ISTEXT(EB129)),0,IF(OR(ISBLANK(M133),ISBLANK(N133)),0,IF(OR(AND(CostType=ARO,L129>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N133<=ScheduleYear)),0,J133)))","v":895},{"$f":"IF(OR(J133=\"\",EC129=\"\",ISTEXT(EC129)),0,IF(OR(ISBLANK(M133),ISBLANK(N133)),0,IF(EC129=\"Date Range\",0,IF(OR(AND(CostType=ARO,L129>ScheduleYear),N133<=ScheduleYear),0,J133))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K133),INDEX(INDIRECT(\"_\"&$A$96&\"Table8\"),B129+1,3),0)","v":452},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table8\"),B129+1,4)","v":"725C2/966M/D6T"},{"$f":"IF(OR(NOT(ISNUMBER(K133)),K133=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table8\"),B129+1,6))","v":3},{"$f":"IF(OR(NOT(ISNUMBER(K133)),K133=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table8\"),B129+1,8))","v":1},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table9\"),B129+1,7)","v":347},{"$f":"IF(OR(J134=\"\",K129=\"\",ISTEXT(K129),J134=0),\"\",IF(OR(ISBLANK(M134),ISBLANK(N134)),\"Enter Dates\",IF(K129=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L129>ScheduleYear),AND(CostType=ARO,N134<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O134>ScheduleYear),AND(CostType=LOM,LOMComplete)),J134,J134-Q134)))))","v":347},null,2023,2025,null,1,0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J134=\"\",EB129=\"\",ISTEXT(EB129)),0,IF(OR(ISBLANK(M134),ISBLANK(N134)),0,IF(OR(AND(CostType=ARO,L129>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N134<=ScheduleYear)),0,J134)))","v":347},{"$f":"IF(OR(J134=\"\",EC129=\"\",ISTEXT(EC129)),0,IF(OR(ISBLANK(M134),ISBLANK(N134)), 0,IF(EC129=\"Date Range\",0,IF(OR(AND(CostType=ARO,L129>ScheduleYear),N134<=ScheduleYear),0,J134))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K134),INDEX(INDIRECT(\"_\"&$A$96&\"Table9\"),B129+1,3),0)","v":0.3},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"E-Cell/ET-Cell Liner",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table10\"),B129+1,15)","v":0},{"$f":"IF(OR(J135=\"\",K129=\"\",ISTEXT(K129),J135=0),\"\",IF(OR(ISBLANK(M135),ISBLANK(N135)),\"Enter Dates\",IF(K129=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L129>ScheduleYear),AND(CostType=ARO,N135<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O135>ScheduleYear),AND(CostType=LOM,LOMComplete)),J135,J135-Q135)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J135=\"\",EB129=\"\",ISTEXT(EB129)),0,IF(OR(ISBLANK(M135),ISBLANK(N135)),0,IF(OR(AND(CostType=ARO,L129>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N135<=ScheduleYear)),0,J135)))","v":0},{"$f":"IF(OR(J135=\"\",EC129=\"\",ISTEXT(EC129)),0,IF(OR(ISBLANK(M135),ISBLANK(N135)), 0,IF(EC129=\"Date Range\",0,IF(OR(AND(CostType=ARO,L129>ScheduleYear),N135<=ScheduleYear),0,J135))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K135),INDEX(INDIRECT(\"_\"&$A$96&\"Table10\"),B129+1,3)+INDEX(INDIRECT(\"_\"&$A$96&\"Table10\"),B129+1,8),0)","v":0},{"$f":"IF(Metric,\"m2\",\"f2\")","v":"f2"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"E-Cell/ET-Cell Piping",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table11\"),B129+1,20)","v":0},{"$f":"IF(OR(J136=\"\",K129=\"\",ISTEXT(K129),J136=0),\"\",IF(OR(ISBLANK(M136),ISBLANK(N136)),\"Enter Dates\",IF(K129=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L129>ScheduleYear),AND(CostType=ARO,N136<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O136>ScheduleYear),AND(CostType=LOM,LOMComplete)),J136,J136-Q136)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J136=\"\",EB129=\"\",ISTEXT(EB129)),0,IF(OR(ISBLANK(M136),ISBLANK(N136)),0,IF(OR(AND(CostType=ARO,L129>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N136<=ScheduleYear)),0,J136)))","v":0},{"$f":"IF(OR(J136=\"\",EC130=\"\",ISTEXT(EC130)),0,IF(OR(ISBLANK(M136),ISBLANK(N136)), 0,IF(EC130=\"Date Range\",0,IF(OR(AND(CostType=ARO,L129>ScheduleYear),N136<=ScheduleYear),0,J136))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Pipe","Pipe",{"$f":"IF(ISNUMBER(K136),INDEX(INDIRECT(\"_\"&$A$96&\"Table11\"),B129+1,3)+INDEX(INDIRECT(\"_\"&$A$96&\"Table11\"),B129+1,8)+INDEX(INDIRECT(\"_\"&$A$96&\"Table11\"),B129+1,13),0)","v":0},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B137) - ROW($A$96)-1)/INDEX(SheetRangeIndex,MATCH($A$96,TableNamesSorted,0),7)","v":5},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B137+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B137+1,2)","v":"ARD Lime Treatment Evaporation Pond A"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$96,TableNamesSorted,0),3)&\"Table1\"),B137+1,3)),\"\",INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$96,TableNamesSorted,0),3)&\"Table1\"),B137+1,3))","v":""},{"$f":"IF(ISERROR(EL137),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B137+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B137+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B137+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B137+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B137+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B137+1,7))","v":"Ponds"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B137+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B137+1,8))","v":"Public Land"},{"$f":"SUM(J138:J144)","v":4912},{"$f":"IF(ISERR(ED137),\"Cost Type\",IF(A137=\"X\",\"Override\",IF(AND(CostType=ARO,L137>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI137)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ137)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG137)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF137)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH137)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J137,SUM(T137:DO137))))))))))","v":4912},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B137+1,4)","v":2000},null,null,null,null,{"$f":"SUM(Q138:Q144)","v":0},null,null,{"$f":"IF(ISTEXT($EB137),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T138:T144,$J138:$J144),IF(CostType=Bond,SUMPRODUCT($EB138:$EB144,T138:T144,$EA138:$EA144),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T138:T144,$EB138:$EB144)))))","v":0},0,0,0,4912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB137),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF138:CF144,$J138:$J144),IF(CostType=Bond,SUMPRODUCT($EB138:$EB144,CF138:CF144,$EA138:$EA144),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF138:CF144,$EB138:$EB144)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(K137),SUM(T137:DO137)-K137,K137)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED137),\"Cost Type\",IF(A137=\"X\",\"Override\",IF(AND(CostType=ARO,L137>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI137)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ137)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG137)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF137)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH137)),\"Phase\",J137))))))))","v":4912},{"$f":"IF(EE137=\"\",\"Cost Type\",IF(A137=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L137>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI137=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ137=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG137=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF137=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH137=\"\"),\"Phase\",J137))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C137)","v":1},{"$f":"SEARCH(OtherCostType,C137)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E137)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E137))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E137,0)))),1,$EK137)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F137)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F137))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F137,0)))),1,$EK137)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G137)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G137))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G137,0)))),1,$EK137)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H137)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H137))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H137,0)))),1,$EK137)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I137)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I137))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I137,0)))),1,$EK137)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B137+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B137+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Liner Cutting and Folding",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$96&\"Table5\"),B137+1,6)=0,0,INDEX(INDIRECT(\"_\"&$A$96&\"Table5\"),B137+1,6))","v":1830},{"$f":"IF(OR(J138=\"\",K137=\"\",ISTEXT(K137),J138=0),\"\",IF(OR(ISBLANK(M138),ISBLANK(N138)),\"Enter Dates\",IF(K137=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L137>ScheduleYear),AND(CostType=ARO,N138<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O138>ScheduleYear),AND(CostType=LOM,LOMComplete)),J138,J138-Q138)))))","v":1830},null,2023,2025,null,{"$f":"IF(K138=\"\",\"\",SUM(T138:DO138))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N138<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J138*R138,R138*EB138)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T138:DP138,T$27:DP$27,\"<=\"&O138,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T138:DP138))","v":0},null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J138=\"\",EB137=\"\",ISTEXT(EB137)),0,IF(OR(ISBLANK(M138),ISBLANK(N138)),0,IF(OR(AND(CostType=ARO,L137>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N138<=ScheduleYear)),0,J138)))","v":1830},{"$f":"IF(OR(J138=\"\",EC137=\"\",ISTEXT(EC137)),0,IF(OR(ISBLANK(M138),ISBLANK(N138)),0,IF(EC137=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L137>ScheduleYear),N138<=ScheduleYear),0,J138))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K138),IF(INDEX(INDIRECT(\"_\"&$A$96&\"Table5\"),B137+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$96&\"Table5\"),B137+1,3)),0)","v":8},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"LinerExcavator","v":"325F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K138)),K138=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table4\"),B137+1,3))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Backfill/Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B137+1,25)","v":895},{"$f":"IF(OR(J139=\"\",K137=\"\",ISTEXT(K137),J139=0),\"\",IF(OR(ISBLANK(M139),ISBLANK(N139)),\"Enter Dates\",IF(K137=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L137>ScheduleYear),AND(CostType=ARO,N139<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O139>ScheduleYear),AND(CostType=LOM,LOMComplete)),J139,J139-Q139)))))","v":895},null,2023,2025,null,1,0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J139=\"\",EB137=\"\",ISTEXT(EB137)),0,IF(OR(ISBLANK(M139),ISBLANK(N139)),0,IF(OR(AND(CostType=ARO,L137>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N139<=ScheduleYear)),0,J139)))","v":895},{"$f":"IF(OR(J139=\"\",EC137=\"\",ISTEXT(EC137)),0,IF(OR(ISBLANK(M139),ISBLANK(N139)),0,IF(EC137=\"Date Range\",0,IF(OR(AND(CostType=ARO,L137>ScheduleYear),N139<=ScheduleYear),0,J139))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K139),INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B137+1,4),0)","v":503},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B137+1,10)","v":"725C2/966M/D6T"},{"$f":"IF(OR(NOT(ISNUMBER(K139)),K139=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B137+1,12))","v":3},{"$f":"IF(OR(NOT(ISNUMBER(K139)),K139=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B137+1,14))","v":1},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B137+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K139)),K139=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B137+1,7))","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K139)),K139=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B137+1,9))","v":0},null,null,null,true]
[null,null,null,"Backfill/Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B137+1,25)","v":0},{"$f":"IF(OR(J140=\"\",K137=\"\",ISTEXT(K137),J140=0),\"\",IF(OR(ISBLANK(M140),ISBLANK(N140)),\"Enter Dates\",IF(K137=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L137>ScheduleYear),AND(CostType=ARO,N140<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O140>ScheduleYear),AND(CostType=LOM,LOMComplete)),J140,J140-Q140)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J140=\"\",EB137=\"\",ISTEXT(EB137)),0,IF(OR(ISBLANK(M140),ISBLANK(N140)),0,IF(OR(AND(CostType=ARO,L137>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N140<=ScheduleYear)),0,J140)))","v":0},{"$f":"IF(OR(J140=\"\",EC137=\"\",ISTEXT(EC137)),0,IF(OR(ISBLANK(M140),ISBLANK(N140)),0,IF(EC137=\"Date Range\",0,IF(OR(AND(CostType=ARO,L137>ScheduleYear),N140<=ScheduleYear),0,J140))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K140),INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B137+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B137+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K140)),K140=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B137+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K140)),K140=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B137+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B137+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K140)),K140=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B137+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K140)),K140=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B137+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table8\"),B137+1,11)","v":1791},{"$f":"IF(OR(J141=\"\",K137=\"\",ISTEXT(K137),J141=0),\"\",IF(OR(ISBLANK(M141),ISBLANK(N141)),\"Enter Dates\",IF(K137=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L137>ScheduleYear),AND(CostType=ARO,N141<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O141>ScheduleYear),AND(CostType=LOM,LOMComplete)),J141,J141-Q141)))))","v":1791},null,2023,2025,null,1,0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J141=\"\",EB137=\"\",ISTEXT(EB137)),0,IF(OR(ISBLANK(M141),ISBLANK(N141)),0,IF(OR(AND(CostType=ARO,L137>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N141<=ScheduleYear)),0,J141)))","v":1791},{"$f":"IF(OR(J141=\"\",EC137=\"\",ISTEXT(EC137)),0,IF(OR(ISBLANK(M141),ISBLANK(N141)),0,IF(EC137=\"Date Range\",0,IF(OR(AND(CostType=ARO,L137>ScheduleYear),N141<=ScheduleYear),0,J141))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K141),INDEX(INDIRECT(\"_\"&$A$96&\"Table8\"),B137+1,3),0)","v":824},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table8\"),B137+1,4)","v":"725C2/966M/D6T"},{"$f":"IF(OR(NOT(ISNUMBER(K141)),K141=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table8\"),B137+1,6))","v":3},{"$f":"IF(OR(NOT(ISNUMBER(K141)),K141=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table8\"),B137+1,8))","v":2},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table9\"),B137+1,7)","v":396},{"$f":"IF(OR(J142=\"\",K137=\"\",ISTEXT(K137),J142=0),\"\",IF(OR(ISBLANK(M142),ISBLANK(N142)),\"Enter Dates\",IF(K137=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L137>ScheduleYear),AND(CostType=ARO,N142<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O142>ScheduleYear),AND(CostType=LOM,LOMComplete)),J142,J142-Q142)))))","v":396},null,2023,2025,null,1,0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J142=\"\",EB137=\"\",ISTEXT(EB137)),0,IF(OR(ISBLANK(M142),ISBLANK(N142)),0,IF(OR(AND(CostType=ARO,L137>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N142<=ScheduleYear)),0,J142)))","v":396},{"$f":"IF(OR(J142=\"\",EC137=\"\",ISTEXT(EC137)),0,IF(OR(ISBLANK(M142),ISBLANK(N142)), 0,IF(EC137=\"Date Range\",0,IF(OR(AND(CostType=ARO,L137>ScheduleYear),N142<=ScheduleYear),0,J142))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K142),INDEX(INDIRECT(\"_\"&$A$96&\"Table9\"),B137+1,3),0)","v":0.5},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"E-Cell/ET-Cell Liner",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table10\"),B137+1,15)","v":0},{"$f":"IF(OR(J143=\"\",K137=\"\",ISTEXT(K137),J143=0),\"\",IF(OR(ISBLANK(M143),ISBLANK(N143)),\"Enter Dates\",IF(K137=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L137>ScheduleYear),AND(CostType=ARO,N143<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O143>ScheduleYear),AND(CostType=LOM,LOMComplete)),J143,J143-Q143)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J143=\"\",EB137=\"\",ISTEXT(EB137)),0,IF(OR(ISBLANK(M143),ISBLANK(N143)),0,IF(OR(AND(CostType=ARO,L137>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N143<=ScheduleYear)),0,J143)))","v":0},{"$f":"IF(OR(J143=\"\",EC137=\"\",ISTEXT(EC137)),0,IF(OR(ISBLANK(M143),ISBLANK(N143)), 0,IF(EC137=\"Date Range\",0,IF(OR(AND(CostType=ARO,L137>ScheduleYear),N143<=ScheduleYear),0,J143))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K143),INDEX(INDIRECT(\"_\"&$A$96&\"Table10\"),B137+1,3)+INDEX(INDIRECT(\"_\"&$A$96&\"Table10\"),B137+1,8),0)","v":0},{"$f":"IF(Metric,\"m2\",\"f2\")","v":"f2"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"E-Cell/ET-Cell Piping",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table11\"),B137+1,20)","v":0},{"$f":"IF(OR(J144=\"\",K137=\"\",ISTEXT(K137),J144=0),\"\",IF(OR(ISBLANK(M144),ISBLANK(N144)),\"Enter Dates\",IF(K137=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L137>ScheduleYear),AND(CostType=ARO,N144<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O144>ScheduleYear),AND(CostType=LOM,LOMComplete)),J144,J144-Q144)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J144=\"\",EB137=\"\",ISTEXT(EB137)),0,IF(OR(ISBLANK(M144),ISBLANK(N144)),0,IF(OR(AND(CostType=ARO,L137>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N144<=ScheduleYear)),0,J144)))","v":0},{"$f":"IF(OR(J144=\"\",EC138=\"\",ISTEXT(EC138)),0,IF(OR(ISBLANK(M144),ISBLANK(N144)), 0,IF(EC138=\"Date Range\",0,IF(OR(AND(CostType=ARO,L137>ScheduleYear),N144<=ScheduleYear),0,J144))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Pipe","Pipe",{"$f":"IF(ISNUMBER(K144),INDEX(INDIRECT(\"_\"&$A$96&\"Table11\"),B137+1,3)+INDEX(INDIRECT(\"_\"&$A$96&\"Table11\"),B137+1,8)+INDEX(INDIRECT(\"_\"&$A$96&\"Table11\"),B137+1,13),0)","v":0},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B145) - ROW($A$96)-1)/INDEX(SheetRangeIndex,MATCH($A$96,TableNamesSorted,0),7)","v":6},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B145+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B145+1,2)","v":"ARD Lime Treatment Evaporation Pond B"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$96,TableNamesSorted,0),3)&\"Table1\"),B145+1,3)),\"\",INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$96,TableNamesSorted,0),3)&\"Table1\"),B145+1,3))","v":""},{"$f":"IF(ISERROR(EL145),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B145+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B145+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B145+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B145+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B145+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B145+1,7))","v":"Ponds"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B145+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B145+1,8))","v":"Public Land"},{"$f":"SUM(J146:J152)","v":6752},{"$f":"IF(ISERR(ED145),\"Cost Type\",IF(A145=\"X\",\"Override\",IF(AND(CostType=ARO,L145>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI145)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ145)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG145)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF145)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH145)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J145,SUM(T145:DO145))))))))))","v":6752},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B145+1,4)","v":2000},null,null,null,null,{"$f":"SUM(Q146:Q152)","v":0},null,null,{"$f":"IF(ISTEXT($EB145),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T146:T152,$J146:$J152),IF(CostType=Bond,SUMPRODUCT($EB146:$EB152,T146:T152,$EA146:$EA152),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T146:T152,$EB146:$EB152)))))","v":0},0,0,0,6752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB145),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF146:CF152,$J146:$J152),IF(CostType=Bond,SUMPRODUCT($EB146:$EB152,CF146:CF152,$EA146:$EA152),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF146:CF152,$EB146:$EB152)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(K145),SUM(T145:DO145)-K145,K145)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED145),\"Cost Type\",IF(A145=\"X\",\"Override\",IF(AND(CostType=ARO,L145>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI145)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ145)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG145)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF145)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH145)),\"Phase\",J145))))))))","v":6752},{"$f":"IF(EE145=\"\",\"Cost Type\",IF(A145=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L145>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI145=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ145=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG145=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF145=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH145=\"\"),\"Phase\",J145))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C145)","v":1},{"$f":"SEARCH(OtherCostType,C145)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E145)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E145))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E145,0)))),1,$EK145)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F145)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F145))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F145,0)))),1,$EK145)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G145)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G145))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G145,0)))),1,$EK145)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H145)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H145))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H145,0)))),1,$EK145)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I145)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I145))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I145,0)))),1,$EK145)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B145+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$96&\"Table1\"),B145+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Liner Cutting and Folding",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$96&\"Table5\"),B145+1,6)=0,0,INDEX(INDIRECT(\"_\"&$A$96&\"Table5\"),B145+1,6))","v":1830},{"$f":"IF(OR(J146=\"\",K145=\"\",ISTEXT(K145),J146=0),\"\",IF(OR(ISBLANK(M146),ISBLANK(N146)),\"Enter Dates\",IF(K145=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L145>ScheduleYear),AND(CostType=ARO,N146<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O146>ScheduleYear),AND(CostType=LOM,LOMComplete)),J146,J146-Q146)))))","v":1830},null,2023,2025,null,{"$f":"IF(K146=\"\",\"\",SUM(T146:DO146))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N146<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J146*R146,R146*EB146)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T146:DP146,T$27:DP$27,\"<=\"&O146,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T146:DP146))","v":0},null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J146=\"\",EB145=\"\",ISTEXT(EB145)),0,IF(OR(ISBLANK(M146),ISBLANK(N146)),0,IF(OR(AND(CostType=ARO,L145>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N146<=ScheduleYear)),0,J146)))","v":1830},{"$f":"IF(OR(J146=\"\",EC145=\"\",ISTEXT(EC145)),0,IF(OR(ISBLANK(M146),ISBLANK(N146)),0,IF(EC145=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L145>ScheduleYear),N146<=ScheduleYear),0,J146))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K146),IF(INDEX(INDIRECT(\"_\"&$A$96&\"Table5\"),B145+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$96&\"Table5\"),B145+1,3)),0)","v":8},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"LinerExcavator","v":"325F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K146)),K146=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table4\"),B145+1,3))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Backfill/Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B145+1,25)","v":1791},{"$f":"IF(OR(J147=\"\",K145=\"\",ISTEXT(K145),J147=0),\"\",IF(OR(ISBLANK(M147),ISBLANK(N147)),\"Enter Dates\",IF(K145=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L145>ScheduleYear),AND(CostType=ARO,N147<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O147>ScheduleYear),AND(CostType=LOM,LOMComplete)),J147,J147-Q147)))))","v":1791},null,2023,2025,null,1,0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J147=\"\",EB145=\"\",ISTEXT(EB145)),0,IF(OR(ISBLANK(M147),ISBLANK(N147)),0,IF(OR(AND(CostType=ARO,L145>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N147<=ScheduleYear)),0,J147)))","v":1791},{"$f":"IF(OR(J147=\"\",EC145=\"\",ISTEXT(EC145)),0,IF(OR(ISBLANK(M147),ISBLANK(N147)),0,IF(EC145=\"Date Range\",0,IF(OR(AND(CostType=ARO,L145>ScheduleYear),N147<=ScheduleYear),0,J147))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K147),INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B145+1,4),0)","v":718},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B145+1,10)","v":"725C2/966M/D6T"},{"$f":"IF(OR(NOT(ISNUMBER(K147)),K147=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B145+1,12))","v":3},{"$f":"IF(OR(NOT(ISNUMBER(K147)),K147=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B145+1,14))","v":2},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B145+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K147)),K147=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B145+1,7))","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K147)),K147=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table6\"),B145+1,9))","v":0},null,null,null,true]
[null,null,null,"Backfill/Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B145+1,25)","v":0},{"$f":"IF(OR(J148=\"\",K145=\"\",ISTEXT(K145),J148=0),\"\",IF(OR(ISBLANK(M148),ISBLANK(N148)),\"Enter Dates\",IF(K145=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L145>ScheduleYear),AND(CostType=ARO,N148<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O148>ScheduleYear),AND(CostType=LOM,LOMComplete)),J148,J148-Q148)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J148=\"\",EB145=\"\",ISTEXT(EB145)),0,IF(OR(ISBLANK(M148),ISBLANK(N148)),0,IF(OR(AND(CostType=ARO,L145>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N148<=ScheduleYear)),0,J148)))","v":0},{"$f":"IF(OR(J148=\"\",EC145=\"\",ISTEXT(EC145)),0,IF(OR(ISBLANK(M148),ISBLANK(N148)),0,IF(EC145=\"Date Range\",0,IF(OR(AND(CostType=ARO,L145>ScheduleYear),N148<=ScheduleYear),0,J148))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K148),INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B145+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B145+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K148)),K148=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B145+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K148)),K148=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B145+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B145+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K148)),K148=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B145+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K148)),K148=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table7\"),B145+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table8\"),B145+1,11)","v":2687},{"$f":"IF(OR(J149=\"\",K145=\"\",ISTEXT(K145),J149=0),\"\",IF(OR(ISBLANK(M149),ISBLANK(N149)),\"Enter Dates\",IF(K145=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L145>ScheduleYear),AND(CostType=ARO,N149<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O149>ScheduleYear),AND(CostType=LOM,LOMComplete)),J149,J149-Q149)))))","v":2687},null,2023,2025,null,1,0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J149=\"\",EB145=\"\",ISTEXT(EB145)),0,IF(OR(ISBLANK(M149),ISBLANK(N149)),0,IF(OR(AND(CostType=ARO,L145>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N149<=ScheduleYear)),0,J149)))","v":2687},{"$f":"IF(OR(J149=\"\",EC145=\"\",ISTEXT(EC145)),0,IF(OR(ISBLANK(M149),ISBLANK(N149)),0,IF(EC145=\"Date Range\",0,IF(OR(AND(CostType=ARO,L145>ScheduleYear),N149<=ScheduleYear),0,J149))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K149),INDEX(INDIRECT(\"_\"&$A$96&\"Table8\"),B145+1,3),0)","v":1131},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table8\"),B145+1,4)","v":"725C2/966M/D6T"},{"$f":"IF(OR(NOT(ISNUMBER(K149)),K149=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table8\"),B145+1,6))","v":3},{"$f":"IF(OR(NOT(ISNUMBER(K149)),K149=0),0,INDEX(INDIRECT(\"_\"&$A$96&\"Table8\"),B145+1,8))","v":3},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table9\"),B145+1,7)","v":444},{"$f":"IF(OR(J150=\"\",K145=\"\",ISTEXT(K145),J150=0),\"\",IF(OR(ISBLANK(M150),ISBLANK(N150)),\"Enter Dates\",IF(K145=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L145>ScheduleYear),AND(CostType=ARO,N150<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O150>ScheduleYear),AND(CostType=LOM,LOMComplete)),J150,J150-Q150)))))","v":444},null,2023,2025,null,1,0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J150=\"\",EB145=\"\",ISTEXT(EB145)),0,IF(OR(ISBLANK(M150),ISBLANK(N150)),0,IF(OR(AND(CostType=ARO,L145>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N150<=ScheduleYear)),0,J150)))","v":444},{"$f":"IF(OR(J150=\"\",EC145=\"\",ISTEXT(EC145)),0,IF(OR(ISBLANK(M150),ISBLANK(N150)), 0,IF(EC145=\"Date Range\",0,IF(OR(AND(CostType=ARO,L145>ScheduleYear),N150<=ScheduleYear),0,J150))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K150),INDEX(INDIRECT(\"_\"&$A$96&\"Table9\"),B145+1,3),0)","v":0.7},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"E-Cell/ET-Cell Liner",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table10\"),B145+1,15)","v":0},{"$f":"IF(OR(J151=\"\",K145=\"\",ISTEXT(K145),J151=0),\"\",IF(OR(ISBLANK(M151),ISBLANK(N151)),\"Enter Dates\",IF(K145=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L145>ScheduleYear),AND(CostType=ARO,N151<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O151>ScheduleYear),AND(CostType=LOM,LOMComplete)),J151,J151-Q151)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J151=\"\",EB145=\"\",ISTEXT(EB145)),0,IF(OR(ISBLANK(M151),ISBLANK(N151)),0,IF(OR(AND(CostType=ARO,L145>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N151<=ScheduleYear)),0,J151)))","v":0},{"$f":"IF(OR(J151=\"\",EC145=\"\",ISTEXT(EC145)),0,IF(OR(ISBLANK(M151),ISBLANK(N151)), 0,IF(EC145=\"Date Range\",0,IF(OR(AND(CostType=ARO,L145>ScheduleYear),N151<=ScheduleYear),0,J151))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K151),INDEX(INDIRECT(\"_\"&$A$96&\"Table10\"),B145+1,3)+INDEX(INDIRECT(\"_\"&$A$96&\"Table10\"),B145+1,8),0)","v":0},{"$f":"IF(Metric,\"m2\",\"f2\")","v":"f2"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"E-Cell/ET-Cell Piping",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$96&\"Table11\"),B145+1,20)","v":0},{"$f":"IF(OR(J152=\"\",K145=\"\",ISTEXT(K145),J152=0),\"\",IF(OR(ISBLANK(M152),ISBLANK(N152)),\"Enter Dates\",IF(K145=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L145>ScheduleYear),AND(CostType=ARO,N152<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O152>ScheduleYear),AND(CostType=LOM,LOMComplete)),J152,J152-Q152)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J152=\"\",EB145=\"\",ISTEXT(EB145)),0,IF(OR(ISBLANK(M152),ISBLANK(N152)),0,IF(OR(AND(CostType=ARO,L145>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N152<=ScheduleYear)),0,J152)))","v":0},{"$f":"IF(OR(J152=\"\",EC146=\"\",ISTEXT(EC146)),0,IF(OR(ISBLANK(M152),ISBLANK(N152)), 0,IF(EC146=\"Date Range\",0,IF(OR(AND(CostType=ARO,L145>ScheduleYear),N152<=ScheduleYear),0,J152))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Pipe","Pipe",{"$f":"IF(ISNUMBER(K152),INDEX(INDIRECT(\"_\"&$A$96&\"Table11\"),B145+1,3)+INDEX(INDIRECT(\"_\"&$A$96&\"Table11\"),B145+1,8)+INDEX(INDIRECT(\"_\"&$A$96&\"Table11\"),B145+1,13),0)","v":0},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Yards","YARDS",null,null,null,null,null,null,null,{"$f":"SumByColor(J155,J155:J176)","v":0},{"$f":"SumByColor(K155,K155:K176)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q155,Q155:Q176)","v":0},null,null,{"$f":"SumByColor(T155,T155:T176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(AZ155,AZ155:AZ176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(CF155,CF155:CF176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(DL155,DL155:DL176)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB155,EB155:EB176)","v":0},{"$f":"SumByColor(EC155,EC155:EC176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B155) - ROW($A$154)-1)/INDEX(SheetRangeIndex,MATCH($A$154,TableNamesSorted,0),7)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B155+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B155+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B155+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B155+1,3))","v":""},{"$f":"IF(ISERROR(EL155),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B155+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B155+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B155+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B155+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B155+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B155+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B155+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B155+1,8))","v":""},{"$f":"SUM(J156:J161)","v":0},{"$f":"IF(ISERR(ED155),\"Cost Type\",IF(A155=\"X\",\"Override\",IF(AND(CostType=ARO,L155>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI155)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ155)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG155)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF155)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH155)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J155,SUM(T155:DO155))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B155+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q156:Q161)","v":0},null,null,{"$f":"IF(ISTEXT($EB155),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T156:T161,$J156:$J161),IF(CostType=Bond,SUMPRODUCT($EB156:$EB161,T156:T161,$EA156:$EA161),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T156:T161,$EB156:$EB161)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB155),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ156:AZ161,$J156:$J161),IF(CostType=Bond,SUMPRODUCT($EB156:$EB161,AZ156:AZ161,$EA156:$EA161),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ156:AZ161,$EB156:$EB161)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB155),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF156:CF161,$J156:$J161),IF(CostType=Bond,SUMPRODUCT($EB156:$EB161,CF156:CF161,$EA156:$EA161),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF156:CF161,$EB156:$EB161)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB155),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL156:DL161,$J156:$J161),IF(CostType=Bond,SUMPRODUCT($EB156:$EB161,DL156:DL161,$EA156:$EA161),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL156:DL161,$EB156:$EB161)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K155),SUM(T155:DO155)-K155,K155)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED155),\"Cost Type\",IF(A155=\"X\",\"Override\",IF(AND(CostType=ARO,L155>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI155)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ155)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG155)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF155)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH155)),\"Phase\",J155))))))))","v":"Cost Type"},{"$f":"IF(EE155=\"\",\"Cost Type\",IF(A155=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L155>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI155=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ155=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG155=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF155=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH155=\"\"),\"Phase\",J155))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C155)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C155)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E155)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E155))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E155,0)))),1,$EK155)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F155)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F155))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F155,0)))),1,$EK155)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G155)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G155))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G155,0)))),1,$EK155)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H155)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H155))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H155,0)))),1,$EK155)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I155)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I155))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I155,0)))),1,$EK155)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B155+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B155+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$154&\"Table4\"),B155+1,14)=0,0,INDEX(INDIRECT(\"_\"&$A$154&\"Table4\"),B155+1,14))","v":0},{"$f":"IF(OR(J156=\"\",K155=\"\",ISTEXT(K155),J156=0),\"\",IF(OR(ISBLANK(M156),ISBLANK(N156)),\"Enter Dates\",IF(K155=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L155>ScheduleYear),AND(CostType=ARO,N156<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O156>ScheduleYear),AND(CostType=LOM,LOMComplete)),J156,J156-Q156)))))","v":""},null,null,null,null,{"$f":"IF(K156=\"\",\"\",SUM(T156:DO156))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N156<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J156*R156,R156*EB156)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T156:DP156,T$27:DP$27,\"<=\"&O156,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T156:DP156))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O156),$O156>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J156=\"\",EB155=\"\",ISTEXT(EB155)),0,IF(OR(ISBLANK(M156),ISBLANK(N156)),0,IF(OR(AND(CostType=ARO,L155>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N156<=ScheduleYear)),0,J156)))","v":0},{"$f":"IF(OR(J156=\"\",EC155=\"\",ISTEXT(EC155)),0,IF(OR(ISBLANK(M156),ISBLANK(N156)),0,IF(EC155=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L155>ScheduleYear),N156<=ScheduleYear),0,J156))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K156),IF(INDEX(INDIRECT(\"_\"&$A$154&\"Table4\"),B155+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$154&\"Table4\"),B155+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table4\"),B155+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K156)),K156=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table4\"),B155+1,11))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table5\"),B155+1,25)","v":0},{"$f":"IF(OR(J157=\"\",K155=\"\",ISTEXT(K155),J157=0),\"\",IF(OR(ISBLANK(M157),ISBLANK(N157)),\"Enter Dates\",IF(K155=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L155>ScheduleYear),AND(CostType=ARO,N157<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O157>ScheduleYear),AND(CostType=LOM,LOMComplete)),J157,J157-Q157)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J157=\"\",EB155=\"\",ISTEXT(EB155)),0,IF(OR(ISBLANK(M157),ISBLANK(N157)),0,IF(OR(AND(CostType=ARO,L155>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N157<=ScheduleYear)),0,J157)))","v":0},{"$f":"IF(OR(J157=\"\",EC155=\"\",ISTEXT(EC155)),0,IF(OR(ISBLANK(M157),ISBLANK(N157)),0,IF(EC155=\"Date Range\",0,IF(OR(AND(CostType=ARO,L155>ScheduleYear),N157<=ScheduleYear),0,J157))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K157),INDEX(INDIRECT(\"_\"&$A$154&\"Table5\"),B155+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table5\"),B155+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K157)),K157=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table5\"),B155+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K157)),K157=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table5\"),B155+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table5\"),B155+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K157)),K157=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table5\"),B155+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K157)),K157=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table5\"),B155+1,9))","v":0},null,null,null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table6\"),B155+1,25)","v":0},{"$f":"IF(OR(J158=\"\",K155=\"\",ISTEXT(K155),J158=0),\"\",IF(OR(ISBLANK(M158),ISBLANK(N158)),\"Enter Dates\",IF(K155=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L155>ScheduleYear),AND(CostType=ARO,N158<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O158>ScheduleYear),AND(CostType=LOM,LOMComplete)),J158,J158-Q158)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J158=\"\",EB155=\"\",ISTEXT(EB155)),0,IF(OR(ISBLANK(M158),ISBLANK(N158)),0,IF(OR(AND(CostType=ARO,L155>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N158<=ScheduleYear)),0,J158)))","v":0},{"$f":"IF(OR(J158=\"\",EC155=\"\",ISTEXT(EC155)),0,IF(OR(ISBLANK(M158),ISBLANK(N158)),0,IF(EC155=\"Date Range\",0,IF(OR(AND(CostType=ARO,L155>ScheduleYear),N158<=ScheduleYear),0,J158))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K158),INDEX(INDIRECT(\"_\"&$A$154&\"Table6\"),B155+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table6\"),B155+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K158)),K158=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table6\"),B155+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K158)),K158=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table6\"),B155+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table6\"),B155+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K158)),K158=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table6\"),B155+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K158)),K158=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table6\"),B155+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table7\"),B155+1,11)","v":0},{"$f":"IF(OR(J159=\"\",K155=\"\",ISTEXT(K155),J159=0),\"\",IF(OR(ISBLANK(M159),ISBLANK(N159)),\"Enter Dates\",IF(K155=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L155>ScheduleYear),AND(CostType=ARO,N159<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O159>ScheduleYear),AND(CostType=LOM,LOMComplete)),J159,J159-Q159)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J159=\"\",EB155=\"\",ISTEXT(EB155)),0,IF(OR(ISBLANK(M159),ISBLANK(N159)),0,IF(OR(AND(CostType=ARO,L155>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N159<=ScheduleYear)),0,J159)))","v":0},{"$f":"IF(OR(J159=\"\",EC155=\"\",ISTEXT(EC155)),0,IF(OR(ISBLANK(M159),ISBLANK(N159)),0,IF(EC155=\"Date Range\",0,IF(OR(AND(CostType=ARO,L155>ScheduleYear),N159<=ScheduleYear),0,J159))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K159),INDEX(INDIRECT(\"_\"&$A$154&\"Table7\"),B155+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table7\"),B155+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K159)),K159=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table7\"),B155+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K159)),K159=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table7\"),B155+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table8\"),B155+1,9)","v":0},{"$f":"IF(OR(J160=\"\",K155=\"\",ISTEXT(K155),J160=0),\"\",IF(OR(ISBLANK(M160),ISBLANK(N160)),\"Enter Dates\",IF(K155=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L155>ScheduleYear),AND(CostType=ARO,N160<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O160>ScheduleYear),AND(CostType=LOM,LOMComplete)),J160,J160-Q160)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J160=\"\",EB155=\"\",ISTEXT(EB155)),0,IF(OR(ISBLANK(M160),ISBLANK(N160)),0,IF(OR(AND(CostType=ARO,L155>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N160<=ScheduleYear)),0,J160)))","v":0},{"$f":"IF(OR(J160=\"\",EC155=\"\",ISTEXT(EC155)),0,IF(OR(ISBLANK(M160),ISBLANK(N160)), 0,IF(EC155=\"Date Range\",0,IF(OR(AND(CostType=ARO,L155>ScheduleYear),N160<=ScheduleYear),0,J160))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K160),INDEX(INDIRECT(\"_\"&$A$154&\"Table8\"),B155+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table8\"),B155+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K160)),K160=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table8\"),B155+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table8\"),B155+1,13)","v":0},{"$f":"IF(OR(J161=\"\",K155=\"\",ISTEXT(K155),J161=0),\"\",IF(OR(ISBLANK(M161),ISBLANK(N161)),\"Enter Dates\",IF(K155=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L155>ScheduleYear),AND(CostType=ARO,N161<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O161>ScheduleYear),AND(CostType=LOM,LOMComplete)),J161,J161-Q161)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J161=\"\",EB155=\"\",ISTEXT(EB155)),0,IF(OR(ISBLANK(M161),ISBLANK(N161)),0,IF(OR(AND(CostType=ARO,L155>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N161<=ScheduleYear)),0,J161)))","v":0},{"$f":"IF(OR(J161=\"\",EC155=\"\",ISTEXT(EC155)),0,IF(OR(ISBLANK(M161),ISBLANK(N161)), 0,IF(EC155=\"Date Range\",0,IF(OR(AND(CostType=ARO,L155>ScheduleYear),N161<=ScheduleYear),0,J161))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K161),INDEX(INDIRECT(\"_\"&$A$154&\"Table8\"),B155+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B162) - ROW($A$154)-1)/INDEX(SheetRangeIndex,MATCH($A$154,TableNamesSorted,0),7)","v":1},{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B162+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B162+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B162+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B162+1,3))","v":""},{"$f":"IF(ISERROR(EL162),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B162+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B162+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B162+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B162+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B162+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B162+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B162+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B162+1,8))","v":""},{"$f":"SUM(J163:J168)","v":0},{"$f":"IF(ISERR(ED162),\"Cost Type\",IF(A162=\"X\",\"Override\",IF(AND(CostType=ARO,L162>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI162)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ162)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG162)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF162)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH162)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J162,SUM(T162:DO162))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B162+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q163:Q168)","v":0},null,null,{"$f":"IF(ISTEXT($EB162),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T163:T168,$J163:$J168),IF(CostType=Bond,SUMPRODUCT($EB163:$EB168,T163:T168,$EA163:$EA168),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T163:T168,$EB163:$EB168)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB162),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF163:CF168,$J163:$J168),IF(CostType=Bond,SUMPRODUCT($EB163:$EB168,CF163:CF168,$EA163:$EA168),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF163:CF168,$EB163:$EB168)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(K162),SUM(T162:DO162)-K162,K162)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED162),\"Cost Type\",IF(A162=\"X\",\"Override\",IF(AND(CostType=ARO,L162>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI162)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ162)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG162)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF162)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH162)),\"Phase\",J162))))))))","v":"Cost Type"},{"$f":"IF(EE162=\"\",\"Cost Type\",IF(A162=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L162>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI162=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ162=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG162=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF162=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH162=\"\"),\"Phase\",J162))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C162)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C162)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E162)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E162))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E162,0)))),1,$EK162)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F162)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F162))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F162,0)))),1,$EK162)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G162)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G162))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G162,0)))),1,$EK162)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H162)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H162))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H162,0)))),1,$EK162)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I162)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I162))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I162,0)))),1,$EK162)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B162+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B162+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$154&\"Table4\"),B162+1,14)=0,0,INDEX(INDIRECT(\"_\"&$A$154&\"Table4\"),B162+1,14))","v":0},{"$f":"IF(OR(J163=\"\",K162=\"\",ISTEXT(K162),J163=0),\"\",IF(OR(ISBLANK(M163),ISBLANK(N163)),\"Enter Dates\",IF(K162=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L162>ScheduleYear),AND(CostType=ARO,N163<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O163>ScheduleYear),AND(CostType=LOM,LOMComplete)),J163,J163-Q163)))))","v":""},null,2023,2025,null,{"$f":"IF(K163=\"\",\"\",SUM(T163:DO163))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N163<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J163*R163,R163*EB163)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T163:DP163,T$27:DP$27,\"<=\"&O163,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T163:DP163))","v":0},null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J163=\"\",EB162=\"\",ISTEXT(EB162)),0,IF(OR(ISBLANK(M163),ISBLANK(N163)),0,IF(OR(AND(CostType=ARO,L162>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N163<=ScheduleYear)),0,J163)))","v":0},{"$f":"IF(OR(J163=\"\",EC162=\"\",ISTEXT(EC162)),0,IF(OR(ISBLANK(M163),ISBLANK(N163)),0,IF(EC162=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L162>ScheduleYear),N163<=ScheduleYear),0,J163))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K163),IF(INDEX(INDIRECT(\"_\"&$A$154&\"Table4\"),B162+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$154&\"Table4\"),B162+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table4\"),B162+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K163)),K163=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table4\"),B162+1,11))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table5\"),B162+1,25)","v":0},{"$f":"IF(OR(J164=\"\",K162=\"\",ISTEXT(K162),J164=0),\"\",IF(OR(ISBLANK(M164),ISBLANK(N164)),\"Enter Dates\",IF(K162=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L162>ScheduleYear),AND(CostType=ARO,N164<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O164>ScheduleYear),AND(CostType=LOM,LOMComplete)),J164,J164-Q164)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J164=\"\",EB162=\"\",ISTEXT(EB162)),0,IF(OR(ISBLANK(M164),ISBLANK(N164)),0,IF(OR(AND(CostType=ARO,L162>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N164<=ScheduleYear)),0,J164)))","v":0},{"$f":"IF(OR(J164=\"\",EC162=\"\",ISTEXT(EC162)),0,IF(OR(ISBLANK(M164),ISBLANK(N164)),0,IF(EC162=\"Date Range\",0,IF(OR(AND(CostType=ARO,L162>ScheduleYear),N164<=ScheduleYear),0,J164))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K164),INDEX(INDIRECT(\"_\"&$A$154&\"Table5\"),B162+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table5\"),B162+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K164)),K164=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table5\"),B162+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K164)),K164=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table5\"),B162+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table5\"),B162+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K164)),K164=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table5\"),B162+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K164)),K164=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table5\"),B162+1,9))","v":0},null,null,null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table6\"),B162+1,25)","v":0},{"$f":"IF(OR(J165=\"\",K162=\"\",ISTEXT(K162),J165=0),\"\",IF(OR(ISBLANK(M165),ISBLANK(N165)),\"Enter Dates\",IF(K162=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L162>ScheduleYear),AND(CostType=ARO,N165<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O165>ScheduleYear),AND(CostType=LOM,LOMComplete)),J165,J165-Q165)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J165=\"\",EB162=\"\",ISTEXT(EB162)),0,IF(OR(ISBLANK(M165),ISBLANK(N165)),0,IF(OR(AND(CostType=ARO,L162>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N165<=ScheduleYear)),0,J165)))","v":0},{"$f":"IF(OR(J165=\"\",EC162=\"\",ISTEXT(EC162)),0,IF(OR(ISBLANK(M165),ISBLANK(N165)),0,IF(EC162=\"Date Range\",0,IF(OR(AND(CostType=ARO,L162>ScheduleYear),N165<=ScheduleYear),0,J165))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K165),INDEX(INDIRECT(\"_\"&$A$154&\"Table6\"),B162+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table6\"),B162+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K165)),K165=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table6\"),B162+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K165)),K165=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table6\"),B162+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table6\"),B162+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K165)),K165=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table6\"),B162+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K165)),K165=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table6\"),B162+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table7\"),B162+1,11)","v":0},{"$f":"IF(OR(J166=\"\",K162=\"\",ISTEXT(K162),J166=0),\"\",IF(OR(ISBLANK(M166),ISBLANK(N166)),\"Enter Dates\",IF(K162=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L162>ScheduleYear),AND(CostType=ARO,N166<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O166>ScheduleYear),AND(CostType=LOM,LOMComplete)),J166,J166-Q166)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J166=\"\",EB162=\"\",ISTEXT(EB162)),0,IF(OR(ISBLANK(M166),ISBLANK(N166)),0,IF(OR(AND(CostType=ARO,L162>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N166<=ScheduleYear)),0,J166)))","v":0},{"$f":"IF(OR(J166=\"\",EC162=\"\",ISTEXT(EC162)),0,IF(OR(ISBLANK(M166),ISBLANK(N166)),0,IF(EC162=\"Date Range\",0,IF(OR(AND(CostType=ARO,L162>ScheduleYear),N166<=ScheduleYear),0,J166))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K166),INDEX(INDIRECT(\"_\"&$A$154&\"Table7\"),B162+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table7\"),B162+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K166)),K166=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table7\"),B162+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K166)),K166=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table7\"),B162+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table8\"),B162+1,9)","v":0},{"$f":"IF(OR(J167=\"\",K162=\"\",ISTEXT(K162),J167=0),\"\",IF(OR(ISBLANK(M167),ISBLANK(N167)),\"Enter Dates\",IF(K162=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L162>ScheduleYear),AND(CostType=ARO,N167<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O167>ScheduleYear),AND(CostType=LOM,LOMComplete)),J167,J167-Q167)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J167=\"\",EB162=\"\",ISTEXT(EB162)),0,IF(OR(ISBLANK(M167),ISBLANK(N167)),0,IF(OR(AND(CostType=ARO,L162>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N167<=ScheduleYear)),0,J167)))","v":0},{"$f":"IF(OR(J167=\"\",EC162=\"\",ISTEXT(EC162)),0,IF(OR(ISBLANK(M167),ISBLANK(N167)), 0,IF(EC162=\"Date Range\",0,IF(OR(AND(CostType=ARO,L162>ScheduleYear),N167<=ScheduleYear),0,J167))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K167),INDEX(INDIRECT(\"_\"&$A$154&\"Table8\"),B162+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table8\"),B162+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K167)),K167=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table8\"),B162+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table8\"),B162+1,13)","v":0},{"$f":"IF(OR(J168=\"\",K162=\"\",ISTEXT(K162),J168=0),\"\",IF(OR(ISBLANK(M168),ISBLANK(N168)),\"Enter Dates\",IF(K162=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L162>ScheduleYear),AND(CostType=ARO,N168<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O168>ScheduleYear),AND(CostType=LOM,LOMComplete)),J168,J168-Q168)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J168=\"\",EB162=\"\",ISTEXT(EB162)),0,IF(OR(ISBLANK(M168),ISBLANK(N168)),0,IF(OR(AND(CostType=ARO,L162>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N168<=ScheduleYear)),0,J168)))","v":0},{"$f":"IF(OR(J168=\"\",EC162=\"\",ISTEXT(EC162)),0,IF(OR(ISBLANK(M168),ISBLANK(N168)), 0,IF(EC162=\"Date Range\",0,IF(OR(AND(CostType=ARO,L162>ScheduleYear),N168<=ScheduleYear),0,J168))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K168),INDEX(INDIRECT(\"_\"&$A$154&\"Table8\"),B162+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B169) - ROW($A$154)-1)/INDEX(SheetRangeIndex,MATCH($A$154,TableNamesSorted,0),7)","v":2},{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B169+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B169+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B169+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B169+1,3))","v":""},{"$f":"IF(ISERROR(EL169),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B169+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B169+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B169+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B169+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B169+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B169+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B169+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B169+1,8))","v":""},{"$f":"SUM(J170:J175)","v":0},{"$f":"IF(ISERR(ED169),\"Cost Type\",IF(A169=\"X\",\"Override\",IF(AND(CostType=ARO,L169>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI169)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ169)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG169)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF169)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH169)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J169,SUM(T169:DO169))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B169+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q170:Q175)","v":0},null,null,{"$f":"IF(ISTEXT($EB169),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T170:T175,$J170:$J175),IF(CostType=Bond,SUMPRODUCT($EB170:$EB175,T170:T175,$EA170:$EA175),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T170:T175,$EB170:$EB175)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB169),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF170:CF175,$J170:$J175),IF(CostType=Bond,SUMPRODUCT($EB170:$EB175,CF170:CF175,$EA170:$EA175),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF170:CF175,$EB170:$EB175)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(K169),SUM(T169:DO169)-K169,K169)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED169),\"Cost Type\",IF(A169=\"X\",\"Override\",IF(AND(CostType=ARO,L169>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI169)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ169)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG169)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF169)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH169)),\"Phase\",J169))))))))","v":"Cost Type"},{"$f":"IF(EE169=\"\",\"Cost Type\",IF(A169=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L169>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI169=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ169=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG169=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF169=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH169=\"\"),\"Phase\",J169))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C169)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C169)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E169)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E169))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E169,0)))),1,$EK169)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F169)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F169))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F169,0)))),1,$EK169)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G169)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G169))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G169,0)))),1,$EK169)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H169)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H169))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H169,0)))),1,$EK169)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I169)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I169))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I169,0)))),1,$EK169)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B169+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$154&\"Table1\"),B169+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$154&\"Table4\"),B169+1,14)=0,0,INDEX(INDIRECT(\"_\"&$A$154&\"Table4\"),B169+1,14))","v":0},{"$f":"IF(OR(J170=\"\",K169=\"\",ISTEXT(K169),J170=0),\"\",IF(OR(ISBLANK(M170),ISBLANK(N170)),\"Enter Dates\",IF(K169=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L169>ScheduleYear),AND(CostType=ARO,N170<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O170>ScheduleYear),AND(CostType=LOM,LOMComplete)),J170,J170-Q170)))))","v":""},null,2023,2025,null,{"$f":"IF(K170=\"\",\"\",SUM(T170:DO170))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N170<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J170*R170,R170*EB170)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T170:DP170,T$27:DP$27,\"<=\"&O170,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T170:DP170))","v":0},null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J170=\"\",EB169=\"\",ISTEXT(EB169)),0,IF(OR(ISBLANK(M170),ISBLANK(N170)),0,IF(OR(AND(CostType=ARO,L169>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N170<=ScheduleYear)),0,J170)))","v":0},{"$f":"IF(OR(J170=\"\",EC169=\"\",ISTEXT(EC169)),0,IF(OR(ISBLANK(M170),ISBLANK(N170)),0,IF(EC169=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L169>ScheduleYear),N170<=ScheduleYear),0,J170))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K170),IF(INDEX(INDIRECT(\"_\"&$A$154&\"Table4\"),B169+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$154&\"Table4\"),B169+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table4\"),B169+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K170)),K170=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table4\"),B169+1,11))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table5\"),B169+1,25)","v":0},{"$f":"IF(OR(J171=\"\",K169=\"\",ISTEXT(K169),J171=0),\"\",IF(OR(ISBLANK(M171),ISBLANK(N171)),\"Enter Dates\",IF(K169=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L169>ScheduleYear),AND(CostType=ARO,N171<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O171>ScheduleYear),AND(CostType=LOM,LOMComplete)),J171,J171-Q171)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J171=\"\",EB169=\"\",ISTEXT(EB169)),0,IF(OR(ISBLANK(M171),ISBLANK(N171)),0,IF(OR(AND(CostType=ARO,L169>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N171<=ScheduleYear)),0,J171)))","v":0},{"$f":"IF(OR(J171=\"\",EC169=\"\",ISTEXT(EC169)),0,IF(OR(ISBLANK(M171),ISBLANK(N171)),0,IF(EC169=\"Date Range\",0,IF(OR(AND(CostType=ARO,L169>ScheduleYear),N171<=ScheduleYear),0,J171))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K171),INDEX(INDIRECT(\"_\"&$A$154&\"Table5\"),B169+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table5\"),B169+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K171)),K171=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table5\"),B169+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K171)),K171=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table5\"),B169+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table5\"),B169+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K171)),K171=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table5\"),B169+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K171)),K171=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table5\"),B169+1,9))","v":0},null,null,null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table6\"),B169+1,25)","v":0},{"$f":"IF(OR(J172=\"\",K169=\"\",ISTEXT(K169),J172=0),\"\",IF(OR(ISBLANK(M172),ISBLANK(N172)),\"Enter Dates\",IF(K169=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L169>ScheduleYear),AND(CostType=ARO,N172<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O172>ScheduleYear),AND(CostType=LOM,LOMComplete)),J172,J172-Q172)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J172=\"\",EB169=\"\",ISTEXT(EB169)),0,IF(OR(ISBLANK(M172),ISBLANK(N172)),0,IF(OR(AND(CostType=ARO,L169>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N172<=ScheduleYear)),0,J172)))","v":0},{"$f":"IF(OR(J172=\"\",EC169=\"\",ISTEXT(EC169)),0,IF(OR(ISBLANK(M172),ISBLANK(N172)),0,IF(EC169=\"Date Range\",0,IF(OR(AND(CostType=ARO,L169>ScheduleYear),N172<=ScheduleYear),0,J172))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K172),INDEX(INDIRECT(\"_\"&$A$154&\"Table6\"),B169+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table6\"),B169+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K172)),K172=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table6\"),B169+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K172)),K172=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table6\"),B169+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table6\"),B169+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K172)),K172=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table6\"),B169+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K172)),K172=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table6\"),B169+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table7\"),B169+1,11)","v":0},{"$f":"IF(OR(J173=\"\",K169=\"\",ISTEXT(K169),J173=0),\"\",IF(OR(ISBLANK(M173),ISBLANK(N173)),\"Enter Dates\",IF(K169=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L169>ScheduleYear),AND(CostType=ARO,N173<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O173>ScheduleYear),AND(CostType=LOM,LOMComplete)),J173,J173-Q173)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J173=\"\",EB169=\"\",ISTEXT(EB169)),0,IF(OR(ISBLANK(M173),ISBLANK(N173)),0,IF(OR(AND(CostType=ARO,L169>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N173<=ScheduleYear)),0,J173)))","v":0},{"$f":"IF(OR(J173=\"\",EC169=\"\",ISTEXT(EC169)),0,IF(OR(ISBLANK(M173),ISBLANK(N173)),0,IF(EC169=\"Date Range\",0,IF(OR(AND(CostType=ARO,L169>ScheduleYear),N173<=ScheduleYear),0,J173))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K173),INDEX(INDIRECT(\"_\"&$A$154&\"Table7\"),B169+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table7\"),B169+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K173)),K173=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table7\"),B169+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K173)),K173=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table7\"),B169+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table8\"),B169+1,9)","v":0},{"$f":"IF(OR(J174=\"\",K169=\"\",ISTEXT(K169),J174=0),\"\",IF(OR(ISBLANK(M174),ISBLANK(N174)),\"Enter Dates\",IF(K169=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L169>ScheduleYear),AND(CostType=ARO,N174<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O174>ScheduleYear),AND(CostType=LOM,LOMComplete)),J174,J174-Q174)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J174=\"\",EB169=\"\",ISTEXT(EB169)),0,IF(OR(ISBLANK(M174),ISBLANK(N174)),0,IF(OR(AND(CostType=ARO,L169>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N174<=ScheduleYear)),0,J174)))","v":0},{"$f":"IF(OR(J174=\"\",EC169=\"\",ISTEXT(EC169)),0,IF(OR(ISBLANK(M174),ISBLANK(N174)), 0,IF(EC169=\"Date Range\",0,IF(OR(AND(CostType=ARO,L169>ScheduleYear),N174<=ScheduleYear),0,J174))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K174),INDEX(INDIRECT(\"_\"&$A$154&\"Table8\"),B169+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table8\"),B169+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K174)),K174=0),0,INDEX(INDIRECT(\"_\"&$A$154&\"Table8\"),B169+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$154&\"Table8\"),B169+1,13)","v":0},{"$f":"IF(OR(J175=\"\",K169=\"\",ISTEXT(K169),J175=0),\"\",IF(OR(ISBLANK(M175),ISBLANK(N175)),\"Enter Dates\",IF(K169=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L169>ScheduleYear),AND(CostType=ARO,N175<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O175>ScheduleYear),AND(CostType=LOM,LOMComplete)),J175,J175-Q175)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J175=\"\",EB169=\"\",ISTEXT(EB169)),0,IF(OR(ISBLANK(M175),ISBLANK(N175)),0,IF(OR(AND(CostType=ARO,L169>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N175<=ScheduleYear)),0,J175)))","v":0},{"$f":"IF(OR(J175=\"\",EC169=\"\",ISTEXT(EC169)),0,IF(OR(ISBLANK(M175),ISBLANK(N175)), 0,IF(EC169=\"Date Range\",0,IF(OR(AND(CostType=ARO,L169>ScheduleYear),N175<=ScheduleYear),0,J175))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K175),INDEX(INDIRECT(\"_\"&$A$154&\"Table8\"),B169+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Landfills","LANDFILLS",null,null,null,null,null,null,null,{"$f":"SumByColor(J178,J178:J185)","v":0},{"$f":"SumByColor(K178,K178:K185)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q178,Q178:Q185)","v":0},null,null,{"$f":"SumByColor(T178,T178:T185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(AZ178,AZ178:AZ185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(CF178,CF178:CF185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(DL178,DL178:DL185)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB178,EB178:EB185)","v":0},{"$f":"SumByColor(EC178,EC178:EC185)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B178) - ROW($A$177)-1)/INDEX(SheetRangeIndex,MATCH($A$177,TableNamesSorted,0),7)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$177&\"Table1\"),B178+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$177&\"Table1\"),B178+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$177&\"Table1\"),B178+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$177&\"Table1\"),B178+1,3))","v":""},{"$f":"IF(ISERROR(EL178),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$177&\"Table1\"),B178+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$177&\"Table1\"),B178+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$177&\"Table1\"),B178+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$177&\"Table1\"),B178+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$177&\"Table1\"),B178+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$177&\"Table1\"),B178+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$177&\"Table1\"),B178+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$177&\"Table1\"),B178+1,8))","v":""},{"$f":"SUM(J179:J184)","v":0},{"$f":"IF(ISERR(ED178),\"Cost Type\",IF(A178=\"X\",\"Override\",IF(AND(CostType=ARO,L178>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI178)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ178)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG178)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF178)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH178)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J178,SUM(T178:DO178))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$177&\"Table1\"),B178+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q179:Q184)","v":0},null,null,{"$f":"IF(ISTEXT($EB178),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T179:T184,$J179:$J184),IF(CostType=Bond,SUMPRODUCT($EB179:$EB184,T179:T184,$EA179:$EA184),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T179:T184,$EB179:$EB184)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB178),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ179:AZ184,$J179:$J184),IF(CostType=Bond,SUMPRODUCT($EB179:$EB184,AZ179:AZ184,$EA179:$EA184),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ179:AZ184,$EB179:$EB184)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB178),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF179:CF184,$J179:$J184),IF(CostType=Bond,SUMPRODUCT($EB179:$EB184,CF179:CF184,$EA179:$EA184),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF179:CF184,$EB179:$EB184)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB178),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL179:DL184,$J179:$J184),IF(CostType=Bond,SUMPRODUCT($EB179:$EB184,DL179:DL184,$EA179:$EA184),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL179:DL184,$EB179:$EB184)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K178),SUM(T178:DO178)-K178,K178)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED178),\"Cost Type\",IF(A178=\"X\",\"Override\",IF(AND(CostType=ARO,L178>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI178)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ178)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG178)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF178)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH178)),\"Phase\",J178))))))))","v":"Cost Type"},{"$f":"IF(EE178=\"\",\"Cost Type\",IF(A178=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L178>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI178=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ178=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG178=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF178=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH178=\"\"),\"Phase\",J178))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C178)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C178)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E178)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E178))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E178,0)))),1,$EK178)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F178)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F178))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F178,0)))),1,$EK178)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G178)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G178))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G178,0)))),1,$EK178)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H178)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H178))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H178,0)))),1,$EK178)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I178)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I178))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I178,0)))),1,$EK178)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$177&\"Table1\"),B178+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$177&\"Table1\"),B178+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$177&\"Table4\"),B178+1,13)=0,0,INDEX(INDIRECT(\"_\"&$A$177&\"Table4\"),B178+1,13))","v":0},{"$f":"IF(OR(J179=\"\",K178=\"\",ISTEXT(K178),J179=0),\"\",IF(OR(ISBLANK(M179),ISBLANK(N179)),\"Enter Dates\",IF(K178=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L178>ScheduleYear),AND(CostType=ARO,N179<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J179,J179-Q179)))))","v":""},null,null,null,null,{"$f":"IF(K179=\"\",\"\",SUM(T179:DO179))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N179<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J179*R179,R179*EB179)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T179:DP179,T$27:DP$27,\"<=\"&O179,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T179:DP179))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O179),$O179>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J179=\"\",EB178=\"\",ISTEXT(EB178)),0,IF(OR(ISBLANK(M179),ISBLANK(N179)),0,IF(OR(AND(CostType=ARO,L178>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N179<=ScheduleYear)),0,J179)))","v":0},{"$f":"IF(OR(J179=\"\",EC178=\"\",ISTEXT(EC178)),0,IF(OR(ISBLANK(M179),ISBLANK(N179)),0,IF(EC178=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L178>ScheduleYear),N179<=ScheduleYear),0,J179))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K179),IF(INDEX(INDIRECT(\"_\"&$A$177&\"Table4\"),B178+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$177&\"Table4\"),B178+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$177&\"Table4\"),B178+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K179)),K179=0),0,INDEX(INDIRECT(\"_\"&$A$177&\"Table4\"),B178+1,11))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$177&\"Table5\"),B178+1,25)","v":0},{"$f":"IF(OR(J180=\"\",K178=\"\",ISTEXT(K178),J180=0),\"\",IF(OR(ISBLANK(M180),ISBLANK(N180)),\"Enter Dates\",IF(K178=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L178>ScheduleYear),AND(CostType=ARO,N180<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J180,J180-Q180)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J180=\"\",EB178=\"\",ISTEXT(EB178)),0,IF(OR(ISBLANK(M180),ISBLANK(N180)),0,IF(OR(AND(CostType=ARO,L178>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N180<=ScheduleYear)),0,J180)))","v":0},{"$f":"IF(OR(J180=\"\",EC178=\"\",ISTEXT(EC178)),0,IF(OR(ISBLANK(M180),ISBLANK(N180)),0,IF(EC178=\"Date Range\",0,IF(OR(AND(CostType=ARO,L178>ScheduleYear),N180<=ScheduleYear),0,J180))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K180),INDEX(INDIRECT(\"_\"&$A$177&\"Table5\"),B178+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$177&\"Table5\"),B178+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K180)),K180=0),0,INDEX(INDIRECT(\"_\"&$A$177&\"Table5\"),B178+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K180)),K180=0),0,INDEX(INDIRECT(\"_\"&$A$177&\"Table5\"),B178+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$177&\"Table5\"),B178+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K180)),K180=0),0,INDEX(INDIRECT(\"_\"&$A$177&\"Table5\"),B178+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K180)),K180=0),0,INDEX(INDIRECT(\"_\"&$A$177&\"Table5\"),B178+1,9))","v":0},null,null,null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$177&\"Table6\"),B178+1,25)","v":0},{"$f":"IF(OR(J181=\"\",K178=\"\",ISTEXT(K178),J181=0),\"\",IF(OR(ISBLANK(M181),ISBLANK(N181)),\"Enter Dates\",IF(K178=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L178>ScheduleYear),AND(CostType=ARO,N181<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J181,J181-Q181)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J181=\"\",EB178=\"\",ISTEXT(EB178)),0,IF(OR(ISBLANK(M181),ISBLANK(N181)),0,IF(OR(AND(CostType=ARO,L178>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N181<=ScheduleYear)),0,J181)))","v":0},{"$f":"IF(OR(J181=\"\",EC178=\"\",ISTEXT(EC178)),0,IF(OR(ISBLANK(M181),ISBLANK(N181)),0,IF(EC178=\"Date Range\",0,IF(OR(AND(CostType=ARO,L178>ScheduleYear),N181<=ScheduleYear),0,J181))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K181),INDEX(INDIRECT(\"_\"&$A$177&\"Table6\"),B178+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$177&\"Table6\"),B178+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K181)),K181=0),0,INDEX(INDIRECT(\"_\"&$A$177&\"Table6\"),B178+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K181)),K181=0),0,INDEX(INDIRECT(\"_\"&$A$177&\"Table6\"),B178+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$177&\"Table6\"),B178+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K181)),K181=0),0,INDEX(INDIRECT(\"_\"&$A$177&\"Table6\"),B178+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K181)),K181=0),0,INDEX(INDIRECT(\"_\"&$A$177&\"Table6\"),B178+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$177&\"Table7\"),B178+1,11)","v":0},{"$f":"IF(OR(J182=\"\",K178=\"\",ISTEXT(K178),J182=0),\"\",IF(OR(ISBLANK(M182),ISBLANK(N182)),\"Enter Dates\",IF(K178=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L178>ScheduleYear),AND(CostType=ARO,N182<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J182,J182-Q182)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J182=\"\",EB178=\"\",ISTEXT(EB178)),0,IF(OR(ISBLANK(M182),ISBLANK(N182)),0,IF(OR(AND(CostType=ARO,L178>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N182<=ScheduleYear)),0,J182)))","v":0},{"$f":"IF(OR(J182=\"\",EC178=\"\",ISTEXT(EC178)),0,IF(OR(ISBLANK(M182),ISBLANK(N182)),0,IF(EC178=\"Date Range\",0,IF(OR(AND(CostType=ARO,L178>ScheduleYear),N182<=ScheduleYear),0,J182))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K182),INDEX(INDIRECT(\"_\"&$A$177&\"Table7\"),B178+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$177&\"Table7\"),B178+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K182)),K182=0),0,INDEX(INDIRECT(\"_\"&$A$177&\"Table7\"),B178+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K182)),K182=0),0,INDEX(INDIRECT(\"_\"&$A$177&\"Table7\"),B178+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$177&\"Table8\"),B178+1,9)","v":""},{"$f":"IF(OR(J183=\"\",K178=\"\",ISTEXT(K178),J183=0),\"\",IF(OR(ISBLANK(M183),ISBLANK(N183)),\"Enter Dates\",IF(K178=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L178>ScheduleYear),AND(CostType=ARO,N183<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J183,J183-Q183)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J183=\"\",EB178=\"\",ISTEXT(EB178)),0,IF(OR(ISBLANK(M183),ISBLANK(N183)),0,IF(OR(AND(CostType=ARO,L178>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N183<=ScheduleYear)),0,J183)))","v":0},{"$f":"IF(OR(J183=\"\",EC178=\"\",ISTEXT(EC178)),0,IF(OR(ISBLANK(M183),ISBLANK(N183)), 0,IF(EC178=\"Date Range\",0,IF(OR(AND(CostType=ARO,L178>ScheduleYear),N183<=ScheduleYear),0,J183))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K183),INDEX(INDIRECT(\"_\"&$A$177&\"Table8\"),B178+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$177&\"Table8\"),B178+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K183)),K183=0),0,INDEX(INDIRECT(\"_\"&$A$177&\"Table8\"),B178+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$177&\"Table8\"),B178+1,13)","v":0},{"$f":"IF(OR(J184=\"\",K178=\"\",ISTEXT(K178),J184=0),\"\",IF(OR(ISBLANK(M184),ISBLANK(N184)),\"Enter Dates\",IF(K178=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L178>ScheduleYear),AND(CostType=ARO,N184<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J184,J184-Q184)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J184=\"\",EB178=\"\",ISTEXT(EB178)),0,IF(OR(ISBLANK(M184),ISBLANK(N184)),0,IF(OR(AND(CostType=ARO,L178>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N184<=ScheduleYear)),0,J184)))","v":0},{"$f":"IF(OR(J184=\"\",EC178=\"\",ISTEXT(EC178)),0,IF(OR(ISBLANK(M184),ISBLANK(N184)), 0,IF(EC178=\"Date Range\",0,IF(OR(AND(CostType=ARO,L178>ScheduleYear),N184<=ScheduleYear),0,J184))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K184),INDEX(INDIRECT(\"_\"&$A$177&\"Table8\"),B178+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Haulage","HAUL MATERIAL",null,null,null,null,null,null,null,{"$f":"SumByColor(J187,J187:J195)","v":0},{"$f":"SumByColor(K187,K187:K195)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q187,Q187:Q195)","v":0},null,null,{"$f":"SumByColor(T187,T187:T195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(AZ187,AZ187:AZ195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(CF187,CF187:CF195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(DL187,DL187:DL195)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB187,EB187:EB195)","v":0},{"$f":"SumByColor(EC187,EC187:EC195)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B187) - ROW($A$186)-1)/INDEX(SheetRangeIndex,MATCH($A$186,TableNamesSorted,0),7)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$186&\"Table1\"),B187+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$186&\"Table1\"),B187+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$186&\"Table1\"),B187+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$186&\"Table1\"),B187+1,3))","v":""},{"$f":"IF(ISERROR(EL187),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$186&\"Table1\"),B187+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$186&\"Table1\"),B187+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$186&\"Table1\"),B187+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$186&\"Table1\"),B187+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$186&\"Table1\"),B187+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$186&\"Table1\"),B187+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$186&\"Table1\"),B187+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$186&\"Table1\"),B187+1,8))","v":""},{"$f":"SUM(J188:J194)","v":0},{"$f":"IF(ISERR(ED187),\"Cost Type\",IF(A187=\"X\",\"Override\",IF(AND(CostType=ARO,L187>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI187)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ187)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG187)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF187)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH187)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J187,SUM(T187:DO187))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$186&\"Table1\"),B187+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q188:Q194)","v":0},null,null,{"$f":"IF(ISTEXT($EB187),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T188:T194,$J188:$J194),IF(CostType=Bond,SUMPRODUCT($EB188:$EB194,T188:T194,$EA188:$EA194),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T188:T194,$EB188:$EB194)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB187),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ188:AZ194,$J188:$J194),IF(CostType=Bond,SUMPRODUCT($EB188:$EB194,AZ188:AZ194,$EA188:$EA194),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ188:AZ194,$EB188:$EB194)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB187),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF188:CF194,$J188:$J194),IF(CostType=Bond,SUMPRODUCT($EB188:$EB194,CF188:CF194,$EA188:$EA194),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF188:CF194,$EB188:$EB194)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB187),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL188:DL194,$J188:$J194),IF(CostType=Bond,SUMPRODUCT($EB188:$EB194,DL188:DL194,$EA188:$EA194),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL188:DL194,$EB188:$EB194)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K187),SUM(T187:DO187)-K187,K187)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED187),\"Cost Type\",IF(A187=\"X\",\"Override\",IF(AND(CostType=ARO,L187>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI187)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ187)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG187)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF187)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH187)),\"Phase\",J187))))))))","v":"Cost Type"},{"$f":"IF(EE187=\"\",\"Cost Type\",IF(A187=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L187>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI187=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ187=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG187=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF187=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH187=\"\"),\"Phase\",J187))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C187)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C187)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E187)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E187))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E187,0)))),1,$EK187)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F187)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F187))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F187,0)))),1,$EK187)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G187)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G187))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G187,0)))),1,$EK187)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H187)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H187))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H187,0)))),1,$EK187)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I187)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I187))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I187,0)))),1,$EK187)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$186&\"Table1\"),B187+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$186&\"Table1\"),B187+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Crush/Screen",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$186&\"Table3\"),B187+1,18)=0,0,INDEX(INDIRECT(\"_\"&$A$186&\"Table3\"),B187+1,18))","v":0},{"$f":"IF(OR(J188=\"\",K187=\"\",ISTEXT(K187),J188=0),\"\",IF(OR(ISBLANK(M188),ISBLANK(N188)),\"Enter Dates\",IF(K187=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L187>ScheduleYear),AND(CostType=ARO,N188<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J188,J188-Q188)))))","v":""},null,null,null,null,{"$f":"IF(K188=\"\",\"\",SUM(T188:DO188))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N188<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J188*R188,R188*EB188)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T188:DP188,T$27:DP$27,\"<=\"&O188,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T188:DP188))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O188),$O188>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J188=\"\",EB187=\"\",ISTEXT(EB187)),0,IF(OR(ISBLANK(M188),ISBLANK(N188)),0,IF(OR(AND(CostType=ARO,L187>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N188<=ScheduleYear)),0,J188)))","v":0},{"$f":"IF(OR(J188=\"\",EC187=\"\",ISTEXT(EC187)),0,IF(OR(ISBLANK(M188),ISBLANK(N188)),0,IF(EC187=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L187>ScheduleYear),N188<=ScheduleYear),0,J188))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Crush","Crush",{"$f":"IF(ISNUMBER(K188),IF(INDEX(INDIRECT(\"_\"&$A$186&\"Table3\"),B187+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$186&\"Table3\"),B187+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Haul Material",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$186&\"Table3\"),B187+1,4)=\"\",0,INDEX(INDIRECT(\"_\"&$A$186&\"Table3\"),B187+1,17)+INDEX(INDIRECT(\"_\"&$A$186&\"Table3\"),B187+1,24))","v":0},{"$f":"IF(OR(J189=\"\",K187=\"\",ISTEXT(K187),J189=0),\"\",IF(OR(ISBLANK(M189),ISBLANK(N189)),\"Enter Dates\",IF(K187=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L187>ScheduleYear),AND(CostType=ARO,N189<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J189,J189-Q189)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J189=\"\",EB187=\"\",ISTEXT(EB187)),0,IF(OR(ISBLANK(M189),ISBLANK(N189)),0,IF(OR(AND(CostType=ARO,L187>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N189<=ScheduleYear)),0,J189)))","v":0},{"$f":"IF(OR(J189=\"\",EC187=\"\",ISTEXT(EC187)),0,IF(OR(ISBLANK(M189),ISBLANK(N189)),0,IF(EC187=\"Date Range\",0,IF(OR(AND(CostType=ARO,L187>ScheduleYear),N189<=ScheduleYear),0,J189))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Haul","Haul",{"$f":"IF(ISNUMBER(K189),IF(INDEX(INDIRECT(\"_\"&$A$186&\"Table3\"),B187+1,4)=0,0,INDEX(INDIRECT(\"_\"&$A$186&\"Table3\"),B187+1,4)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$186&\"Table3\"),B187+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K189)),K189=0),0,INDEX(INDIRECT(\"_\"&$A$186&\"Table3\"),B187+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K189)),K189=0),0,INDEX(INDIRECT(\"_\"&$A$186&\"Table3\"),B187+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$186&\"Table3\"),B187+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K189)),K189=0),0,INDEX(INDIRECT(\"_\"&$A$186&\"Table3\"),B187+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K189)),K189=0),0,INDEX(INDIRECT(\"_\"&$A$186&\"Table3\"),B187+1,9))","v":0},null,null,null,true]
[null,null,null,"Compact Material",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$186&\"Table3\"),B187+1,21)","v":0},{"$f":"IF(OR(J190=\"\",K187=\"\",ISTEXT(K187),J190=0),\"\",IF(OR(ISBLANK(M190),ISBLANK(N190)),\"Enter Dates\",IF(K187=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L187>ScheduleYear),AND(CostType=ARO,N190<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J190,J190-Q190)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J190=\"\",EB187=\"\",ISTEXT(EB187)),0,IF(OR(ISBLANK(M190),ISBLANK(N190)),0,IF(OR(AND(CostType=ARO,L187>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N190<=ScheduleYear)),0,J190)))","v":0},{"$f":"IF(OR(J190=\"\",EC187=\"\",ISTEXT(EC187)),0,IF(OR(ISBLANK(M190),ISBLANK(N190)),0,IF(EC187=\"Date Range\",0,IF(OR(AND(CostType=ARO,L187>ScheduleYear),N190<=ScheduleYear),0,J190))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Compact","Compact",{"$f":"IF(ISNUMBER(K190),INDEX(INDIRECT(\"_\"&$A$186&\"Table3\"),B187+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"Compactor","v":"CS54B"},null,{"$f":"IF(OR(NOT(ISNUMBER(K190)),K190=0),0,INDEX(INDIRECT(\"_\"&$A$186&\"Table3\"),B187+1,14))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Cover Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$186&\"Table4\"),B187+1,11)","v":0},{"$f":"IF(OR(J191=\"\",K187=\"\",ISTEXT(K187),J191=0),\"\",IF(OR(ISBLANK(M191),ISBLANK(N191)),\"Enter Dates\",IF(K187=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L187>ScheduleYear),AND(CostType=ARO,N191<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J191,J191-Q191)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J191=\"\",EB187=\"\",ISTEXT(EB187)),0,IF(OR(ISBLANK(M191),ISBLANK(N191)),0,IF(OR(AND(CostType=ARO,L187>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N191<=ScheduleYear)),0,J191)))","v":0},{"$f":"IF(OR(J191=\"\",EC187=\"\",ISTEXT(EC187)),0,IF(OR(ISBLANK(M191),ISBLANK(N191)),0,IF(EC187=\"Date Range\",0,IF(OR(AND(CostType=ARO,L187>ScheduleYear),N191<=ScheduleYear),0,J191))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K191),INDEX(INDIRECT(\"_\"&$A$186&\"Table4\"),B187+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$186&\"Table4\"),B187+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K191)),K191=0),0,INDEX(INDIRECT(\"_\"&$A$186&\"Table4\"),B187+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K191)),K191=0),0,INDEX(INDIRECT(\"_\"&$A$186&\"Table4\"),B187+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$186&\"Table4\"),B187+1,20)","v":0},{"$f":"IF(OR(J192=\"\",K187=\"\",ISTEXT(K187),J192=0),\"\",IF(OR(ISBLANK(M192),ISBLANK(N192)),\"Enter Dates\",IF(K187=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L187>ScheduleYear),AND(CostType=ARO,N192<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J192,J192-Q192)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J192=\"\",EB187=\"\",ISTEXT(EB187)),0,IF(OR(ISBLANK(M192),ISBLANK(N192)),0,IF(OR(AND(CostType=ARO,L187>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N192<=ScheduleYear)),0,J192)))","v":0},{"$f":"IF(OR(J192=\"\",EC187=\"\",ISTEXT(EC187)),0,IF(OR(ISBLANK(M192),ISBLANK(N192)), 0,IF(EC187=\"Date Range\",0,IF(OR(AND(CostType=ARO,L187>ScheduleYear),N192<=ScheduleYear),0,J192))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K192),INDEX(INDIRECT(\"_\"&$A$186&\"Table4\"),B187+1,12),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$186&\"Table4\"),B187+1,13)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K192)),K192=0),0,INDEX(INDIRECT(\"_\"&$A$186&\"Table4\"),B187+1,15))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K192)),K192=0),0,INDEX(INDIRECT(\"_\"&$A$186&\"Table4\"),B187+1,17))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$186&\"Table5\"),B187+1,8)","v":0},{"$f":"IF(OR(J193=\"\",K187=\"\",ISTEXT(K187),J193=0),\"\",IF(OR(ISBLANK(M193),ISBLANK(N193)),\"Enter Dates\",IF(K187=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L187>ScheduleYear),AND(CostType=ARO,N193<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J193,J193-Q193)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J193=\"\",EB187=\"\",ISTEXT(EB187)),0,IF(OR(ISBLANK(M193),ISBLANK(N193)),0,IF(OR(AND(CostType=ARO,L187>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N193<=ScheduleYear)),0,J193)))","v":0},{"$f":"IF(OR(J193=\"\",EC187=\"\",ISTEXT(EC187)),0,IF(OR(ISBLANK(M193),ISBLANK(N193)), 0,IF(EC187=\"Date Range\",0,IF(OR(AND(CostType=ARO,L187>ScheduleYear),N193<=ScheduleYear),0,J193))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K193),INDEX(INDIRECT(\"_\"&$A$186&\"Table5\"),B187+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$186&\"Table5\"),B187+1,4)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K193)),K193=0),0,INDEX(INDIRECT(\"_\"&$A$186&\"Table5\"),B187+1,5))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$186&\"Table5\"),B187+1,12)","v":0},{"$f":"IF(OR(J194=\"\",K187=\"\",ISTEXT(K187),J194=0),\"\",IF(OR(ISBLANK(M194),ISBLANK(N194)),\"Enter Dates\",IF(K187=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L187>ScheduleYear),AND(CostType=ARO,N194<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J194,J194-Q194)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J194=\"\",EB187=\"\",ISTEXT(EB187)),0,IF(OR(ISBLANK(M194),ISBLANK(N194)),0,IF(OR(AND(CostType=ARO,L187>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N194<=ScheduleYear)),0,J194)))","v":0},{"$f":"IF(OR(J194=\"\",EC188=\"\",ISTEXT(EC188)),0,IF(OR(ISBLANK(M194),ISBLANK(N194)), 0,IF(EC188=\"Date Range\",0,IF(OR(AND(CostType=ARO,L187>ScheduleYear),N194<=ScheduleYear),0,J194))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K194),INDEX(INDIRECT(\"_\"&$A$186&\"Table5\"),B187+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Building","BUILDINGS AND FOUNDATIONS",null,null,null,null,null,null,null,{"$f":"SumByColor(J197,J197:J261)","v":11225},{"$f":"SumByColor(K197,K197:K261)","v":11225},null,null,null,null,null,{"$f":"SumByColor(Q197,Q197:Q261)","v":0},null,null,{"$f":"SumByColor(T197,T197:T261)","v":0},0,0,0,9343,1882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(AZ197,AZ197:AZ261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(CF197,CF197:CF261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(DL197,DL197:DL261)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB197,EB197:EB261)","v":11225},{"$f":"SumByColor(EC197,EC197:EC261)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B197) - ROW($B$196)-1)/INDEX(SheetRangeIndex,MATCH($A$196,TableNamesSorted,0),7)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B197+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B197+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B197+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B197+1,3))","v":""},{"$f":"IF(ISERROR(EL197),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B197+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B197+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B197+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B197+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B197+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B197+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B197+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B197+1,8))","v":""},{"$f":"SUM(J198:J204)","v":0},{"$f":"IF(ISERR(ED197),\"Cost Type\",IF(A197=\"X\",\"Override\",IF(AND(CostType=ARO,L197>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI197)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ197)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG197)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF197)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH197)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J197,SUM(T197:DO197))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B197+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q198:Q204)","v":0},null,null,{"$f":"IF(ISTEXT($EB197),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T198:T204,$J198:$J204),IF(CostType=Bond,SUMPRODUCT($EB198:$EB204,T198:T204,$EA198:$EA204),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T198:T204,$EB198:$EB204)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB197),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ198:AZ204,$J198:$J204),IF(CostType=Bond,SUMPRODUCT($EB198:$EB204,AZ198:AZ204,$EA198:$EA204),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ198:AZ204,$EB198:$EB204)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB197),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF198:CF204,$J198:$J204),IF(CostType=Bond,SUMPRODUCT($EB198:$EB204,CF198:CF204,$EA198:$EA204),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF198:CF204,$EB198:$EB204)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB197),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL198:DL204,$J198:$J204),IF(CostType=Bond,SUMPRODUCT($EB198:$EB204,DL198:DL204,$EA198:$EA204),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL198:DL204,$EB198:$EB204)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K197),SUM(T197:DO197)-K197,K197)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED197),\"Cost Type\",IF(A197=\"X\",\"Override\",IF(AND(CostType=ARO,L197>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI197)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ197)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG197)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF197)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH197)),\"Phase\",J197))))))))","v":"Cost Type"},{"$f":"IF(EE197=\"\",\"Cost Type\",IF(A197=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L197>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI197=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ197=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG197=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF197=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH197=\"\"),\"Phase\",J197))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C197)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C197)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E197)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E197))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E197,0)))),1,$EK197)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F197)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F197))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F197,0)))),1,$EK197)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G197)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G197))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G197,0)))),1,$EK197)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H197)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H197))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H197,0)))),1,$EK197)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I197)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I197))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I197,0)))),1,$EK197)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B197+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B197+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Building Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B197+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B197+1,15))","v":0},{"$f":"IF(OR(J198=\"\",K197=\"\",ISTEXT(K197),J198=0),\"\",IF(OR(ISBLANK(M198),ISBLANK(N198)),\"Enter Dates\",IF(K197=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L197>ScheduleYear),AND(CostType=ARO,N198<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O198>ScheduleYear),AND(CostType=LOM,LOMComplete)),J198,J198-Q198)))))","v":""},null,null,null,null,{"$f":"IF(K198=\"\",\"\",SUM(T198:DO198))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N198<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J198*R198,R198*EB198)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T198:DP198,T$27:DP$27,\"<=\"&O198,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T198:DP198))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O198),$O198>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J198=\"\",EB197=\"\",ISTEXT(EB197)),0,IF(OR(ISBLANK(M198),ISBLANK(N198)),0,IF(OR(AND(CostType=ARO,L197>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N198<=ScheduleYear)),0,J198)))","v":0},{"$f":"IF(OR(J198=\"\",EC197=\"\",ISTEXT(EC197)),0,IF(OR(ISBLANK(M198),ISBLANK(N198)),0,IF(EC197=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L197>ScheduleYear),N198<=ScheduleYear),0,J198))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B197+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K198)),K198=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B197+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Wall Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B197+1,18)=0,0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B197+1,18))","v":0},{"$f":"IF(OR(J199=\"\",K197=\"\",ISTEXT(K197),J199=0),\"\",IF(OR(ISBLANK(M199),ISBLANK(N199)),\"Enter Dates\",IF(K197=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L197>ScheduleYear),AND(CostType=ARO,N199<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O199>ScheduleYear),AND(CostType=LOM,LOMComplete)),J199,J199-Q199)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J199=\"\",EB197=\"\",ISTEXT(EB197)),0,IF(OR(ISBLANK(M199),ISBLANK(N199)),0,IF(OR(AND(CostType=ARO,L197>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N199<=ScheduleYear)),0,J199)))","v":0},{"$f":"IF(OR(J199=\"\",EC197=\"\",ISTEXT(EC197)),0,IF(OR(ISBLANK(M199),ISBLANK(N199)),0,IF(EC197=\"Date Range\",0,IF(OR(AND(CostType=ARO,L197>ScheduleYear),N199<=ScheduleYear),0,J199))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(NOT(ISNUMBER(K199)),K199=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B197+1,9))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Slab Demolition",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B197+1,21)","v":0},{"$f":"IF(OR(J200=\"\",K197=\"\",ISTEXT(K197),J200=0),\"\",IF(OR(ISBLANK(M200),ISBLANK(N200)),\"Enter Dates\",IF(K197=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L197>ScheduleYear),AND(CostType=ARO,N200<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O200>ScheduleYear),AND(CostType=LOM,LOMComplete)),J200,J200-Q200)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J200=\"\",EB197=\"\",ISTEXT(EB197)),0,IF(OR(ISBLANK(M200),ISBLANK(N200)),0,IF(OR(AND(CostType=ARO,L197>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N200<=ScheduleYear)),0,J200)))","v":0},{"$f":"IF(OR(J200=\"\",EC197=\"\",ISTEXT(EC197)),0,IF(OR(ISBLANK(M200),ISBLANK(N200)),0,IF(EC197=\"Date Range\",0,IF(OR(AND(CostType=ARO,L197>ScheduleYear),N200<=ScheduleYear),0,J200))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B197+1,11)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K200)),K200=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B197+1,12))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Cover Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B197+1,11)","v":0},{"$f":"IF(OR(J201=\"\",K197=\"\",ISTEXT(K197),J201=0),\"\",IF(OR(ISBLANK(M201),ISBLANK(N201)),\"Enter Dates\",IF(K197=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L197>ScheduleYear),AND(CostType=ARO,N201<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O201>ScheduleYear),AND(CostType=LOM,LOMComplete)),J201,J201-Q201)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J201=\"\",EB197=\"\",ISTEXT(EB197)),0,IF(OR(ISBLANK(M201),ISBLANK(N201)),0,IF(OR(AND(CostType=ARO,L197>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N201<=ScheduleYear)),0,J201)))","v":0},{"$f":"IF(OR(J201=\"\",EC197=\"\",ISTEXT(EC197)),0,IF(OR(ISBLANK(M201),ISBLANK(N201)),0,IF(EC197=\"Date Range\",0,IF(OR(AND(CostType=ARO,L197>ScheduleYear),N201<=ScheduleYear),0,J201))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K201),INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B197+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B197+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K201)),K201=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B197+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K201)),K201=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B197+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B197+1,20)","v":0},{"$f":"IF(OR(J202=\"\",K197=\"\",ISTEXT(K197),J202=0),\"\",IF(OR(ISBLANK(M202),ISBLANK(N202)),\"Enter Dates\",IF(K197=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L197>ScheduleYear),AND(CostType=ARO,N202<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O202>ScheduleYear),AND(CostType=LOM,LOMComplete)),J202,J202-Q202)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J202=\"\",EB197=\"\",ISTEXT(EB197)),0,IF(OR(ISBLANK(M202),ISBLANK(N202)),0,IF(OR(AND(CostType=ARO,L197>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N202<=ScheduleYear)),0,J202)))","v":0},{"$f":"IF(OR(J202=\"\",EC197=\"\",ISTEXT(EC197)),0,IF(OR(ISBLANK(M202),ISBLANK(N202)), 0,IF(EC197=\"Date Range\",0,IF(OR(AND(CostType=ARO,L197>ScheduleYear),N202<=ScheduleYear),0,J202))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K202),INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B197+1,12),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B197+1,13)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K202)),K202=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B197+1,15))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K202)),K202=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B197+1,17))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B197+1,9)","v":0},{"$f":"IF(OR(J203=\"\",K197=\"\",ISTEXT(K197),J203=0),\"\",IF(OR(ISBLANK(M203),ISBLANK(N203)),\"Enter Dates\",IF(K197=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L197>ScheduleYear),AND(CostType=ARO,N203<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O203>ScheduleYear),AND(CostType=LOM,LOMComplete)),J203,J203-Q203)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J203=\"\",EB197=\"\",ISTEXT(EB197)),0,IF(OR(ISBLANK(M203),ISBLANK(N203)),0,IF(OR(AND(CostType=ARO,L197>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N203<=ScheduleYear)),0,J203)))","v":0},{"$f":"IF(OR(J203=\"\",EC197=\"\",ISTEXT(EC197)),0,IF(OR(ISBLANK(M203),ISBLANK(N203)), 0,IF(EC197=\"Date Range\",0,IF(OR(AND(CostType=ARO,L197>ScheduleYear),N203<=ScheduleYear),0,J203))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K203),INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B197+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B197+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K203)),K203=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B197+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B197+1,13)","v":0},{"$f":"IF(OR(J204=\"\",K197=\"\",ISTEXT(K197),J204=0),\"\",IF(OR(ISBLANK(M204),ISBLANK(N204)),\"Enter Dates\",IF(K197=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L197>ScheduleYear),AND(CostType=ARO,N204<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O204>ScheduleYear),AND(CostType=LOM,LOMComplete)),J204,J204-Q204)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J204=\"\",EB197=\"\",ISTEXT(EB197)),0,IF(OR(ISBLANK(M204),ISBLANK(N204)),0,IF(OR(AND(CostType=ARO,L197>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N204<=ScheduleYear)),0,J204)))","v":0},{"$f":"IF(OR(J204=\"\",EC198=\"\",ISTEXT(EC198)),0,IF(OR(ISBLANK(M204),ISBLANK(N204)), 0,IF(EC198=\"Date Range\",0,IF(OR(AND(CostType=ARO,L197>ScheduleYear),N204<=ScheduleYear),0,J204))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K204),INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B197+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B205) - ROW($B$196)-1)/INDEX(SheetRangeIndex,MATCH($A$196,TableNamesSorted,0),7)","v":1},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B205+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B205+1,2)","v":"Lime Silo"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B205+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B205+1,3))","v":""},{"$f":"IF(ISERROR(EL205),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B205+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B205+1,5)))","v":"Process Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B205+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B205+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B205+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B205+1,7))","v":"Build./Str."},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B205+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B205+1,8))","v":"Public Land"},{"$f":"SUM(J206:J212)","v":6161},{"$f":"IF(ISERR(ED205),\"Cost Type\",IF(A205=\"X\",\"Override\",IF(AND(CostType=ARO,L205>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI205)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ205)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG205)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF205)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH205)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J205,SUM(T205:DO205))))))))))","v":6161},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B205+1,4)","v":2000},null,null,null,null,{"$f":"SUM(Q206:Q212)","v":0},null,null,{"$f":"IF(ISTEXT($EB205),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T206:T212,$J206:$J212),IF(CostType=Bond,SUMPRODUCT($EB206:$EB212,T206:T212,$EA206:$EA212),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T206:T212,$EB206:$EB212)))))","v":0},0,0,0,6161,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB205),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF206:CF212,$J206:$J212),IF(CostType=Bond,SUMPRODUCT($EB206:$EB212,CF206:CF212,$EA206:$EA212),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF206:CF212,$EB206:$EB212)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(K205),SUM(T205:DO205)-K205,K205)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED205),\"Cost Type\",IF(A205=\"X\",\"Override\",IF(AND(CostType=ARO,L205>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI205)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ205)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG205)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF205)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH205)),\"Phase\",J205))))))))","v":6161},{"$f":"IF(EE205=\"\",\"Cost Type\",IF(A205=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L205>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI205=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ205=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG205=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF205=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH205=\"\"),\"Phase\",J205))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C205)","v":1},{"$f":"SEARCH(OtherCostType,C205)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E205)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E205))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E205,0)))),1,$EK205)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F205)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F205))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F205,0)))),1,$EK205)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G205)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G205))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G205,0)))),1,$EK205)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H205)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H205))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H205,0)))),1,$EK205)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I205)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I205))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I205,0)))),1,$EK205)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B205+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B205+1,5),Accounts,0))","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Building Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B205+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B205+1,15))","v":3456},{"$f":"IF(OR(J206=\"\",K205=\"\",ISTEXT(K205),J206=0),\"\",IF(OR(ISBLANK(M206),ISBLANK(N206)),\"Enter Dates\",IF(K205=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L205>ScheduleYear),AND(CostType=ARO,N206<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O206>ScheduleYear),AND(CostType=LOM,LOMComplete)),J206,J206-Q206)))))","v":3456},null,2023,2025,null,{"$f":"IF(K206=\"\",\"\",SUM(T206:DO206))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N206<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J206*R206,R206*EB206)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T206:DP206,T$27:DP$27,\"<=\"&O206,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T206:DP206))","v":0},null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J206=\"\",EB205=\"\",ISTEXT(EB205)),0,IF(OR(ISBLANK(M206),ISBLANK(N206)),0,IF(OR(AND(CostType=ARO,L205>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N206<=ScheduleYear)),0,J206)))","v":3456},{"$f":"IF(OR(J206=\"\",EC205=\"\",ISTEXT(EC205)),0,IF(OR(ISBLANK(M206),ISBLANK(N206)),0,IF(EC205=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L205>ScheduleYear),N206<=ScheduleYear),0,J206))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B205+1,5)","v":"930M/Dump Truck (10-12 yd3)/330F/613E (5,000 gal)"},null,{"$f":"IF(OR(NOT(ISNUMBER(K206)),K206=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B205+1,6))","v":6},null,null,null,null,null,null,true]
[null,null,null,"Wall Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B205+1,18)=0,0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B205+1,18))","v":682},{"$f":"IF(OR(J207=\"\",K205=\"\",ISTEXT(K205),J207=0),\"\",IF(OR(ISBLANK(M207),ISBLANK(N207)),\"Enter Dates\",IF(K205=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L205>ScheduleYear),AND(CostType=ARO,N207<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O207>ScheduleYear),AND(CostType=LOM,LOMComplete)),J207,J207-Q207)))))","v":682},null,2023,2025,null,1,0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J207=\"\",EB205=\"\",ISTEXT(EB205)),0,IF(OR(ISBLANK(M207),ISBLANK(N207)),0,IF(OR(AND(CostType=ARO,L205>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N207<=ScheduleYear)),0,J207)))","v":682},{"$f":"IF(OR(J207=\"\",EC205=\"\",ISTEXT(EC205)),0,IF(OR(ISBLANK(M207),ISBLANK(N207)),0,IF(EC205=\"Date Range\",0,IF(OR(AND(CostType=ARO,L205>ScheduleYear),N207<=ScheduleYear),0,J207))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(NOT(ISNUMBER(K207)),K207=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B205+1,9))","v":13},null,null,null,null,null,null,true]
[null,null,null,"Slab Demolition",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B205+1,21)","v":479},{"$f":"IF(OR(J208=\"\",K205=\"\",ISTEXT(K205),J208=0),\"\",IF(OR(ISBLANK(M208),ISBLANK(N208)),\"Enter Dates\",IF(K205=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L205>ScheduleYear),AND(CostType=ARO,N208<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O208>ScheduleYear),AND(CostType=LOM,LOMComplete)),J208,J208-Q208)))))","v":479},null,2023,2025,null,1,0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J208=\"\",EB205=\"\",ISTEXT(EB205)),0,IF(OR(ISBLANK(M208),ISBLANK(N208)),0,IF(OR(AND(CostType=ARO,L205>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N208<=ScheduleYear)),0,J208)))","v":479},{"$f":"IF(OR(J208=\"\",EC205=\"\",ISTEXT(EC205)),0,IF(OR(ISBLANK(M208),ISBLANK(N208)),0,IF(EC205=\"Date Range\",0,IF(OR(AND(CostType=ARO,L205>ScheduleYear),N208<=ScheduleYear),0,J208))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B205+1,11)","v":"325F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K208)),K208=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B205+1,12))","v":1},null,null,null,null,null,null,true]
[null,null,null,"Cover Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B205+1,11)","v":0},{"$f":"IF(OR(J209=\"\",K205=\"\",ISTEXT(K205),J209=0),\"\",IF(OR(ISBLANK(M209),ISBLANK(N209)),\"Enter Dates\",IF(K205=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L205>ScheduleYear),AND(CostType=ARO,N209<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O209>ScheduleYear),AND(CostType=LOM,LOMComplete)),J209,J209-Q209)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J209=\"\",EB205=\"\",ISTEXT(EB205)),0,IF(OR(ISBLANK(M209),ISBLANK(N209)),0,IF(OR(AND(CostType=ARO,L205>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N209<=ScheduleYear)),0,J209)))","v":0},{"$f":"IF(OR(J209=\"\",EC205=\"\",ISTEXT(EC205)),0,IF(OR(ISBLANK(M209),ISBLANK(N209)),0,IF(EC205=\"Date Range\",0,IF(OR(AND(CostType=ARO,L205>ScheduleYear),N209<=ScheduleYear),0,J209))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K209),INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B205+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B205+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K209)),K209=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B205+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K209)),K209=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B205+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B205+1,20)","v":1086},{"$f":"IF(OR(J210=\"\",K205=\"\",ISTEXT(K205),J210=0),\"\",IF(OR(ISBLANK(M210),ISBLANK(N210)),\"Enter Dates\",IF(K205=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L205>ScheduleYear),AND(CostType=ARO,N210<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O210>ScheduleYear),AND(CostType=LOM,LOMComplete)),J210,J210-Q210)))))","v":1086},null,2023,2025,null,1,0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J210=\"\",EB205=\"\",ISTEXT(EB205)),0,IF(OR(ISBLANK(M210),ISBLANK(N210)),0,IF(OR(AND(CostType=ARO,L205>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N210<=ScheduleYear)),0,J210)))","v":1086},{"$f":"IF(OR(J210=\"\",EC205=\"\",ISTEXT(EC205)),0,IF(OR(ISBLANK(M210),ISBLANK(N210)), 0,IF(EC205=\"Date Range\",0,IF(OR(AND(CostType=ARO,L205>ScheduleYear),N210<=ScheduleYear),0,J210))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K210),INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B205+1,12),0)","v":35},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B205+1,13)","v":"725C2/966M/D6T"},{"$f":"IF(OR(NOT(ISNUMBER(K210)),K210=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B205+1,15))","v":4},{"$f":"IF(OR(NOT(ISNUMBER(K210)),K210=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B205+1,17))","v":1},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B205+1,9)","v":159},{"$f":"IF(OR(J211=\"\",K205=\"\",ISTEXT(K205),J211=0),\"\",IF(OR(ISBLANK(M211),ISBLANK(N211)),\"Enter Dates\",IF(K205=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L205>ScheduleYear),AND(CostType=ARO,N211<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O211>ScheduleYear),AND(CostType=LOM,LOMComplete)),J211,J211-Q211)))))","v":159},null,2023,2025,null,1,0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J211=\"\",EB205=\"\",ISTEXT(EB205)),0,IF(OR(ISBLANK(M211),ISBLANK(N211)),0,IF(OR(AND(CostType=ARO,L205>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N211<=ScheduleYear)),0,J211)))","v":159},{"$f":"IF(OR(J211=\"\",EC205=\"\",ISTEXT(EC205)),0,IF(OR(ISBLANK(M211),ISBLANK(N211)), 0,IF(EC205=\"Date Range\",0,IF(OR(AND(CostType=ARO,L205>ScheduleYear),N211<=ScheduleYear),0,J211))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K211),INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B205+1,3),0)","v":0.1},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B205+1,5)","v":"D6T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K211)),K211=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B205+1,6))","v":1},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B205+1,13)","v":299},{"$f":"IF(OR(J212=\"\",K205=\"\",ISTEXT(K205),J212=0),\"\",IF(OR(ISBLANK(M212),ISBLANK(N212)),\"Enter Dates\",IF(K205=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L205>ScheduleYear),AND(CostType=ARO,N212<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O212>ScheduleYear),AND(CostType=LOM,LOMComplete)),J212,J212-Q212)))))","v":299},null,2023,2025,null,1,0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J212=\"\",EB205=\"\",ISTEXT(EB205)),0,IF(OR(ISBLANK(M212),ISBLANK(N212)),0,IF(OR(AND(CostType=ARO,L205>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N212<=ScheduleYear)),0,J212)))","v":299},{"$f":"IF(OR(J212=\"\",EC206=\"\",ISTEXT(EC206)),0,IF(OR(ISBLANK(M212),ISBLANK(N212)), 0,IF(EC206=\"Date Range\",0,IF(OR(AND(CostType=ARO,L205>ScheduleYear),N212<=ScheduleYear),0,J212))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K212),INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B205+1,3),0)","v":0.1},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B213) - ROW($B$196)-1)/INDEX(SheetRangeIndex,MATCH($A$196,TableNamesSorted,0),7)","v":2},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B213+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B213+1,2)","v":"CN Pond Pumphouse"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B213+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B213+1,3))","v":""},{"$f":"IF(ISERROR(EL213),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B213+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B213+1,5)))","v":"Process Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B213+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B213+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B213+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B213+1,7))","v":"Build./Str."},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B213+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B213+1,8))","v":"Public Land"},{"$f":"SUM(J214:J220)","v":3182},{"$f":"IF(ISERR(ED213),\"Cost Type\",IF(A213=\"X\",\"Override\",IF(AND(CostType=ARO,L213>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI213)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ213)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG213)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF213)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH213)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J213,SUM(T213:DO213))))))))))","v":3182},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B213+1,4)","v":2000},null,null,null,null,{"$f":"SUM(Q214:Q220)","v":0},null,null,{"$f":"IF(ISTEXT($EB213),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T214:T220,$J214:$J220),IF(CostType=Bond,SUMPRODUCT($EB214:$EB220,T214:T220,$EA214:$EA220),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T214:T220,$EB214:$EB220)))))","v":0},0,0,0,3182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB213),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF214:CF220,$J214:$J220),IF(CostType=Bond,SUMPRODUCT($EB214:$EB220,CF214:CF220,$EA214:$EA220),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF214:CF220,$EB214:$EB220)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(K213),SUM(T213:DO213)-K213,K213)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED213),\"Cost Type\",IF(A213=\"X\",\"Override\",IF(AND(CostType=ARO,L213>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI213)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ213)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG213)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF213)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH213)),\"Phase\",J213))))))))","v":3182},{"$f":"IF(EE213=\"\",\"Cost Type\",IF(A213=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L213>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI213=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ213=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG213=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF213=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH213=\"\"),\"Phase\",J213))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C213)","v":1},{"$f":"SEARCH(OtherCostType,C213)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E213)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E213))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E213,0)))),1,$EK213)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F213)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F213))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F213,0)))),1,$EK213)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G213)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G213))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G213,0)))),1,$EK213)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H213)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H213))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H213,0)))),1,$EK213)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I213)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I213))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I213,0)))),1,$EK213)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B213+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B213+1,5),Accounts,0))","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Building Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B213+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B213+1,15))","v":1350},{"$f":"IF(OR(J214=\"\",K213=\"\",ISTEXT(K213),J214=0),\"\",IF(OR(ISBLANK(M214),ISBLANK(N214)),\"Enter Dates\",IF(K213=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L213>ScheduleYear),AND(CostType=ARO,N214<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O214>ScheduleYear),AND(CostType=LOM,LOMComplete)),J214,J214-Q214)))))","v":1350},null,2023,2025,null,{"$f":"IF(K214=\"\",\"\",SUM(T214:DO214))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N214<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J214*R214,R214*EB214)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T214:DP214,T$27:DP$27,\"<=\"&O214,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T214:DP214))","v":0},null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J214=\"\",EB213=\"\",ISTEXT(EB213)),0,IF(OR(ISBLANK(M214),ISBLANK(N214)),0,IF(OR(AND(CostType=ARO,L213>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N214<=ScheduleYear)),0,J214)))","v":1350},{"$f":"IF(OR(J214=\"\",EC213=\"\",ISTEXT(EC213)),0,IF(OR(ISBLANK(M214),ISBLANK(N214)),0,IF(EC213=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L213>ScheduleYear),N214<=ScheduleYear),0,J214))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B213+1,5)","v":"930M/Dump Truck (10-12 yd3)/330F/613E (5,000 gal)"},null,{"$f":"IF(OR(NOT(ISNUMBER(K214)),K214=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B213+1,6))","v":2},null,null,null,null,null,null,true]
[null,null,null,"Wall Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B213+1,18)=0,0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B213+1,18))","v":0},{"$f":"IF(OR(J215=\"\",K213=\"\",ISTEXT(K213),J215=0),\"\",IF(OR(ISBLANK(M215),ISBLANK(N215)),\"Enter Dates\",IF(K213=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L213>ScheduleYear),AND(CostType=ARO,N215<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O215>ScheduleYear),AND(CostType=LOM,LOMComplete)),J215,J215-Q215)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J215=\"\",EB213=\"\",ISTEXT(EB213)),0,IF(OR(ISBLANK(M215),ISBLANK(N215)),0,IF(OR(AND(CostType=ARO,L213>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N215<=ScheduleYear)),0,J215)))","v":0},{"$f":"IF(OR(J215=\"\",EC213=\"\",ISTEXT(EC213)),0,IF(OR(ISBLANK(M215),ISBLANK(N215)),0,IF(EC213=\"Date Range\",0,IF(OR(AND(CostType=ARO,L213>ScheduleYear),N215<=ScheduleYear),0,J215))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(NOT(ISNUMBER(K215)),K215=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B213+1,9))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Slab Demolition",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B213+1,21)","v":479},{"$f":"IF(OR(J216=\"\",K213=\"\",ISTEXT(K213),J216=0),\"\",IF(OR(ISBLANK(M216),ISBLANK(N216)),\"Enter Dates\",IF(K213=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L213>ScheduleYear),AND(CostType=ARO,N216<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O216>ScheduleYear),AND(CostType=LOM,LOMComplete)),J216,J216-Q216)))))","v":479},null,2023,2025,null,1,0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J216=\"\",EB213=\"\",ISTEXT(EB213)),0,IF(OR(ISBLANK(M216),ISBLANK(N216)),0,IF(OR(AND(CostType=ARO,L213>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N216<=ScheduleYear)),0,J216)))","v":479},{"$f":"IF(OR(J216=\"\",EC213=\"\",ISTEXT(EC213)),0,IF(OR(ISBLANK(M216),ISBLANK(N216)),0,IF(EC213=\"Date Range\",0,IF(OR(AND(CostType=ARO,L213>ScheduleYear),N216<=ScheduleYear),0,J216))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B213+1,11)","v":"325F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K216)),K216=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B213+1,12))","v":1},null,null,null,null,null,null,true]
[null,null,null,"Cover Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B213+1,11)","v":0},{"$f":"IF(OR(J217=\"\",K213=\"\",ISTEXT(K213),J217=0),\"\",IF(OR(ISBLANK(M217),ISBLANK(N217)),\"Enter Dates\",IF(K213=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L213>ScheduleYear),AND(CostType=ARO,N217<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O217>ScheduleYear),AND(CostType=LOM,LOMComplete)),J217,J217-Q217)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J217=\"\",EB213=\"\",ISTEXT(EB213)),0,IF(OR(ISBLANK(M217),ISBLANK(N217)),0,IF(OR(AND(CostType=ARO,L213>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N217<=ScheduleYear)),0,J217)))","v":0},{"$f":"IF(OR(J217=\"\",EC213=\"\",ISTEXT(EC213)),0,IF(OR(ISBLANK(M217),ISBLANK(N217)),0,IF(EC213=\"Date Range\",0,IF(OR(AND(CostType=ARO,L213>ScheduleYear),N217<=ScheduleYear),0,J217))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K217),INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B213+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B213+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K217)),K217=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B213+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K217)),K217=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B213+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B213+1,20)","v":895},{"$f":"IF(OR(J218=\"\",K213=\"\",ISTEXT(K213),J218=0),\"\",IF(OR(ISBLANK(M218),ISBLANK(N218)),\"Enter Dates\",IF(K213=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L213>ScheduleYear),AND(CostType=ARO,N218<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O218>ScheduleYear),AND(CostType=LOM,LOMComplete)),J218,J218-Q218)))))","v":895},null,2023,2025,null,1,0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J218=\"\",EB213=\"\",ISTEXT(EB213)),0,IF(OR(ISBLANK(M218),ISBLANK(N218)),0,IF(OR(AND(CostType=ARO,L213>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N218<=ScheduleYear)),0,J218)))","v":895},{"$f":"IF(OR(J218=\"\",EC213=\"\",ISTEXT(EC213)),0,IF(OR(ISBLANK(M218),ISBLANK(N218)), 0,IF(EC213=\"Date Range\",0,IF(OR(AND(CostType=ARO,L213>ScheduleYear),N218<=ScheduleYear),0,J218))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K218),INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B213+1,12),0)","v":32},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B213+1,13)","v":"725C2/966M/D6T"},{"$f":"IF(OR(NOT(ISNUMBER(K218)),K218=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B213+1,15))","v":3},{"$f":"IF(OR(NOT(ISNUMBER(K218)),K218=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B213+1,17))","v":1},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B213+1,9)","v":159},{"$f":"IF(OR(J219=\"\",K213=\"\",ISTEXT(K213),J219=0),\"\",IF(OR(ISBLANK(M219),ISBLANK(N219)),\"Enter Dates\",IF(K213=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L213>ScheduleYear),AND(CostType=ARO,N219<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O219>ScheduleYear),AND(CostType=LOM,LOMComplete)),J219,J219-Q219)))))","v":159},null,2023,2025,null,1,0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J219=\"\",EB213=\"\",ISTEXT(EB213)),0,IF(OR(ISBLANK(M219),ISBLANK(N219)),0,IF(OR(AND(CostType=ARO,L213>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N219<=ScheduleYear)),0,J219)))","v":159},{"$f":"IF(OR(J219=\"\",EC213=\"\",ISTEXT(EC213)),0,IF(OR(ISBLANK(M219),ISBLANK(N219)), 0,IF(EC213=\"Date Range\",0,IF(OR(AND(CostType=ARO,L213>ScheduleYear),N219<=ScheduleYear),0,J219))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K219),INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B213+1,3),0)","v":0.1},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B213+1,5)","v":"D6T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K219)),K219=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B213+1,6))","v":1},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B213+1,13)","v":299},{"$f":"IF(OR(J220=\"\",K213=\"\",ISTEXT(K213),J220=0),\"\",IF(OR(ISBLANK(M220),ISBLANK(N220)),\"Enter Dates\",IF(K213=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L213>ScheduleYear),AND(CostType=ARO,N220<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O220>ScheduleYear),AND(CostType=LOM,LOMComplete)),J220,J220-Q220)))))","v":299},null,2023,2025,null,1,0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J220=\"\",EB213=\"\",ISTEXT(EB213)),0,IF(OR(ISBLANK(M220),ISBLANK(N220)),0,IF(OR(AND(CostType=ARO,L213>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N220<=ScheduleYear)),0,J220)))","v":299},{"$f":"IF(OR(J220=\"\",EC214=\"\",ISTEXT(EC214)),0,IF(OR(ISBLANK(M220),ISBLANK(N220)), 0,IF(EC214=\"Date Range\",0,IF(OR(AND(CostType=ARO,L213>ScheduleYear),N220<=ScheduleYear),0,J220))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K220),INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B213+1,3),0)","v":0.1},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B221) - ROW($B$196)-1)/INDEX(SheetRangeIndex,MATCH($A$196,TableNamesSorted,0),7)","v":3},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B221+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B221+1,2)","v":"Residue Pile Pumphouse"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B221+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B221+1,3))","v":""},{"$f":"IF(ISERROR(EL221),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B221+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B221+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B221+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B221+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B221+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B221+1,7))","v":"Build./Str."},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B221+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B221+1,8))","v":"Public Land"},{"$f":"SUM(J222:J228)","v":1882},{"$f":"IF(ISERR(ED221),\"Cost Type\",IF(A221=\"X\",\"Override\",IF(AND(CostType=ARO,L221>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI221)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ221)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG221)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF221)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH221)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J221,SUM(T221:DO221))))))))))","v":1882},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B221+1,4)","v":2000},null,null,null,null,{"$f":"SUM(Q222:Q228)","v":0},null,null,{"$f":"IF(ISTEXT($EB221),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T222:T228,$J222:$J228),IF(CostType=Bond,SUMPRODUCT($EB222:$EB228,T222:T228,$EA222:$EA228),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T222:T228,$EB222:$EB228)))))","v":0},0,0,0,0,1882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB221),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF222:CF228,$J222:$J228),IF(CostType=Bond,SUMPRODUCT($EB222:$EB228,CF222:CF228,$EA222:$EA228),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF222:CF228,$EB222:$EB228)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(K221),SUM(T221:DO221)-K221,K221)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED221),\"Cost Type\",IF(A221=\"X\",\"Override\",IF(AND(CostType=ARO,L221>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI221)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ221)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG221)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF221)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH221)),\"Phase\",J221))))))))","v":1882},{"$f":"IF(EE221=\"\",\"Cost Type\",IF(A221=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L221>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI221=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ221=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG221=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF221=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH221=\"\"),\"Phase\",J221))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C221)","v":1},{"$f":"SEARCH(OtherCostType,C221)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E221)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E221))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E221,0)))),1,$EK221)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F221)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F221))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F221,0)))),1,$EK221)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G221)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G221))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G221,0)))),1,$EK221)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H221)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H221))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H221,0)))),1,$EK221)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I221)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I221))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I221,0)))),1,$EK221)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B221+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B221+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Building Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B221+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B221+1,15))","v":240},{"$f":"IF(OR(J222=\"\",K221=\"\",ISTEXT(K221),J222=0),\"\",IF(OR(ISBLANK(M222),ISBLANK(N222)),\"Enter Dates\",IF(K221=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L221>ScheduleYear),AND(CostType=ARO,N222<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O222>ScheduleYear),AND(CostType=LOM,LOMComplete)),J222,J222-Q222)))))","v":240},null,2023,2025,null,{"$f":"IF(K222=\"\",\"\",SUM(T222:DO222))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N222<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J222*R222,R222*EB222)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T222:DP222,T$27:DP$27,\"<=\"&O222,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T222:DP222))","v":0},null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J222=\"\",EB221=\"\",ISTEXT(EB221)),0,IF(OR(ISBLANK(M222),ISBLANK(N222)),0,IF(OR(AND(CostType=ARO,L221>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N222<=ScheduleYear)),0,J222)))","v":240},{"$f":"IF(OR(J222=\"\",EC221=\"\",ISTEXT(EC221)),0,IF(OR(ISBLANK(M222),ISBLANK(N222)),0,IF(EC221=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L221>ScheduleYear),N222<=ScheduleYear),0,J222))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B221+1,5)","v":"930M/Dump Truck (10-12 yd3)/330F/613E (5,000 gal)"},null,{"$f":"IF(OR(NOT(ISNUMBER(K222)),K222=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B221+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Wall Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B221+1,18)=0,0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B221+1,18))","v":0},{"$f":"IF(OR(J223=\"\",K221=\"\",ISTEXT(K221),J223=0),\"\",IF(OR(ISBLANK(M223),ISBLANK(N223)),\"Enter Dates\",IF(K221=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L221>ScheduleYear),AND(CostType=ARO,N223<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O223>ScheduleYear),AND(CostType=LOM,LOMComplete)),J223,J223-Q223)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J223=\"\",EB221=\"\",ISTEXT(EB221)),0,IF(OR(ISBLANK(M223),ISBLANK(N223)),0,IF(OR(AND(CostType=ARO,L221>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N223<=ScheduleYear)),0,J223)))","v":0},{"$f":"IF(OR(J223=\"\",EC221=\"\",ISTEXT(EC221)),0,IF(OR(ISBLANK(M223),ISBLANK(N223)),0,IF(EC221=\"Date Range\",0,IF(OR(AND(CostType=ARO,L221>ScheduleYear),N223<=ScheduleYear),0,J223))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(NOT(ISNUMBER(K223)),K223=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B221+1,9))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Slab Demolition",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B221+1,21)","v":479},{"$f":"IF(OR(J224=\"\",K221=\"\",ISTEXT(K221),J224=0),\"\",IF(OR(ISBLANK(M224),ISBLANK(N224)),\"Enter Dates\",IF(K221=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L221>ScheduleYear),AND(CostType=ARO,N224<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O224>ScheduleYear),AND(CostType=LOM,LOMComplete)),J224,J224-Q224)))))","v":479},null,2023,2025,null,1,0,0,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J224=\"\",EB221=\"\",ISTEXT(EB221)),0,IF(OR(ISBLANK(M224),ISBLANK(N224)),0,IF(OR(AND(CostType=ARO,L221>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N224<=ScheduleYear)),0,J224)))","v":479},{"$f":"IF(OR(J224=\"\",EC221=\"\",ISTEXT(EC221)),0,IF(OR(ISBLANK(M224),ISBLANK(N224)),0,IF(EC221=\"Date Range\",0,IF(OR(AND(CostType=ARO,L221>ScheduleYear),N224<=ScheduleYear),0,J224))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B221+1,11)","v":"325F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K224)),K224=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B221+1,12))","v":1},null,null,null,null,null,null,true]
[null,null,null,"Cover Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B221+1,11)","v":0},{"$f":"IF(OR(J225=\"\",K221=\"\",ISTEXT(K221),J225=0),\"\",IF(OR(ISBLANK(M225),ISBLANK(N225)),\"Enter Dates\",IF(K221=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L221>ScheduleYear),AND(CostType=ARO,N225<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O225>ScheduleYear),AND(CostType=LOM,LOMComplete)),J225,J225-Q225)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J225=\"\",EB221=\"\",ISTEXT(EB221)),0,IF(OR(ISBLANK(M225),ISBLANK(N225)),0,IF(OR(AND(CostType=ARO,L221>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N225<=ScheduleYear)),0,J225)))","v":0},{"$f":"IF(OR(J225=\"\",EC221=\"\",ISTEXT(EC221)),0,IF(OR(ISBLANK(M225),ISBLANK(N225)),0,IF(EC221=\"Date Range\",0,IF(OR(AND(CostType=ARO,L221>ScheduleYear),N225<=ScheduleYear),0,J225))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K225),INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B221+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B221+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K225)),K225=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B221+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K225)),K225=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B221+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B221+1,20)","v":705},{"$f":"IF(OR(J226=\"\",K221=\"\",ISTEXT(K221),J226=0),\"\",IF(OR(ISBLANK(M226),ISBLANK(N226)),\"Enter Dates\",IF(K221=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L221>ScheduleYear),AND(CostType=ARO,N226<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O226>ScheduleYear),AND(CostType=LOM,LOMComplete)),J226,J226-Q226)))))","v":705},null,2023,2025,null,1,0,0,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J226=\"\",EB221=\"\",ISTEXT(EB221)),0,IF(OR(ISBLANK(M226),ISBLANK(N226)),0,IF(OR(AND(CostType=ARO,L221>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N226<=ScheduleYear)),0,J226)))","v":705},{"$f":"IF(OR(J226=\"\",EC221=\"\",ISTEXT(EC221)),0,IF(OR(ISBLANK(M226),ISBLANK(N226)), 0,IF(EC221=\"Date Range\",0,IF(OR(AND(CostType=ARO,L221>ScheduleYear),N226<=ScheduleYear),0,J226))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K226),INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B221+1,12),0)","v":32},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B221+1,13)","v":"725C2/966M/D6T"},{"$f":"IF(OR(NOT(ISNUMBER(K226)),K226=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B221+1,15))","v":2},{"$f":"IF(OR(NOT(ISNUMBER(K226)),K226=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B221+1,17))","v":1},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B221+1,9)","v":159},{"$f":"IF(OR(J227=\"\",K221=\"\",ISTEXT(K221),J227=0),\"\",IF(OR(ISBLANK(M227),ISBLANK(N227)),\"Enter Dates\",IF(K221=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L221>ScheduleYear),AND(CostType=ARO,N227<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O227>ScheduleYear),AND(CostType=LOM,LOMComplete)),J227,J227-Q227)))))","v":159},null,2023,2025,null,1,0,0,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J227=\"\",EB221=\"\",ISTEXT(EB221)),0,IF(OR(ISBLANK(M227),ISBLANK(N227)),0,IF(OR(AND(CostType=ARO,L221>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N227<=ScheduleYear)),0,J227)))","v":159},{"$f":"IF(OR(J227=\"\",EC221=\"\",ISTEXT(EC221)),0,IF(OR(ISBLANK(M227),ISBLANK(N227)), 0,IF(EC221=\"Date Range\",0,IF(OR(AND(CostType=ARO,L221>ScheduleYear),N227<=ScheduleYear),0,J227))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K227),INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B221+1,3),0)","v":0.1},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B221+1,5)","v":"D6T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K227)),K227=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B221+1,6))","v":1},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B221+1,13)","v":299},{"$f":"IF(OR(J228=\"\",K221=\"\",ISTEXT(K221),J228=0),\"\",IF(OR(ISBLANK(M228),ISBLANK(N228)),\"Enter Dates\",IF(K221=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L221>ScheduleYear),AND(CostType=ARO,N228<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O228>ScheduleYear),AND(CostType=LOM,LOMComplete)),J228,J228-Q228)))))","v":299},null,2023,2025,null,1,0,0,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J228=\"\",EB221=\"\",ISTEXT(EB221)),0,IF(OR(ISBLANK(M228),ISBLANK(N228)),0,IF(OR(AND(CostType=ARO,L221>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N228<=ScheduleYear)),0,J228)))","v":299},{"$f":"IF(OR(J228=\"\",EC222=\"\",ISTEXT(EC222)),0,IF(OR(ISBLANK(M228),ISBLANK(N228)), 0,IF(EC222=\"Date Range\",0,IF(OR(AND(CostType=ARO,L221>ScheduleYear),N228<=ScheduleYear),0,J228))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K228),INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B221+1,3),0)","v":0.1},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B229) - ROW($B$196)-1)/INDEX(SheetRangeIndex,MATCH($A$196,TableNamesSorted,0),7)","v":4},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B229+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B229+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B229+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B229+1,3))","v":""},{"$f":"IF(ISERROR(EL229),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B229+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B229+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B229+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B229+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B229+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B229+1,7))","v":"Build./Str."},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B229+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B229+1,8))","v":"Public Land"},{"$f":"SUM(J230:J236)","v":0},{"$f":"IF(ISERR(ED229),\"Cost Type\",IF(A229=\"X\",\"Override\",IF(AND(CostType=ARO,L229>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI229)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ229)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG229)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF229)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH229)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J229,SUM(T229:DO229))))))))))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B229+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q230:Q236)","v":0},null,null,{"$f":"IF(ISTEXT($EB229),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T230:T236,$J230:$J236),IF(CostType=Bond,SUMPRODUCT($EB230:$EB236,T230:T236,$EA230:$EA236),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T230:T236,$EB230:$EB236)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB229),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF230:CF236,$J230:$J236),IF(CostType=Bond,SUMPRODUCT($EB230:$EB236,CF230:CF236,$EA230:$EA236),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF230:CF236,$EB230:$EB236)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(K229),SUM(T229:DO229)-K229,K229)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED229),\"Cost Type\",IF(A229=\"X\",\"Override\",IF(AND(CostType=ARO,L229>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI229)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ229)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG229)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF229)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH229)),\"Phase\",J229))))))))","v":0},{"$f":"IF(EE229=\"\",\"Cost Type\",IF(A229=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L229>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI229=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ229=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG229=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF229=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH229=\"\"),\"Phase\",J229))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C229)","v":1},{"$f":"SEARCH(OtherCostType,C229)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E229)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E229))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E229,0)))),1,$EK229)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F229)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F229))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F229,0)))),1,$EK229)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G229)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G229))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G229,0)))),1,$EK229)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H229)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H229))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H229,0)))),1,$EK229)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I229)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I229))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I229,0)))),1,$EK229)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B229+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B229+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Building Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B229+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B229+1,15))","v":0},{"$f":"IF(OR(J230=\"\",K229=\"\",ISTEXT(K229),J230=0),\"\",IF(OR(ISBLANK(M230),ISBLANK(N230)),\"Enter Dates\",IF(K229=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L229>ScheduleYear),AND(CostType=ARO,N230<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O230>ScheduleYear),AND(CostType=LOM,LOMComplete)),J230,J230-Q230)))))","v":""},null,2023,2025,null,{"$f":"IF(K230=\"\",\"\",SUM(T230:DO230))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N230<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J230*R230,R230*EB230)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T230:DP230,T$27:DP$27,\"<=\"&O230,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T230:DP230))","v":0},null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J230=\"\",EB229=\"\",ISTEXT(EB229)),0,IF(OR(ISBLANK(M230),ISBLANK(N230)),0,IF(OR(AND(CostType=ARO,L229>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N230<=ScheduleYear)),0,J230)))","v":0},{"$f":"IF(OR(J230=\"\",EC229=\"\",ISTEXT(EC229)),0,IF(OR(ISBLANK(M230),ISBLANK(N230)),0,IF(EC229=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L229>ScheduleYear),N230<=ScheduleYear),0,J230))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B229+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K230)),K230=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B229+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Wall Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B229+1,18)=0,0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B229+1,18))","v":0},{"$f":"IF(OR(J231=\"\",K229=\"\",ISTEXT(K229),J231=0),\"\",IF(OR(ISBLANK(M231),ISBLANK(N231)),\"Enter Dates\",IF(K229=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L229>ScheduleYear),AND(CostType=ARO,N231<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O231>ScheduleYear),AND(CostType=LOM,LOMComplete)),J231,J231-Q231)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J231=\"\",EB229=\"\",ISTEXT(EB229)),0,IF(OR(ISBLANK(M231),ISBLANK(N231)),0,IF(OR(AND(CostType=ARO,L229>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N231<=ScheduleYear)),0,J231)))","v":0},{"$f":"IF(OR(J231=\"\",EC229=\"\",ISTEXT(EC229)),0,IF(OR(ISBLANK(M231),ISBLANK(N231)),0,IF(EC229=\"Date Range\",0,IF(OR(AND(CostType=ARO,L229>ScheduleYear),N231<=ScheduleYear),0,J231))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(NOT(ISNUMBER(K231)),K231=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B229+1,9))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Slab Demolition",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B229+1,21)","v":0},{"$f":"IF(OR(J232=\"\",K229=\"\",ISTEXT(K229),J232=0),\"\",IF(OR(ISBLANK(M232),ISBLANK(N232)),\"Enter Dates\",IF(K229=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L229>ScheduleYear),AND(CostType=ARO,N232<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O232>ScheduleYear),AND(CostType=LOM,LOMComplete)),J232,J232-Q232)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J232=\"\",EB229=\"\",ISTEXT(EB229)),0,IF(OR(ISBLANK(M232),ISBLANK(N232)),0,IF(OR(AND(CostType=ARO,L229>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N232<=ScheduleYear)),0,J232)))","v":0},{"$f":"IF(OR(J232=\"\",EC229=\"\",ISTEXT(EC229)),0,IF(OR(ISBLANK(M232),ISBLANK(N232)),0,IF(EC229=\"Date Range\",0,IF(OR(AND(CostType=ARO,L229>ScheduleYear),N232<=ScheduleYear),0,J232))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B229+1,11)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K232)),K232=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B229+1,12))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Cover Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B229+1,11)","v":0},{"$f":"IF(OR(J233=\"\",K229=\"\",ISTEXT(K229),J233=0),\"\",IF(OR(ISBLANK(M233),ISBLANK(N233)),\"Enter Dates\",IF(K229=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L229>ScheduleYear),AND(CostType=ARO,N233<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O233>ScheduleYear),AND(CostType=LOM,LOMComplete)),J233,J233-Q233)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J233=\"\",EB229=\"\",ISTEXT(EB229)),0,IF(OR(ISBLANK(M233),ISBLANK(N233)),0,IF(OR(AND(CostType=ARO,L229>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N233<=ScheduleYear)),0,J233)))","v":0},{"$f":"IF(OR(J233=\"\",EC229=\"\",ISTEXT(EC229)),0,IF(OR(ISBLANK(M233),ISBLANK(N233)),0,IF(EC229=\"Date Range\",0,IF(OR(AND(CostType=ARO,L229>ScheduleYear),N233<=ScheduleYear),0,J233))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K233),INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B229+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B229+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K233)),K233=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B229+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K233)),K233=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B229+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B229+1,20)","v":0},{"$f":"IF(OR(J234=\"\",K229=\"\",ISTEXT(K229),J234=0),\"\",IF(OR(ISBLANK(M234),ISBLANK(N234)),\"Enter Dates\",IF(K229=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L229>ScheduleYear),AND(CostType=ARO,N234<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O234>ScheduleYear),AND(CostType=LOM,LOMComplete)),J234,J234-Q234)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J234=\"\",EB229=\"\",ISTEXT(EB229)),0,IF(OR(ISBLANK(M234),ISBLANK(N234)),0,IF(OR(AND(CostType=ARO,L229>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N234<=ScheduleYear)),0,J234)))","v":0},{"$f":"IF(OR(J234=\"\",EC229=\"\",ISTEXT(EC229)),0,IF(OR(ISBLANK(M234),ISBLANK(N234)), 0,IF(EC229=\"Date Range\",0,IF(OR(AND(CostType=ARO,L229>ScheduleYear),N234<=ScheduleYear),0,J234))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K234),INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B229+1,12),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B229+1,13)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K234)),K234=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B229+1,15))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K234)),K234=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B229+1,17))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B229+1,9)","v":0},{"$f":"IF(OR(J235=\"\",K229=\"\",ISTEXT(K229),J235=0),\"\",IF(OR(ISBLANK(M235),ISBLANK(N235)),\"Enter Dates\",IF(K229=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L229>ScheduleYear),AND(CostType=ARO,N235<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O235>ScheduleYear),AND(CostType=LOM,LOMComplete)),J235,J235-Q235)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J235=\"\",EB229=\"\",ISTEXT(EB229)),0,IF(OR(ISBLANK(M235),ISBLANK(N235)),0,IF(OR(AND(CostType=ARO,L229>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N235<=ScheduleYear)),0,J235)))","v":0},{"$f":"IF(OR(J235=\"\",EC229=\"\",ISTEXT(EC229)),0,IF(OR(ISBLANK(M235),ISBLANK(N235)), 0,IF(EC229=\"Date Range\",0,IF(OR(AND(CostType=ARO,L229>ScheduleYear),N235<=ScheduleYear),0,J235))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K235),INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B229+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B229+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K235)),K235=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B229+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B229+1,13)","v":0},{"$f":"IF(OR(J236=\"\",K229=\"\",ISTEXT(K229),J236=0),\"\",IF(OR(ISBLANK(M236),ISBLANK(N236)),\"Enter Dates\",IF(K229=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L229>ScheduleYear),AND(CostType=ARO,N236<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O236>ScheduleYear),AND(CostType=LOM,LOMComplete)),J236,J236-Q236)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J236=\"\",EB229=\"\",ISTEXT(EB229)),0,IF(OR(ISBLANK(M236),ISBLANK(N236)),0,IF(OR(AND(CostType=ARO,L229>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N236<=ScheduleYear)),0,J236)))","v":0},{"$f":"IF(OR(J236=\"\",EC230=\"\",ISTEXT(EC230)),0,IF(OR(ISBLANK(M236),ISBLANK(N236)), 0,IF(EC230=\"Date Range\",0,IF(OR(AND(CostType=ARO,L229>ScheduleYear),N236<=ScheduleYear),0,J236))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K236),INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B229+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B237) - ROW($B$196)-1)/INDEX(SheetRangeIndex,MATCH($A$196,TableNamesSorted,0),7)","v":5},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B237+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B237+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B237+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B237+1,3))","v":""},{"$f":"IF(ISERROR(EL237),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B237+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B237+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B237+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B237+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B237+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B237+1,7))","v":"Build./Str."},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B237+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B237+1,8))","v":"Public Land"},{"$f":"SUM(J238:J244)","v":0},{"$f":"IF(ISERR(ED237),\"Cost Type\",IF(A237=\"X\",\"Override\",IF(AND(CostType=ARO,L237>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI237)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ237)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG237)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF237)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH237)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J237,SUM(T237:DO237))))))))))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B237+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q238:Q244)","v":0},null,null,{"$f":"IF(ISTEXT($EB237),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T238:T244,$J238:$J244),IF(CostType=Bond,SUMPRODUCT($EB238:$EB244,T238:T244,$EA238:$EA244),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T238:T244,$EB238:$EB244)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB237),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF238:CF244,$J238:$J244),IF(CostType=Bond,SUMPRODUCT($EB238:$EB244,CF238:CF244,$EA238:$EA244),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF238:CF244,$EB238:$EB244)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(K237),SUM(T237:DO237)-K237,K237)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED237),\"Cost Type\",IF(A237=\"X\",\"Override\",IF(AND(CostType=ARO,L237>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI237)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ237)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG237)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF237)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH237)),\"Phase\",J237))))))))","v":0},{"$f":"IF(EE237=\"\",\"Cost Type\",IF(A237=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L237>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI237=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ237=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG237=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF237=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH237=\"\"),\"Phase\",J237))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C237)","v":1},{"$f":"SEARCH(OtherCostType,C237)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E237)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E237))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E237,0)))),1,$EK237)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F237)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F237))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F237,0)))),1,$EK237)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G237)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G237))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G237,0)))),1,$EK237)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H237)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H237))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H237,0)))),1,$EK237)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I237)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I237))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I237,0)))),1,$EK237)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B237+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B237+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Building Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B237+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B237+1,15))","v":0},{"$f":"IF(OR(J238=\"\",K237=\"\",ISTEXT(K237),J238=0),\"\",IF(OR(ISBLANK(M238),ISBLANK(N238)),\"Enter Dates\",IF(K237=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L237>ScheduleYear),AND(CostType=ARO,N238<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O238>ScheduleYear),AND(CostType=LOM,LOMComplete)),J238,J238-Q238)))))","v":""},null,2023,2025,null,{"$f":"IF(K238=\"\",\"\",SUM(T238:DO238))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N238<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J238*R238,R238*EB238)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T238:DP238,T$27:DP$27,\"<=\"&O238,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T238:DP238))","v":0},null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J238=\"\",EB237=\"\",ISTEXT(EB237)),0,IF(OR(ISBLANK(M238),ISBLANK(N238)),0,IF(OR(AND(CostType=ARO,L237>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N238<=ScheduleYear)),0,J238)))","v":0},{"$f":"IF(OR(J238=\"\",EC237=\"\",ISTEXT(EC237)),0,IF(OR(ISBLANK(M238),ISBLANK(N238)),0,IF(EC237=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L237>ScheduleYear),N238<=ScheduleYear),0,J238))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B237+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K238)),K238=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B237+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Wall Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B237+1,18)=0,0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B237+1,18))","v":0},{"$f":"IF(OR(J239=\"\",K237=\"\",ISTEXT(K237),J239=0),\"\",IF(OR(ISBLANK(M239),ISBLANK(N239)),\"Enter Dates\",IF(K237=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L237>ScheduleYear),AND(CostType=ARO,N239<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O239>ScheduleYear),AND(CostType=LOM,LOMComplete)),J239,J239-Q239)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J239=\"\",EB237=\"\",ISTEXT(EB237)),0,IF(OR(ISBLANK(M239),ISBLANK(N239)),0,IF(OR(AND(CostType=ARO,L237>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N239<=ScheduleYear)),0,J239)))","v":0},{"$f":"IF(OR(J239=\"\",EC237=\"\",ISTEXT(EC237)),0,IF(OR(ISBLANK(M239),ISBLANK(N239)),0,IF(EC237=\"Date Range\",0,IF(OR(AND(CostType=ARO,L237>ScheduleYear),N239<=ScheduleYear),0,J239))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(NOT(ISNUMBER(K239)),K239=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B237+1,9))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Slab Demolition",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B237+1,21)","v":0},{"$f":"IF(OR(J240=\"\",K237=\"\",ISTEXT(K237),J240=0),\"\",IF(OR(ISBLANK(M240),ISBLANK(N240)),\"Enter Dates\",IF(K237=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L237>ScheduleYear),AND(CostType=ARO,N240<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O240>ScheduleYear),AND(CostType=LOM,LOMComplete)),J240,J240-Q240)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J240=\"\",EB237=\"\",ISTEXT(EB237)),0,IF(OR(ISBLANK(M240),ISBLANK(N240)),0,IF(OR(AND(CostType=ARO,L237>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N240<=ScheduleYear)),0,J240)))","v":0},{"$f":"IF(OR(J240=\"\",EC237=\"\",ISTEXT(EC237)),0,IF(OR(ISBLANK(M240),ISBLANK(N240)),0,IF(EC237=\"Date Range\",0,IF(OR(AND(CostType=ARO,L237>ScheduleYear),N240<=ScheduleYear),0,J240))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B237+1,11)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K240)),K240=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B237+1,12))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Cover Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B237+1,11)","v":0},{"$f":"IF(OR(J241=\"\",K237=\"\",ISTEXT(K237),J241=0),\"\",IF(OR(ISBLANK(M241),ISBLANK(N241)),\"Enter Dates\",IF(K237=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L237>ScheduleYear),AND(CostType=ARO,N241<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O241>ScheduleYear),AND(CostType=LOM,LOMComplete)),J241,J241-Q241)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J241=\"\",EB237=\"\",ISTEXT(EB237)),0,IF(OR(ISBLANK(M241),ISBLANK(N241)),0,IF(OR(AND(CostType=ARO,L237>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N241<=ScheduleYear)),0,J241)))","v":0},{"$f":"IF(OR(J241=\"\",EC237=\"\",ISTEXT(EC237)),0,IF(OR(ISBLANK(M241),ISBLANK(N241)),0,IF(EC237=\"Date Range\",0,IF(OR(AND(CostType=ARO,L237>ScheduleYear),N241<=ScheduleYear),0,J241))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K241),INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B237+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B237+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K241)),K241=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B237+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K241)),K241=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B237+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B237+1,20)","v":0},{"$f":"IF(OR(J242=\"\",K237=\"\",ISTEXT(K237),J242=0),\"\",IF(OR(ISBLANK(M242),ISBLANK(N242)),\"Enter Dates\",IF(K237=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L237>ScheduleYear),AND(CostType=ARO,N242<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O242>ScheduleYear),AND(CostType=LOM,LOMComplete)),J242,J242-Q242)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J242=\"\",EB237=\"\",ISTEXT(EB237)),0,IF(OR(ISBLANK(M242),ISBLANK(N242)),0,IF(OR(AND(CostType=ARO,L237>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N242<=ScheduleYear)),0,J242)))","v":0},{"$f":"IF(OR(J242=\"\",EC237=\"\",ISTEXT(EC237)),0,IF(OR(ISBLANK(M242),ISBLANK(N242)), 0,IF(EC237=\"Date Range\",0,IF(OR(AND(CostType=ARO,L237>ScheduleYear),N242<=ScheduleYear),0,J242))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K242),INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B237+1,12),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B237+1,13)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K242)),K242=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B237+1,15))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K242)),K242=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B237+1,17))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B237+1,9)","v":0},{"$f":"IF(OR(J243=\"\",K237=\"\",ISTEXT(K237),J243=0),\"\",IF(OR(ISBLANK(M243),ISBLANK(N243)),\"Enter Dates\",IF(K237=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L237>ScheduleYear),AND(CostType=ARO,N243<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O243>ScheduleYear),AND(CostType=LOM,LOMComplete)),J243,J243-Q243)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J243=\"\",EB237=\"\",ISTEXT(EB237)),0,IF(OR(ISBLANK(M243),ISBLANK(N243)),0,IF(OR(AND(CostType=ARO,L237>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N243<=ScheduleYear)),0,J243)))","v":0},{"$f":"IF(OR(J243=\"\",EC237=\"\",ISTEXT(EC237)),0,IF(OR(ISBLANK(M243),ISBLANK(N243)), 0,IF(EC237=\"Date Range\",0,IF(OR(AND(CostType=ARO,L237>ScheduleYear),N243<=ScheduleYear),0,J243))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K243),INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B237+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B237+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K243)),K243=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B237+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B237+1,13)","v":0},{"$f":"IF(OR(J244=\"\",K237=\"\",ISTEXT(K237),J244=0),\"\",IF(OR(ISBLANK(M244),ISBLANK(N244)),\"Enter Dates\",IF(K237=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L237>ScheduleYear),AND(CostType=ARO,N244<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O244>ScheduleYear),AND(CostType=LOM,LOMComplete)),J244,J244-Q244)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J244=\"\",EB237=\"\",ISTEXT(EB237)),0,IF(OR(ISBLANK(M244),ISBLANK(N244)),0,IF(OR(AND(CostType=ARO,L237>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N244<=ScheduleYear)),0,J244)))","v":0},{"$f":"IF(OR(J244=\"\",EC238=\"\",ISTEXT(EC238)),0,IF(OR(ISBLANK(M244),ISBLANK(N244)), 0,IF(EC238=\"Date Range\",0,IF(OR(AND(CostType=ARO,L237>ScheduleYear),N244<=ScheduleYear),0,J244))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K244),INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B237+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B245) - ROW($B$196)-1)/INDEX(SheetRangeIndex,MATCH($A$196,TableNamesSorted,0),7)","v":6},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B245+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B245+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B245+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B245+1,3))","v":""},{"$f":"IF(ISERROR(EL245),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B245+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B245+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B245+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B245+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B245+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B245+1,7))","v":"Build./Str."},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B245+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B245+1,8))","v":"Public Land"},{"$f":"SUM(J246:J252)","v":0},{"$f":"IF(ISERR(ED245),\"Cost Type\",IF(A245=\"X\",\"Override\",IF(AND(CostType=ARO,L245>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI245)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ245)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG245)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF245)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH245)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J245,SUM(T245:DO245))))))))))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B245+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q246:Q252)","v":0},null,null,{"$f":"IF(ISTEXT($EB245),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T246:T252,$J246:$J252),IF(CostType=Bond,SUMPRODUCT($EB246:$EB252,T246:T252,$EA246:$EA252),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T246:T252,$EB246:$EB252)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB245),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF246:CF252,$J246:$J252),IF(CostType=Bond,SUMPRODUCT($EB246:$EB252,CF246:CF252,$EA246:$EA252),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF246:CF252,$EB246:$EB252)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(K245),SUM(T245:DO245)-K245,K245)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED245),\"Cost Type\",IF(A245=\"X\",\"Override\",IF(AND(CostType=ARO,L245>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI245)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ245)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG245)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF245)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH245)),\"Phase\",J245))))))))","v":0},{"$f":"IF(EE245=\"\",\"Cost Type\",IF(A245=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L245>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI245=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ245=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG245=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF245=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH245=\"\"),\"Phase\",J245))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C245)","v":1},{"$f":"SEARCH(OtherCostType,C245)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E245)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E245))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E245,0)))),1,$EK245)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F245)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F245))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F245,0)))),1,$EK245)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G245)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G245))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G245,0)))),1,$EK245)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H245)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H245))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H245,0)))),1,$EK245)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I245)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I245))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I245,0)))),1,$EK245)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B245+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B245+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Building Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B245+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B245+1,15))","v":0},{"$f":"IF(OR(J246=\"\",K245=\"\",ISTEXT(K245),J246=0),\"\",IF(OR(ISBLANK(M246),ISBLANK(N246)),\"Enter Dates\",IF(K245=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L245>ScheduleYear),AND(CostType=ARO,N246<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O246>ScheduleYear),AND(CostType=LOM,LOMComplete)),J246,J246-Q246)))))","v":""},null,2023,2025,null,{"$f":"IF(K246=\"\",\"\",SUM(T246:DO246))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N246<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J246*R246,R246*EB246)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T246:DP246,T$27:DP$27,\"<=\"&O246,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T246:DP246))","v":0},null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J246=\"\",EB245=\"\",ISTEXT(EB245)),0,IF(OR(ISBLANK(M246),ISBLANK(N246)),0,IF(OR(AND(CostType=ARO,L245>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N246<=ScheduleYear)),0,J246)))","v":0},{"$f":"IF(OR(J246=\"\",EC245=\"\",ISTEXT(EC245)),0,IF(OR(ISBLANK(M246),ISBLANK(N246)),0,IF(EC245=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L245>ScheduleYear),N246<=ScheduleYear),0,J246))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B245+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K246)),K246=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B245+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Wall Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B245+1,18)=0,0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B245+1,18))","v":0},{"$f":"IF(OR(J247=\"\",K245=\"\",ISTEXT(K245),J247=0),\"\",IF(OR(ISBLANK(M247),ISBLANK(N247)),\"Enter Dates\",IF(K245=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L245>ScheduleYear),AND(CostType=ARO,N247<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O247>ScheduleYear),AND(CostType=LOM,LOMComplete)),J247,J247-Q247)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J247=\"\",EB245=\"\",ISTEXT(EB245)),0,IF(OR(ISBLANK(M247),ISBLANK(N247)),0,IF(OR(AND(CostType=ARO,L245>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N247<=ScheduleYear)),0,J247)))","v":0},{"$f":"IF(OR(J247=\"\",EC245=\"\",ISTEXT(EC245)),0,IF(OR(ISBLANK(M247),ISBLANK(N247)),0,IF(EC245=\"Date Range\",0,IF(OR(AND(CostType=ARO,L245>ScheduleYear),N247<=ScheduleYear),0,J247))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(NOT(ISNUMBER(K247)),K247=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B245+1,9))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Slab Demolition",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B245+1,21)","v":0},{"$f":"IF(OR(J248=\"\",K245=\"\",ISTEXT(K245),J248=0),\"\",IF(OR(ISBLANK(M248),ISBLANK(N248)),\"Enter Dates\",IF(K245=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L245>ScheduleYear),AND(CostType=ARO,N248<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O248>ScheduleYear),AND(CostType=LOM,LOMComplete)),J248,J248-Q248)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J248=\"\",EB245=\"\",ISTEXT(EB245)),0,IF(OR(ISBLANK(M248),ISBLANK(N248)),0,IF(OR(AND(CostType=ARO,L245>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N248<=ScheduleYear)),0,J248)))","v":0},{"$f":"IF(OR(J248=\"\",EC245=\"\",ISTEXT(EC245)),0,IF(OR(ISBLANK(M248),ISBLANK(N248)),0,IF(EC245=\"Date Range\",0,IF(OR(AND(CostType=ARO,L245>ScheduleYear),N248<=ScheduleYear),0,J248))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B245+1,11)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K248)),K248=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B245+1,12))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Cover Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B245+1,11)","v":0},{"$f":"IF(OR(J249=\"\",K245=\"\",ISTEXT(K245),J249=0),\"\",IF(OR(ISBLANK(M249),ISBLANK(N249)),\"Enter Dates\",IF(K245=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L245>ScheduleYear),AND(CostType=ARO,N249<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O249>ScheduleYear),AND(CostType=LOM,LOMComplete)),J249,J249-Q249)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J249=\"\",EB245=\"\",ISTEXT(EB245)),0,IF(OR(ISBLANK(M249),ISBLANK(N249)),0,IF(OR(AND(CostType=ARO,L245>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N249<=ScheduleYear)),0,J249)))","v":0},{"$f":"IF(OR(J249=\"\",EC245=\"\",ISTEXT(EC245)),0,IF(OR(ISBLANK(M249),ISBLANK(N249)),0,IF(EC245=\"Date Range\",0,IF(OR(AND(CostType=ARO,L245>ScheduleYear),N249<=ScheduleYear),0,J249))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K249),INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B245+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B245+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K249)),K249=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B245+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K249)),K249=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B245+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B245+1,20)","v":0},{"$f":"IF(OR(J250=\"\",K245=\"\",ISTEXT(K245),J250=0),\"\",IF(OR(ISBLANK(M250),ISBLANK(N250)),\"Enter Dates\",IF(K245=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L245>ScheduleYear),AND(CostType=ARO,N250<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O250>ScheduleYear),AND(CostType=LOM,LOMComplete)),J250,J250-Q250)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J250=\"\",EB245=\"\",ISTEXT(EB245)),0,IF(OR(ISBLANK(M250),ISBLANK(N250)),0,IF(OR(AND(CostType=ARO,L245>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N250<=ScheduleYear)),0,J250)))","v":0},{"$f":"IF(OR(J250=\"\",EC245=\"\",ISTEXT(EC245)),0,IF(OR(ISBLANK(M250),ISBLANK(N250)), 0,IF(EC245=\"Date Range\",0,IF(OR(AND(CostType=ARO,L245>ScheduleYear),N250<=ScheduleYear),0,J250))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K250),INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B245+1,12),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B245+1,13)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K250)),K250=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B245+1,15))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K250)),K250=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B245+1,17))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B245+1,9)","v":0},{"$f":"IF(OR(J251=\"\",K245=\"\",ISTEXT(K245),J251=0),\"\",IF(OR(ISBLANK(M251),ISBLANK(N251)),\"Enter Dates\",IF(K245=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L245>ScheduleYear),AND(CostType=ARO,N251<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O251>ScheduleYear),AND(CostType=LOM,LOMComplete)),J251,J251-Q251)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J251=\"\",EB245=\"\",ISTEXT(EB245)),0,IF(OR(ISBLANK(M251),ISBLANK(N251)),0,IF(OR(AND(CostType=ARO,L245>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N251<=ScheduleYear)),0,J251)))","v":0},{"$f":"IF(OR(J251=\"\",EC245=\"\",ISTEXT(EC245)),0,IF(OR(ISBLANK(M251),ISBLANK(N251)), 0,IF(EC245=\"Date Range\",0,IF(OR(AND(CostType=ARO,L245>ScheduleYear),N251<=ScheduleYear),0,J251))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K251),INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B245+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B245+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K251)),K251=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B245+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B245+1,13)","v":0},{"$f":"IF(OR(J252=\"\",K245=\"\",ISTEXT(K245),J252=0),\"\",IF(OR(ISBLANK(M252),ISBLANK(N252)),\"Enter Dates\",IF(K245=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L245>ScheduleYear),AND(CostType=ARO,N252<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O252>ScheduleYear),AND(CostType=LOM,LOMComplete)),J252,J252-Q252)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J252=\"\",EB245=\"\",ISTEXT(EB245)),0,IF(OR(ISBLANK(M252),ISBLANK(N252)),0,IF(OR(AND(CostType=ARO,L245>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N252<=ScheduleYear)),0,J252)))","v":0},{"$f":"IF(OR(J252=\"\",EC246=\"\",ISTEXT(EC246)),0,IF(OR(ISBLANK(M252),ISBLANK(N252)), 0,IF(EC246=\"Date Range\",0,IF(OR(AND(CostType=ARO,L245>ScheduleYear),N252<=ScheduleYear),0,J252))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K252),INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B245+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B253) - ROW($B$196)-1)/INDEX(SheetRangeIndex,MATCH($A$196,TableNamesSorted,0),7)","v":7},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B253+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B253+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B253+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B253+1,3))","v":""},{"$f":"IF(ISERROR(EL253),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B253+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B253+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B253+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B253+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B253+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B253+1,7))","v":"Build./Str."},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B253+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B253+1,8))","v":"Public Land"},{"$f":"SUM(J254:J260)","v":0},{"$f":"IF(ISERR(ED253),\"Cost Type\",IF(A253=\"X\",\"Override\",IF(AND(CostType=ARO,L253>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI253)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ253)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG253)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF253)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH253)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J253,SUM(T253:DO253))))))))))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B253+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q254:Q260)","v":0},null,null,{"$f":"IF(ISTEXT($EB253),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T254:T260,$J254:$J260),IF(CostType=Bond,SUMPRODUCT($EB254:$EB260,T254:T260,$EA254:$EA260),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T254:T260,$EB254:$EB260)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB253),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF254:CF260,$J254:$J260),IF(CostType=Bond,SUMPRODUCT($EB254:$EB260,CF254:CF260,$EA254:$EA260),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF254:CF260,$EB254:$EB260)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(K253),SUM(T253:DO253)-K253,K253)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED253),\"Cost Type\",IF(A253=\"X\",\"Override\",IF(AND(CostType=ARO,L253>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI253)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ253)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG253)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF253)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH253)),\"Phase\",J253))))))))","v":0},{"$f":"IF(EE253=\"\",\"Cost Type\",IF(A253=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L253>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI253=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ253=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG253=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF253=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH253=\"\"),\"Phase\",J253))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C253)","v":1},{"$f":"SEARCH(OtherCostType,C253)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E253)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E253))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E253,0)))),1,$EK253)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F253)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F253))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F253,0)))),1,$EK253)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G253)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G253))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G253,0)))),1,$EK253)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H253)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H253))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H253,0)))),1,$EK253)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I253)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I253))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I253,0)))),1,$EK253)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B253+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$196&\"Table1\"),B253+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Building Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B253+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B253+1,15))","v":0},{"$f":"IF(OR(J254=\"\",K253=\"\",ISTEXT(K253),J254=0),\"\",IF(OR(ISBLANK(M254),ISBLANK(N254)),\"Enter Dates\",IF(K253=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L253>ScheduleYear),AND(CostType=ARO,N254<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O254>ScheduleYear),AND(CostType=LOM,LOMComplete)),J254,J254-Q254)))))","v":""},null,2023,2025,null,{"$f":"IF(K254=\"\",\"\",SUM(T254:DO254))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N254<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J254*R254,R254*EB254)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T254:DP254,T$27:DP$27,\"<=\"&O254,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T254:DP254))","v":0},null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J254=\"\",EB253=\"\",ISTEXT(EB253)),0,IF(OR(ISBLANK(M254),ISBLANK(N254)),0,IF(OR(AND(CostType=ARO,L253>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N254<=ScheduleYear)),0,J254)))","v":0},{"$f":"IF(OR(J254=\"\",EC253=\"\",ISTEXT(EC253)),0,IF(OR(ISBLANK(M254),ISBLANK(N254)),0,IF(EC253=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L253>ScheduleYear),N254<=ScheduleYear),0,J254))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B253+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K254)),K254=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B253+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Wall Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B253+1,18)=0,0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B253+1,18))","v":0},{"$f":"IF(OR(J255=\"\",K253=\"\",ISTEXT(K253),J255=0),\"\",IF(OR(ISBLANK(M255),ISBLANK(N255)),\"Enter Dates\",IF(K253=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L253>ScheduleYear),AND(CostType=ARO,N255<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O255>ScheduleYear),AND(CostType=LOM,LOMComplete)),J255,J255-Q255)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J255=\"\",EB253=\"\",ISTEXT(EB253)),0,IF(OR(ISBLANK(M255),ISBLANK(N255)),0,IF(OR(AND(CostType=ARO,L253>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N255<=ScheduleYear)),0,J255)))","v":0},{"$f":"IF(OR(J255=\"\",EC253=\"\",ISTEXT(EC253)),0,IF(OR(ISBLANK(M255),ISBLANK(N255)),0,IF(EC253=\"Date Range\",0,IF(OR(AND(CostType=ARO,L253>ScheduleYear),N255<=ScheduleYear),0,J255))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(NOT(ISNUMBER(K255)),K255=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B253+1,9))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Slab Demolition",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B253+1,21)","v":0},{"$f":"IF(OR(J256=\"\",K253=\"\",ISTEXT(K253),J256=0),\"\",IF(OR(ISBLANK(M256),ISBLANK(N256)),\"Enter Dates\",IF(K253=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L253>ScheduleYear),AND(CostType=ARO,N256<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O256>ScheduleYear),AND(CostType=LOM,LOMComplete)),J256,J256-Q256)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J256=\"\",EB253=\"\",ISTEXT(EB253)),0,IF(OR(ISBLANK(M256),ISBLANK(N256)),0,IF(OR(AND(CostType=ARO,L253>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N256<=ScheduleYear)),0,J256)))","v":0},{"$f":"IF(OR(J256=\"\",EC253=\"\",ISTEXT(EC253)),0,IF(OR(ISBLANK(M256),ISBLANK(N256)),0,IF(EC253=\"Date Range\",0,IF(OR(AND(CostType=ARO,L253>ScheduleYear),N256<=ScheduleYear),0,J256))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B253+1,11)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K256)),K256=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table3\"),B253+1,12))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Cover Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B253+1,11)","v":0},{"$f":"IF(OR(J257=\"\",K253=\"\",ISTEXT(K253),J257=0),\"\",IF(OR(ISBLANK(M257),ISBLANK(N257)),\"Enter Dates\",IF(K253=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L253>ScheduleYear),AND(CostType=ARO,N257<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O257>ScheduleYear),AND(CostType=LOM,LOMComplete)),J257,J257-Q257)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J257=\"\",EB253=\"\",ISTEXT(EB253)),0,IF(OR(ISBLANK(M257),ISBLANK(N257)),0,IF(OR(AND(CostType=ARO,L253>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N257<=ScheduleYear)),0,J257)))","v":0},{"$f":"IF(OR(J257=\"\",EC253=\"\",ISTEXT(EC253)),0,IF(OR(ISBLANK(M257),ISBLANK(N257)),0,IF(EC253=\"Date Range\",0,IF(OR(AND(CostType=ARO,L253>ScheduleYear),N257<=ScheduleYear),0,J257))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K257),INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B253+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B253+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K257)),K257=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B253+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K257)),K257=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B253+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B253+1,20)","v":0},{"$f":"IF(OR(J258=\"\",K253=\"\",ISTEXT(K253),J258=0),\"\",IF(OR(ISBLANK(M258),ISBLANK(N258)),\"Enter Dates\",IF(K253=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L253>ScheduleYear),AND(CostType=ARO,N258<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O258>ScheduleYear),AND(CostType=LOM,LOMComplete)),J258,J258-Q258)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J258=\"\",EB253=\"\",ISTEXT(EB253)),0,IF(OR(ISBLANK(M258),ISBLANK(N258)),0,IF(OR(AND(CostType=ARO,L253>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N258<=ScheduleYear)),0,J258)))","v":0},{"$f":"IF(OR(J258=\"\",EC253=\"\",ISTEXT(EC253)),0,IF(OR(ISBLANK(M258),ISBLANK(N258)), 0,IF(EC253=\"Date Range\",0,IF(OR(AND(CostType=ARO,L253>ScheduleYear),N258<=ScheduleYear),0,J258))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K258),INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B253+1,12),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B253+1,13)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K258)),K258=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B253+1,15))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K258)),K258=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table4\"),B253+1,17))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B253+1,9)","v":0},{"$f":"IF(OR(J259=\"\",K253=\"\",ISTEXT(K253),J259=0),\"\",IF(OR(ISBLANK(M259),ISBLANK(N259)),\"Enter Dates\",IF(K253=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L253>ScheduleYear),AND(CostType=ARO,N259<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O259>ScheduleYear),AND(CostType=LOM,LOMComplete)),J259,J259-Q259)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J259=\"\",EB253=\"\",ISTEXT(EB253)),0,IF(OR(ISBLANK(M259),ISBLANK(N259)),0,IF(OR(AND(CostType=ARO,L253>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N259<=ScheduleYear)),0,J259)))","v":0},{"$f":"IF(OR(J259=\"\",EC253=\"\",ISTEXT(EC253)),0,IF(OR(ISBLANK(M259),ISBLANK(N259)), 0,IF(EC253=\"Date Range\",0,IF(OR(AND(CostType=ARO,L253>ScheduleYear),N259<=ScheduleYear),0,J259))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K259),INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B253+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B253+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K259)),K259=0),0,INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B253+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B253+1,13)","v":0},{"$f":"IF(OR(J260=\"\",K253=\"\",ISTEXT(K253),J260=0),\"\",IF(OR(ISBLANK(M260),ISBLANK(N260)),\"Enter Dates\",IF(K253=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L253>ScheduleYear),AND(CostType=ARO,N260<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O260>ScheduleYear),AND(CostType=LOM,LOMComplete)),J260,J260-Q260)))))","v":""},null,2023,2025,null,"",0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J260=\"\",EB253=\"\",ISTEXT(EB253)),0,IF(OR(ISBLANK(M260),ISBLANK(N260)),0,IF(OR(AND(CostType=ARO,L253>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N260<=ScheduleYear)),0,J260)))","v":0},{"$f":"IF(OR(J260=\"\",EC254=\"\",ISTEXT(EC254)),0,IF(OR(ISBLANK(M260),ISBLANK(N260)), 0,IF(EC254=\"Date Range\",0,IF(OR(AND(CostType=ARO,L253>ScheduleYear),N260<=ScheduleYear),0,J260))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K260),INDEX(INDIRECT(\"_\"&$A$196&\"Table5\"),B253+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Diversion","DIVERSION DITCHES",null,null,null,null,null,null,null,{"$f":"SumByColor(J263,J263:J268)","v":0},{"$f":"SumByColor(K263,K263:K268)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q263,Q263:Q268)","v":0},null,null,{"$f":"SumByColor(T263,T263:T268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(AZ263,AZ263:AZ268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(CF263,CF263:CF268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(DL263,DL263:DL268)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB263,EB263:EB268)","v":0},{"$f":"SumByColor(EC263,EC263:EC268)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B263) - ROW($A$262)-1)/INDEX(SheetRangeIndex,MATCH($A$262,TableNamesSorted,0),7)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$262&\"Table1\"),B263+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$262&\"Table1\"),B263+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$262&\"Table1\"),B263+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$262&\"Table1\"),B263+1,3))","v":""},{"$f":"IF(ISERROR(EL263),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$262&\"Table1\"),B263+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$262&\"Table1\"),B263+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$262&\"Table1\"),B263+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$262&\"Table1\"),B263+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$262&\"Table1\"),B263+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$262&\"Table1\"),B263+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$262&\"Table1\"),B263+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$262&\"Table1\"),B263+1,8))","v":""},{"$f":"SUM(J264:J267)","v":0},{"$f":"IF(ISERR(ED263),\"Cost Type\",IF(A263=\"X\",\"Override\",IF(AND(CostType=ARO,L263>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI263)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ263)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG263)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF263)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH263)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J263,SUM(T263:DO263))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$262,TableNamesSorted,0),3)&\"Table1\"),B263+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q264:Q267)","v":0},null,null,{"$f":"IF(ISTEXT($EB263),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T264:T267,$J264:$J267),IF(CostType=Bond,SUMPRODUCT($EB264:$EB267,T264:T267,$EA264:$EA267),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T264:T267,$EB264:$EB267)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB263),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ264:AZ267,$J264:$J267),IF(CostType=Bond,SUMPRODUCT($EB264:$EB267,AZ264:AZ267,$EA264:$EA267),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ264:AZ267,$EB264:$EB267)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB263),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF264:CF267,$J264:$J267),IF(CostType=Bond,SUMPRODUCT($EB264:$EB267,CF264:CF267,$EA264:$EA267),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF264:CF267,$EB264:$EB267)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB263),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL264:DL267,$J264:$J267),IF(CostType=Bond,SUMPRODUCT($EB264:$EB267,DL264:DL267,$EA264:$EA267),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL264:DL267,$EB264:$EB267)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K263),SUM(T263:DO263)-K263,K263)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED263),\"Cost Type\",IF(A263=\"X\",\"Override\",IF(AND(CostType=ARO,L263>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI263)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ263)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG263)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF263)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH263)),\"Phase\",J263))))))))","v":"Cost Type"},{"$f":"IF(EE263=\"\",\"Cost Type\",IF(A263=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L263>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI263=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ263=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG263=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF263=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH263=\"\"),\"Phase\",J263))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C263)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C263)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E263)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E263))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E263,0)))),1,$EK263)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F263)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F263))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F263,0)))),1,$EK263)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G263)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G263))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G263,0)))),1,$EK263)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H263)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H263))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H263,0)))),1,$EK263)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I263)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I263))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I263,0)))),1,$EK263)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$262&\"Table1\"),B263+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$262&\"Table1\"),B263+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Backfilling/Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$262&\"Table2\"),B263+1,9)=0,0,INDEX(INDIRECT(\"_\"&$A$262&\"Table2\"),B263+1,9))","v":0},{"$f":"IF(OR(J264=\"\",K263=\"\",ISTEXT(K263),J264=0),\"\",IF(OR(ISBLANK(M264),ISBLANK(N264)),\"Enter Dates\",IF(K263=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L263>ScheduleYear),AND(CostType=ARO,N264<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O264>ScheduleYear),AND(CostType=LOM,LOMComplete)),J264,J264-Q264)))))","v":""},null,null,null,null,{"$f":"IF(K264=\"\",\"\",SUM(T264:DO264))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N264<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J264*R264,R264*EB264)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T264:DP264,T$27:DP$27,\"<=\"&O264,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T264:DP264))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O264),$O264>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J264=\"\",EB263=\"\",ISTEXT(EB263)),0,IF(OR(ISBLANK(M264),ISBLANK(N264)),0,IF(OR(AND(CostType=ARO,L263>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N264<=ScheduleYear)),0,J264)))","v":0},{"$f":"IF(OR(J264=\"\",EC263=\"\",ISTEXT(EC263)),0,IF(OR(ISBLANK(M264),ISBLANK(N264)),0,IF(EC263=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L263>ScheduleYear),N264<=ScheduleYear),0,J264))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(J264),IF(INDEX(INDIRECT(\"_\"&$A$262&\"Table2\"),B263+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$262&\"Table2\"),B263+1,3)),0)","v":""},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$262&\"Table2\"),B263+1,4)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K264)),K264=0),0,INDEX(INDIRECT(\"_\"&$A$262&\"Table2\"),B263+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Liner Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$262&\"Table2\"),B263+1,13)","v":0},{"$f":"IF(OR(J265=\"\",K263=\"\",ISTEXT(K263),J265=0),\"\",IF(OR(ISBLANK(M265),ISBLANK(N265)),\"Enter Dates\",IF(K263=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L263>ScheduleYear),AND(CostType=ARO,N265<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O265>ScheduleYear),AND(CostType=LOM,LOMComplete)),J265,J265-Q265)))))","v":""},null,null,null,null,{"$f":"IF(K265=\"\",\"\",SUM(T265:DO265))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N265<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J265*R265,R265*EB265)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T265:DP265,T$27:DP$27,\"<=\"&O265,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T265:DP265))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O265),$O265>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J265=\"\",EB263=\"\",ISTEXT(EB263)),0,IF(OR(ISBLANK(M265),ISBLANK(N265)),0,IF(OR(AND(CostType=ARO,L263>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N265<=ScheduleYear)),0,J265)))","v":0},{"$f":"IF(OR(J265=\"\",EC263=\"\",ISTEXT(EC263)),0,IF(OR(ISBLANK(M265),ISBLANK(N265)),0,IF(EC263=\"Date Range\",0,IF(OR(AND(CostType=ARO,L263>ScheduleYear),N265<=ScheduleYear),0,J265))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K265),IF(INDEX(INDIRECT(\"_\"&$A$262&\"Table1\"),B263+1,20)=0,\"\",INDEX(INDIRECT(\"_\"&$A$262&\"Table1\"),B263+1,20)),0)","v":0},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Rip-Rap Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$262&\"Table2\"),B263+1,17)","v":0},{"$f":"IF(OR(J266=\"\",K263=\"\",ISTEXT(K263),J266=0),\"\",IF(OR(ISBLANK(M266),ISBLANK(N266)),\"Enter Dates\",IF(K263=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L263>ScheduleYear),AND(CostType=ARO,N266<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O266>ScheduleYear),AND(CostType=LOM,LOMComplete)),J266,J266-Q266)))))","v":""},null,null,null,null,{"$f":"IF(K266=\"\",\"\",SUM(T266:DO266))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N266<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J266*R266,R266*EB266)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T266:DP266,T$27:DP$27,\"<=\"&O266,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T266:DP266))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O266),$O266>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J266=\"\",EB263=\"\",ISTEXT(EB263)),0,IF(OR(ISBLANK(M266),ISBLANK(N266)),0,IF(OR(AND(CostType=ARO,L263>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N266<=ScheduleYear)),0,J266)))","v":0},{"$f":"IF(OR(J266=\"\",EC263=\"\",ISTEXT(EC263)),0,IF(OR(ISBLANK(M266),ISBLANK(N266)),0,IF(EC263=\"Date Range\",0,IF(OR(AND(CostType=ARO,L263>ScheduleYear),N266<=ScheduleYear),0,J266))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip-Rap","Rip-Rap",{"$f":"IF(ISNUMBER(K266),IF(INDEX(INDIRECT(\"_\"&$A$262&\"Table1\"),B263+1,22)=0,\"\",INDEX(INDIRECT(\"_\"&$A$262&\"Table1\"),B263+1,22)),0)","v":0},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$262&\"Table3\"),B263+1,7)","v":0},{"$f":"IF(OR(J267=\"\",K263=\"\",ISTEXT(K263),J267=0),\"\",IF(OR(ISBLANK(M267),ISBLANK(N267)),\"Enter Dates\",IF(K263=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L263>ScheduleYear),AND(CostType=ARO,N267<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O267>ScheduleYear),AND(CostType=LOM,LOMComplete)),J267,J267-Q267)))))","v":""},null,null,null,null,{"$f":"IF(K267=\"\",\"\",SUM(T267:DO267))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N267<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J267*R267,R267*EB267)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T267:DP267,T$27:DP$27,\"<=\"&O267,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T267:DP267))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O267),$O267>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J267=\"\",EB263=\"\",ISTEXT(EB263)),0,IF(OR(ISBLANK(M267),ISBLANK(N267)),0,IF(OR(AND(CostType=ARO,L263>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N267<=ScheduleYear)),0,J267)))","v":0},{"$f":"IF(OR(J267=\"\",EC263=\"\",ISTEXT(EC263)),0,IF(OR(ISBLANK(M267),ISBLANK(N267)),0,IF(EC263=\"Date Range\",0,IF(OR(AND(CostType=ARO,L263>ScheduleYear),N267<=ScheduleYear),0,J267))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K267),INDEX(INDIRECT(\"_\"&$A$262&\"Table3\"),B263+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["SedPond","SEDIMENT PONDS",null,null,null,null,null,null,null,{"$f":"SumByColor(J270,J270:J276)","v":0},{"$f":"SumByColor(K270,K270:K276)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q270,Q270:Q276)","v":0},null,null,{"$f":"SumByColor(T270,T270:T276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(AZ270,AZ270:AZ276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(CF270,CF270:CF276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(DL270,DL270:DL276)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB270,EB270:EB276)","v":0},{"$f":"SumByColor(EC270,EC270:EC276)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B270) - ROW($A$269)-1)/INDEX(SheetRangeIndex,MATCH($A$269,TableNamesSorted,0),7)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B270+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B270+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B270+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B270+1,3))","v":""},{"$f":"IF(ISERROR(EL270),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B270+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B270+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B270+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B270+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B270+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B270+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B270+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B270+1,8))","v":""},{"$f":"SUM(J271:J275)","v":0},{"$f":"IF(ISERR(ED270),\"Cost Type\",IF(A270=\"X\",\"Override\",IF(AND(CostType=ARO,L270>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI270)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ270)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG270)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF270)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH270)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J270,SUM(T270:DO270))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$269,TableNamesSorted,0),3)&\"Table1\"),B270+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q271:Q275)","v":0},null,null,{"$f":"IF(ISTEXT($EB270),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T271:T275,$J271:$J275),IF(CostType=Bond,SUMPRODUCT($EB271:$EB275,T271:T275,$EA271:$EA275),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T271:T275,$EB271:$EB275)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB270),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ271:AZ275,$J271:$J275),IF(CostType=Bond,SUMPRODUCT($EB271:$EB275,AZ271:AZ275,$EA271:$EA275),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ271:AZ275,$EB271:$EB275)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB270),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF271:CF275,$J271:$J275),IF(CostType=Bond,SUMPRODUCT($EB271:$EB275,CF271:CF275,$EA271:$EA275),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF271:CF275,$EB271:$EB275)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB270),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL271:DL275,$J271:$J275),IF(CostType=Bond,SUMPRODUCT($EB271:$EB275,DL271:DL275,$EA271:$EA275),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL271:DL275,$EB271:$EB275)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K270),SUM(T270:DO270)-K270,K270)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED270),\"Cost Type\",IF(A270=\"X\",\"Override\",IF(AND(CostType=ARO,L270>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI270)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ270)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG270)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF270)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH270)),\"Phase\",J270))))))))","v":"Cost Type"},{"$f":"IF(EE270=\"\",\"Cost Type\",IF(A270=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L270>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI270=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ270=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG270=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF270=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH270=\"\"),\"Phase\",J270))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C270)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C270)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E270)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E270))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E270,0)))),1,$EK270)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F270)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F270))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F270,0)))),1,$EK270)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G270)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G270))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G270,0)))),1,$EK270)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H270)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H270))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H270,0)))),1,$EK270)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I270)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I270))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I270,0)))),1,$EK270)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B270+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B270+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Backfilling/Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$269&\"Table3\"),B270+1,14)=0,0,INDEX(INDIRECT(\"_\"&$A$269&\"Table3\"),B270+1,14))","v":0},{"$f":"IF(OR(J271=\"\",K270=\"\",ISTEXT(K270),J271=0),\"\",IF(OR(ISBLANK(M271),ISBLANK(N271)),\"Enter Dates\",IF(K270=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L270>ScheduleYear),AND(CostType=ARO,N271<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O271>ScheduleYear),AND(CostType=LOM,LOMComplete)),J271,J271-Q271)))))","v":""},null,null,null,null,{"$f":"IF(K271=\"\",\"\",SUM(T271:DO271))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N271<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J271*R271,R271*EB271)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T271:DP271,T$27:DP$27,\"<=\"&O271,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T271:DP271))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O271),$O271>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J271=\"\",EB270=\"\",ISTEXT(EB270)),0,IF(OR(ISBLANK(M271),ISBLANK(N271)),0,IF(OR(AND(CostType=ARO,L270>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N271<=ScheduleYear)),0,J271)))","v":0},{"$f":"IF(OR(J271=\"\",EC270=\"\",ISTEXT(EC270)),0,IF(OR(ISBLANK(M271),ISBLANK(N271)),0,IF(EC270=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L270>ScheduleYear),N271<=ScheduleYear),0,J271))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K271),IF(INDEX(INDIRECT(\"_\"&$A$269&\"Table3\"),B270+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$269&\"Table3\"),B270+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$269&\"Table3\"),B270+1,4)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K271)),K271=0),0,INDEX(INDIRECT(\"_\"&$A$269&\"Table3\"),B270+1,11))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Liner Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$269&\"Table3\"),B270+1,19)","v":0},{"$f":"IF(OR(J272=\"\",K270=\"\",ISTEXT(K270),J272=0),\"\",IF(OR(ISBLANK(M272),ISBLANK(N272)),\"Enter Dates\",IF(K270=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L270>ScheduleYear),AND(CostType=ARO,N272<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O272>ScheduleYear),AND(CostType=LOM,LOMComplete)),J272,J272-Q272)))))","v":""},null,null,null,null,{"$f":"IF(K272=\"\",\"\",SUM(T272:DO272))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N272<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J272*R272,R272*EB272)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T272:DP272,T$27:DP$27,\"<=\"&O272,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T272:DP272))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O272),$O272>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J272=\"\",EB270=\"\",ISTEXT(EB270)),0,IF(OR(ISBLANK(M272),ISBLANK(N272)),0,IF(OR(AND(CostType=ARO,L270>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N272<=ScheduleYear)),0,J272)))","v":0},{"$f":"IF(OR(J272=\"\",EC270=\"\",ISTEXT(EC270)),0,IF(OR(ISBLANK(M272),ISBLANK(N272)),0,IF(EC270=\"Date Range\",0,IF(OR(AND(CostType=ARO,L270>ScheduleYear),N272<=ScheduleYear),0,J272))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K272),IF(INDEX(INDIRECT(\"_\"&$A$269&\"Table3\"),B1294+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$269&\"Table3\"),B270+1,15)),0)","v":0},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$269&\"Table4\"),B270+1,11)","v":0},{"$f":"IF(OR(J273=\"\",K270=\"\",ISTEXT(K270),J273=0),\"\",IF(OR(ISBLANK(M273),ISBLANK(N273)),\"Enter Dates\",IF(K270=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L270>ScheduleYear),AND(CostType=ARO,N273<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O273>ScheduleYear),AND(CostType=LOM,LOMComplete)),J273,J273-Q273)))))","v":""},null,null,null,null,{"$f":"IF(K273=\"\",\"\",SUM(T273:DO273))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N273<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J273*R273,R273*EB273)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T273:DP273,T$27:DP$27,\"<=\"&O273,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T273:DP273))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O273),$O273>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J273=\"\",EB270=\"\",ISTEXT(EB270)),0,IF(OR(ISBLANK(M273),ISBLANK(N273)),0,IF(OR(AND(CostType=ARO,L270>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N273<=ScheduleYear)),0,J273)))","v":0},{"$f":"IF(OR(J273=\"\",EC270=\"\",ISTEXT(EC270)),0,IF(OR(ISBLANK(M273),ISBLANK(N273)),0,IF(EC270=\"Date Range\",0,IF(OR(AND(CostType=ARO,L270>ScheduleYear),N273<=ScheduleYear),0,J273))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K273),INDEX(INDIRECT(\"_\"&$A$269&\"Table4\"),B270+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$269&\"Table4\"),B270+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K273)),K273=0),0,INDEX(INDIRECT(\"_\"&$A$269&\"Table4\"),B270+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K273)),K273=0),0,INDEX(INDIRECT(\"_\"&$A$269&\"Table4\"),B270+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$269&\"Table5\"),B270+1,10)","v":0},{"$f":"IF(OR(J274=\"\",K270=\"\",ISTEXT(K270),J274=0),\"\",IF(OR(ISBLANK(M274),ISBLANK(N274)),\"Enter Dates\",IF(K270=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L270>ScheduleYear),AND(CostType=ARO,N274<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O274>ScheduleYear),AND(CostType=LOM,LOMComplete)),J274,J274-Q274)))))","v":""},null,null,null,null,{"$f":"IF(K274=\"\",\"\",SUM(T274:DO274))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N274<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J274*R274,R274*EB274)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T274:DP274,T$27:DP$27,\"<=\"&O274,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T274:DP274))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O274),$O274>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J274=\"\",EB270=\"\",ISTEXT(EB270)),0,IF(OR(ISBLANK(M274),ISBLANK(N274)),0,IF(OR(AND(CostType=ARO,L270>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N274<=ScheduleYear)),0,J274)))","v":0},{"$f":"IF(OR(J274=\"\",EC270=\"\",ISTEXT(EC270)),0,IF(OR(ISBLANK(M274),ISBLANK(N274)),0,IF(EC270=\"Date Range\",0,IF(OR(AND(CostType=ARO,L270>ScheduleYear),N274<=ScheduleYear),0,J274))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K274),INDEX(INDIRECT(\"_\"&$A$269&\"Table5\"),B270+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$269&\"Table5\"),B270+1,6)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K274)),K274=0),0,INDEX(INDIRECT(\"_\"&$A$269&\"Table5\"),B270+1,7))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$269&\"Table5\"),B270+1,14)","v":0},{"$f":"IF(OR(J275=\"\",K270=\"\",ISTEXT(K270),J275=0),\"\",IF(OR(ISBLANK(M275),ISBLANK(N275)),\"Enter Dates\",IF(K270=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L270>ScheduleYear),AND(CostType=ARO,N275<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O275>ScheduleYear),AND(CostType=LOM,LOMComplete)),J275,J275-Q275)))))","v":""},null,null,null,null,{"$f":"IF(K275=\"\",\"\",SUM(T275:DO275))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N275<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J275*R275,R275*EB275)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T275:DP275,T$27:DP$27,\"<=\"&O275,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T275:DP275))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O275),$O275>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J275=\"\",EB270=\"\",ISTEXT(EB270)),0,IF(OR(ISBLANK(M275),ISBLANK(N275)),0,IF(OR(AND(CostType=ARO,L270>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N275<=ScheduleYear)),0,J275)))","v":0},{"$f":"IF(OR(J275=\"\",EC270=\"\",ISTEXT(EC270)),0,IF(OR(ISBLANK(M275),ISBLANK(N275)), 0,IF(EC270=\"Date Range\",0,IF(OR(AND(CostType=ARO,L270>ScheduleYear),N275<=ScheduleYear),0,J275))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K274),INDEX(INDIRECT(\"_\"&$A$269&\"Table5\"),B270+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["OtherDemo","OTHER DEMOLITION & EQUIPMENT REMOVAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["OtherDemo","Other Demolition",null,null,null,null,null,null,null,{"$f":"SUM(J279:J280)","v":0},{"$f":"SUM(K279:K280)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q279,Q279:Q280)","v":0},null,null,{"$f":"IF(ISTEXT($EB278),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T279:T280,$J279:$J280),IF(CostType=Bond,SUMPRODUCT($EB279:$EB280,T279:T280,$EA279:$EA280),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T279:T280,$EB279:$EB280)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB278),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ279:AZ280,$J279:$J280),IF(CostType=Bond,SUMPRODUCT($EB279:$EB280,AZ279:AZ280,$EA279:$EA280),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ279:AZ280,$EB279:$EB280)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB278),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF279:CF280,$J279:$J280),IF(CostType=Bond,SUMPRODUCT($EB279:$EB280,CF279:CF280,$EA279:$EA280),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF279:CF280,$EB279:$EB280)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB278),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL279:DL280,$J279:$J280),IF(CostType=Bond,SUMPRODUCT($EB279:$EB280,DL279:DL280,$EA279:$EA280),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL279:DL280,$EB279:$EB280)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K278),SUM(T278:DO278)-K278,K278)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB279:EB280)","v":0},{"$f":"SUM(EC279:EC280)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B279) - ROW($A$278)-1)/INDEX(SheetRangeIndex,MATCH($A$278,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$278&\"Table1\"),B279+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$278&\"Table1\"),B279+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$278&\"Table1\"),B279+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$278&\"Table1\"),B279+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$278&\"Table1\"),B279+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$278&\"Table1\"),B279+1,3))","v":""},{"$f":"IF(ISERROR(EL279),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$278&\"Table1\"),B279+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$278&\"Table1\"),B279+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$278&\"Table1\"),B279+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$278&\"Table1\"),B279+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$278&\"Table1\"),B279+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$278&\"Table1\"),B279+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$278&\"Table1\"),B279+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$278&\"Table1\"),B279+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$278&\"Table1\"),B279+1,18)=0,0,INDEX(INDIRECT(\"_\"&$A$278&\"Table1\"),B279+1,18))","v":0},{"$f":"IF(ISERR(ED279),\"Cost Type\",IF(A279=\"X\",\"Override\",IF(OR(ISBLANK(M279),ISBLANK(N279)),\"Enter Dates\",IF(AND(CostType=ARO,L279>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI279)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ279)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG279)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF279)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH279)),\"Phase\",IF(AND(CostType=ARO,OR(L279>ScheduleYear,N279<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O279>ScheduleYear),AND(CostType=LOM,LOMComplete)),J279,J279-Q279)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$278&\"Table1\"),B279+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K279),\"\",SUM(T279:DO279))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N279<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J279*R279,R279*EB279)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T279:DP279,T$27:DP$27,\"<=\"&O279,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T279:DP279))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O279),$O279>ScheduleYear),1,0)","v":1},{"$f":"IF(J279=\"\",0,IF(ISERR(ED279),0,IF(A279=\"X\",0,IF(AND(CostType=ARO,L279>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI279)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ279)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG279)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF279)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH279)),0,IF(OR(ISBLANK(M279),ISBLANK(N279)),0,IF(AND(CostType=ARO,L279>ScheduleYear,N279<=ScheduleYear), 0,J279)))))))))))","v":0},{"$f":"IF(J279=\"\",0,IF(EE279=\"\",0,IF(B279=\"X\",0,IF(AND(CostType=ARO,L279>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI279)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ279)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG279)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF279)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH279)),0,IF(OR(ISBLANK(M279),ISBLANK(N279)),0,IF(OR(AND(CostType=ARO,L279>ScheduleYear),N279<=ScheduleYear), 0,J279)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C279)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C279)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E279)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E279))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E279,0)))),1,$EK279)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F279)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F279))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F279,0)))),1,$EK279)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G279)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G279))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G279,0)))),1,$EK279)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H279)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H279))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H279,0)))),1,$EK279)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I279)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I279))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I279,0)))),1,$EK279)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$278&\"Table1\"),B279+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$278&\"Table1\"),B279+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$278&\"Table1\"),B279+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$278&\"Table1\"),B279+1,15))","v":0},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$278&\"Table1\"),B279+1,16)=0,0,INDEX(INDIRECT(\"_\"&$A$278&\"Table1\"),B279+1,16))","v":0},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$278&\"Table1\"),B279+1,17)=0,0,INDEX(INDIRECT(\"_\"&$A$278&\"Table1\"),B279+1,17))","v":0},true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["EquipRemoval","Equipment Removal",null,null,null,null,null,null,null,{"$f":"SUM(J282:J285)","v":1844.28},{"$f":"SUM(K282:K285)","v":1844.28},null,null,null,null,null,{"$f":"SumByColor(Q282,Q282:Q285)","v":0},null,null,{"$f":"IF(ISTEXT($EB281),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T282:T285,$J282:$J285),IF(CostType=Bond,SUMPRODUCT($EB282:$EB285,T282:T285,$EA282:$EA285),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T282:T285,$EB282:$EB285)))))","v":0},0,0,0,1229.52,0,0,0,0,0,0,0,0,0,0,0,0,614.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB281),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ282:AZ285,$J282:$J285),IF(CostType=Bond,SUMPRODUCT($EB282:$EB285,AZ282:AZ285,$EA282:$EA285),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ282:AZ285,$EB282:$EB285)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB281),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF282:CF285,$J282:$J285),IF(CostType=Bond,SUMPRODUCT($EB282:$EB285,CF282:CF285,$EA282:$EA285),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF282:CF285,$EB282:$EB285)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB281),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL282:DL285,$J282:$J285),IF(CostType=Bond,SUMPRODUCT($EB282:$EB285,DL282:DL285,$EA282:$EA285),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL282:DL285,$EB282:$EB285)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K281),SUM(T281:DO281)-K281,K281)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB282:EB285)","v":1844.28},{"$f":"SUM(EC282:EC285)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B282) - ROW($A$281)-1)/INDEX(SheetRangeIndex,MATCH($A$281,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B282+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B282+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B282+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B282+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B282+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B282+1,3))","v":""},{"$f":"IF(ISERROR(EL282),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B282+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B282+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B282+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B282+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B282+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B282+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B282+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B282+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B282+1,18)=0,0,INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B282+1,18))","v":0},{"$f":"IF(ISERR(ED282),\"Cost Type\",IF(A282=\"X\",\"Override\",IF(OR(ISBLANK(M282),ISBLANK(N282)),\"Enter Dates\",IF(AND(CostType=ARO,L282>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI282)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ282)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG282)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF282)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH282)),\"Phase\",IF(AND(CostType=ARO,OR(L282>ScheduleYear,N282<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O282>ScheduleYear),AND(CostType=LOM,LOMComplete)),J282,J282-Q282)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B282+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K282),\"\",SUM(T282:DO282))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N282<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J282*R282,R282*EB282)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T282:DP282,T$27:DP$27,\"<=\"&O282,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T282:DP282))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O282),$O282>ScheduleYear),1,0)","v":1},{"$f":"IF(J282=\"\",0,IF(ISERR(ED282),0,IF(A282=\"X\",0,IF(AND(CostType=ARO,L282>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI282)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ282)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG282)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF282)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH282)),0,IF(OR(ISBLANK(M282),ISBLANK(N282)),0,IF(AND(CostType=ARO,L282>ScheduleYear,N282<=ScheduleYear), 0,J282)))))))))))","v":0},{"$f":"IF(J282=\"\",0,IF(EE282=\"\",0,IF(B282=\"X\",0,IF(AND(CostType=ARO,L282>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI282)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ282)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG282)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF282)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH282)),0,IF(OR(ISBLANK(M282),ISBLANK(N282)),0,IF(OR(AND(CostType=ARO,L282>ScheduleYear),N282<=ScheduleYear), 0,J282)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C282)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C282)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E282)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E282))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E282,0)))),1,$EK282)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F282)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F282))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F282,0)))),1,$EK282)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G282)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G282))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G282,0)))),1,$EK282)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H282)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H282))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H282,0)))),1,$EK282)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I282)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I282))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I282,0)))),1,$EK282)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B282+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B282+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B282+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B282+1,15))","v":0},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B282+1,16)=0,0,INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B282+1,16))","v":0},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B282+1,17)=0,0,INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B282+1,17))","v":0},true,2]
[null,{"$f":"(ROW(B283) - ROW($A$281)-1)/INDEX(SheetRangeIndex,MATCH($A$281,TableNamesSorted,0),7)","v":1},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B283+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B283+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B283+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B283+1,2))","v":"Air compressors"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B283+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B283+1,3))","v":""},{"$f":"IF(ISERROR(EL283),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B283+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B283+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B283+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B283+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B283+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B283+1,7))","v":"Build./Str."},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B283+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B283+1,8))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B283+1,18)=0,0,INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B283+1,18))","v":1229.52},{"$f":"IF(ISERR(ED283),\"Cost Type\",IF(A283=\"X\",\"Override\",IF(OR(ISBLANK(M283),ISBLANK(N283)),\"Enter Dates\",IF(AND(CostType=ARO,L283>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI283)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ283)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG283)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF283)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH283)),\"Phase\",IF(AND(CostType=ARO,OR(L283>ScheduleYear,N283<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O283>ScheduleYear),AND(CostType=LOM,LOMComplete)),J283,J283-Q283)))))))))))","v":1229.52},{"$f":"INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B283+1,4)","v":2000},2023,2025,null,{"$f":"IF(ISTEXT(K283),\"\",SUM(T283:DO283))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N283<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J283*R283,R283*EB283)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T283:DP283,T$27:DP$27,\"<=\"&O283,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T283:DP283))","v":0},null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O283),$O283>ScheduleYear),1,0)","v":1},{"$f":"IF(J283=\"\",0,IF(ISERR(ED283),0,IF(A283=\"X\",0,IF(AND(CostType=ARO,L283>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI283)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ283)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG283)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF283)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH283)),0,IF(OR(ISBLANK(M283),ISBLANK(N283)),0,IF(AND(CostType=ARO,L283>ScheduleYear,N283<=ScheduleYear), 0,J283)))))))))))","v":1229.52},{"$f":"IF(J283=\"\",0,IF(EE283=\"\",0,IF(B283=\"X\",0,IF(AND(CostType=ARO,L283>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI283)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ283)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG283)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF283)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH283)),0,IF(OR(ISBLANK(M283),ISBLANK(N283)),0,IF(OR(AND(CostType=ARO,L283>ScheduleYear),N283<=ScheduleYear), 0,J283)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C283)","v":1},{"$f":"SEARCH(OtherCostType,C283)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E283)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E283))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E283,0)))),1,$EK283)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F283)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F283))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F283,0)))),1,$EK283)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G283)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G283))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G283,0)))),1,$EK283)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H283)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H283))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H283,0)))),1,$EK283)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I283)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I283))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I283,0)))),1,$EK283)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B283+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B283+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B283+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B283+1,15))","v":481.68},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B283+1,16)=0,0,INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B283+1,16))","v":747.84},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B283+1,17)=0,0,INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B283+1,17))","v":0},true,2]
[null,{"$f":"(ROW(B284) - ROW($A$281)-1)/INDEX(SheetRangeIndex,MATCH($A$281,TableNamesSorted,0),7)","v":2},"FA","Weather Station","","Other Site Facilities","Closure","Build./Str.","Public Land",614.76,{"$f":"IF(ISERR(ED284),\"Cost Type\",IF(A284=\"X\",\"Override\",IF(OR(ISBLANK(M284),ISBLANK(N284)),\"Enter Dates\",IF(AND(CostType=ARO,L284>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI284)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ284)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG284)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF284)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH284)),\"Phase\",IF(AND(CostType=ARO,OR(L284>ScheduleYear,N284<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O284>ScheduleYear),AND(CostType=LOM,LOMComplete)),J284,J284-Q284)))))))))))","v":614.76},2000,2023,2037,null,1,{"$f":"IF(OR(AND(CostType=ARO,N284<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J284*R284,R284*EB284)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T284:DP284,T$27:DP$27,\"<=\"&O284,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T284:DP284))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O284),$O284>ScheduleYear),1,0)","v":1},{"$f":"IF(J284=\"\",0,IF(ISERR(ED284),0,IF(A284=\"X\",0,IF(AND(CostType=ARO,L284>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI284)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ284)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG284)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF284)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH284)),0,IF(OR(ISBLANK(M284),ISBLANK(N284)),0,IF(AND(CostType=ARO,L284>ScheduleYear,N284<=ScheduleYear), 0,J284)))))))))))","v":614.76},{"$f":"IF(J284=\"\",0,IF(EE284=\"\",0,IF(B284=\"X\",0,IF(AND(CostType=ARO,L284>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI284)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ284)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG284)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF284)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH284)),0,IF(OR(ISBLANK(M284),ISBLANK(N284)),0,IF(OR(AND(CostType=ARO,L284>ScheduleYear),N284<=ScheduleYear), 0,J284)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C284)","v":1},{"$f":"SEARCH(OtherCostType,C284)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E284)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E284))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E284,0)))),1,$EK284)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F284)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F284))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F284,0)))),1,$EK284)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G284)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G284))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G284,0)))),1,$EK284)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H284)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H284))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H284,0)))),1,$EK284)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I284)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I284))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I284,0)))),1,$EK284)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B284+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$281&\"Table1\"),B284+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,240.84,373.92,0,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,"EXPLORATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Drillhole","Drillholes",null,null,null,null,null,null,null,{"$f":"SUM(J288:J289)","v":0},{"$f":"SUM(K288:K289)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q288,Q288:Q289)","v":0},null,null,{"$f":"IF(ISTEXT($EB287),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T288:T289,$J288:$J289),IF(CostType=Bond,SUMPRODUCT($EB288:$EB289,T288:T289,$EA288:$EA289),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T288:T289,$EB288:$EB289)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB287),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ288:AZ289,$J288:$J289),IF(CostType=Bond,SUMPRODUCT($EB288:$EB289,AZ288:AZ289,$EA288:$EA289),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ288:AZ289,$EB288:$EB289)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB287),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF288:CF289,$J288:$J289),IF(CostType=Bond,SUMPRODUCT($EB288:$EB289,CF288:CF289,$EA288:$EA289),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF288:CF289,$EB288:$EB289)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB287),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL288:DL289,$J288:$J289),IF(CostType=Bond,SUMPRODUCT($EB288:$EB289,DL288:DL289,$EA288:$EA289),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL288:DL289,$EB288:$EB289)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K287),SUM(T287:DO287)-K287,K287)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB288:EB289)","v":0},{"$f":"SUM(EC288:EC289)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B288) - ROW($A$287)-1)/INDEX(SheetRangeIndex,MATCH($A$287,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$287&\"Table1\"),B288+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$287&\"Table1\"),B288+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$287&\"Table1\"),B288+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$287&\"Table1\"),B288+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$287&\"Table1\"),B288+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$287&\"Table1\"),B288+1,3))","v":""},{"$f":"IF(ISERROR(EL288),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$287&\"Table1\"),B288+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$287&\"Table1\"),B288+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$287&\"Table1\"),B288+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$287&\"Table1\"),B288+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$287&\"Table1\"),B288+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$287&\"Table1\"),B288+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$287&\"Table1\"),B288+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$287&\"Table1\"),B288+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$287&\"Table2\"),B288+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$287&\"Table2\"),B288+1,15))","v":0},{"$f":"IF(ISERR(ED288),\"Cost Type\",IF(A288=\"X\",\"Override\",IF(OR(ISBLANK(M288),ISBLANK(N288)),\"Enter Dates\",IF(AND(CostType=ARO,L288>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI288)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ288)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG288)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF288)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH288)),\"Phase\",IF(AND(CostType=ARO,OR(L288>ScheduleYear,N288<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O288>ScheduleYear),AND(CostType=LOM,LOMComplete)),J288,J288-Q288)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$287&\"Table1\"),B288+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K288),\"\",SUM(T288:DO288))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N288<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J288*R288,R288*EB288)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T288:DP288,T$27:DP$27,\"<=\"&O288,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T288:DP288))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O288),$O288>ScheduleYear),1,0)","v":1},{"$f":"IF(J288=\"\",0,IF(ISERR(ED288),0,IF(A288=\"X\",0,IF(AND(CostType=ARO,L288>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI288)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ288)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG288)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF288)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH288)),0,IF(OR(ISBLANK(M288),ISBLANK(N288)),0,IF(AND(CostType=ARO,L288>ScheduleYear,N288<=ScheduleYear), 0,J288)))))))))))","v":0},{"$f":"IF(J288=\"\",0,IF(EE288=\"\",0,IF(B288=\"X\",0,IF(AND(CostType=ARO,L288>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI288)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ288)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG288)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF288)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH288)),0,IF(OR(ISBLANK(M288),ISBLANK(N288)),0,IF(OR(AND(CostType=ARO,L288>ScheduleYear),N288<=ScheduleYear), 0,J288)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C288)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C288)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E288)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E288))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E288,0)))),1,$EK288)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F288)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F288))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F288,0)))),1,$EK288)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G288)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G288))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G288,0)))),1,$EK288)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H288)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H288))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H288,0)))),1,$EK288)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I288)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I288))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I288,0)))),1,$EK288)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$287&\"Table1\"),B288+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$287&\"Table1\"),B288+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Trench","Trenches",null,null,null,null,null,null,null,{"$f":"SumByColor(J291,J291:J294)","v":0},{"$f":"SumByColor(K291,K291:K294)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q291,Q291:Q294)","v":0},null,null,{"$f":"SumByColor(T291,T291:T294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(AZ291,AZ291:AZ294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(CF291,CF291:CF294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(DL291,DL291:DL294)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB291,EB291:EB294)","v":0},{"$f":"SumByColor(EC291,EC291:EC294)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B291) - ROW($A$290)-1)/INDEX(SheetRangeIndex,MATCH($A$290,TableNamesSorted,0),7)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$290&\"Table1\"),B291+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$290&\"Table1\"),B291+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$290&\"Table1\"),B291+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$290&\"Table1\"),B291+1,3))","v":""},{"$f":"IF(ISERROR(EL291),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$290&\"Table1\"),B291+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$290&\"Table1\"),B291+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$290&\"Table1\"),B291+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$290&\"Table1\"),B291+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$290&\"Table1\"),B291+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$290&\"Table1\"),B291+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$290&\"Table1\"),B291+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$290&\"Table1\"),B291+1,8))","v":""},{"$f":"SUM(J292:J293)","v":0},{"$f":"IF(ISERR(ED291),\"Cost Type\",IF(A291=\"X\",\"Override\",IF(AND(CostType=ARO,L291>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI291)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ291)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG291)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF291)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH291)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J291,SUM(T291:DO291))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$290,TableNamesSorted,0),3)&\"Table1\"),B291+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q292:Q293)","v":0},null,null,{"$f":"IF(ISTEXT($EB291),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T292:T293,$J292:$J293),IF(CostType=Bond,SUMPRODUCT($EB292:$EB293,T292:T293,$EA292:$EA293),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T292:T293,$EB292:$EB293)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB291),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ292:AZ293,$J292:$J293),IF(CostType=Bond,SUMPRODUCT($EB292:$EB293,AZ292:AZ293,$EA292:$EA293),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ292:AZ293,$EB292:$EB293)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB291),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF292:CF293,$J292:$J293),IF(CostType=Bond,SUMPRODUCT($EB292:$EB293,CF292:CF293,$EA292:$EA293),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF292:CF293,$EB292:$EB293)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB291),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL292:DL293,$J292:$J293),IF(CostType=Bond,SUMPRODUCT($EB292:$EB293,DL292:DL293,$EA292:$EA293),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL292:DL293,$EB292:$EB293)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K291),SUM(T291:DO291)-K291,K291)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED291),\"Cost Type\",IF(A291=\"X\",\"Override\",IF(AND(CostType=ARO,L291>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI291)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ291)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG291)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF291)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH291)),\"Phase\",J291))))))))","v":"Cost Type"},{"$f":"IF(EE291=\"\",\"Cost Type\",IF(A291=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L291>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI291=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ291=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG291=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF291=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH291=\"\"),\"Phase\",J291))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C291)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C291)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E291)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E291))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E291,0)))),1,$EK291)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F291)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F291))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F291,0)))),1,$EK291)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G291)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G291))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G291,0)))),1,$EK291)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H291)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H291))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H291,0)))),1,$EK291)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I291)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I291))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I291,0)))),1,$EK291)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$290&\"Table1\"),B291+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$290&\"Table1\"),B291+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Backfilling/Regrading",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$290&\"Table2\"),B291+1,13)","v":0},{"$f":"IF(OR(J292=\"\",K291=\"\",ISTEXT(K291),J292=0),\"\",IF(OR(ISBLANK(M292),ISBLANK(N292)),\"Enter Dates\",IF(K291=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L291>ScheduleYear),AND(CostType=ARO,N292<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O292>ScheduleYear),AND(CostType=LOM,LOMComplete)),J292,J292-Q292)))))","v":""},null,null,null,null,{"$f":"IF(K292=\"\",\"\",SUM(T292:DO292))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N292<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J292*R292,R292*EB292)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T292:DP292,T$27:DP$27,\"<=\"&O292,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T292:DP292))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O292),$O292>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J292=\"\",EB291=\"\",ISTEXT(EB291)),0,IF(OR(ISBLANK(M292),ISBLANK(N292)),0,IF(OR(AND(CostType=ARO,L291>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N292<=ScheduleYear)),0,J292)))","v":0},{"$f":"IF(OR(J292=\"\",EC291=\"\",ISTEXT(EC291)),0,IF(OR(ISBLANK(M292),ISBLANK(N292)),0,IF(EC291=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L291>ScheduleYear),N292<=ScheduleYear),0,J292))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(J292),IF(INDEX(INDIRECT(\"_\"&$A$290&\"Table2\"),B291+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$290&\"Table2\"),B291+1,3)),0)","v":""},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$290&\"Table2\"),B291+1,8)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K292)),K292=0),0,INDEX(INDIRECT(\"_\"&$A$290&\"Table2\"),B291+1,10))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$290&\"Table3\"),B291+1,7)","v":0},{"$f":"IF(OR(J293=\"\",K291=\"\",ISTEXT(K291),J293=0),\"\",IF(OR(ISBLANK(M293),ISBLANK(N293)),\"Enter Dates\",IF(K291=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L291>ScheduleYear),AND(CostType=ARO,N293<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O293>ScheduleYear),AND(CostType=LOM,LOMComplete)),J293,J293-Q293)))))","v":""},null,null,null,null,{"$f":"IF(K293=\"\",\"\",SUM(T293:DO293))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N293<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J293*R293,R293*EB293)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T293:DP293,T$27:DP$27,\"<=\"&O293,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T293:DP293))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O293),$O293>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J293=\"\",EB291=\"\",ISTEXT(EB291)),0,IF(OR(ISBLANK(M293),ISBLANK(N293)),0,IF(OR(AND(CostType=ARO,L291>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N293<=ScheduleYear)),0,J293)))","v":0},{"$f":"IF(OR(J293=\"\",EC291=\"\",ISTEXT(EC291)),0,IF(OR(ISBLANK(M293),ISBLANK(N293)),0,IF(EC291=\"Date Range\",0,IF(OR(AND(CostType=ARO,L291>ScheduleYear),N293<=ScheduleYear),0,J293))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K293),INDEX(INDIRECT(\"_\"&$A$290&\"Table3\"),B291+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["ExplRoad","EXPLORATION ROADS AND PADS",null,null,null,null,null,null,null,{"$f":"SumByColor(J296,J296:J301)","v":0},{"$f":"SumByColor(K296,K296:K301)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q296,Q296:Q301)","v":0},null,null,{"$f":"SumByColor(T296,T296:T301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(AZ296,AZ296:AZ301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(CF296,CF296:CF301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(DL296,DL296:DL301)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB296,EB296:EB301)","v":0},{"$f":"SumByColor(EC296,EC296:EC301)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B296) - ROW($A$295)-1)/INDEX(SheetRangeIndex,MATCH($A$295,TableNamesSorted,0),7)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$295&\"Table1\"),B296+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$295&\"Table1\"),B296+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$295&\"Table1\"),B296+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$295&\"Table1\"),B296+1,3))","v":""},{"$f":"IF(ISERROR(EL296),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$295&\"Table1\"),B296+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$295&\"Table1\"),B296+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$295&\"Table1\"),B296+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$295&\"Table1\"),B296+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$295&\"Table1\"),B296+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$295&\"Table1\"),B296+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$295&\"Table1\"),B296+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$295&\"Table1\"),B296+1,8))","v":""},{"$f":"SUM(J297:J300)","v":0},{"$f":"IF(ISERR(ED296),\"Cost Type\",IF(A296=\"X\",\"Override\",IF(AND(CostType=ARO,L296>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI296)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ296)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG296)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF296)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH296)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J296,SUM(T296:DO296))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$295,TableNamesSorted,0),3)&\"Table1\"),B296+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q297:Q300)","v":0},null,null,{"$f":"IF(ISTEXT($EB296),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T297:T300,$J297:$J300),IF(CostType=Bond,SUMPRODUCT($EB297:$EB300,T297:T300,$EA297:$EA300),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T297:T300,$EB297:$EB300)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB296),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ297:AZ300,$J297:$J300),IF(CostType=Bond,SUMPRODUCT($EB297:$EB300,AZ297:AZ300,$EA297:$EA300),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ297:AZ300,$EB297:$EB300)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB296),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF297:CF300,$J297:$J300),IF(CostType=Bond,SUMPRODUCT($EB297:$EB300,CF297:CF300,$EA297:$EA300),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF297:CF300,$EB297:$EB300)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB296),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL297:DL300,$J297:$J300),IF(CostType=Bond,SUMPRODUCT($EB297:$EB300,DL297:DL300,$EA297:$EA300),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL297:DL300,$EB297:$EB300)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K296),SUM(T296:DO296)-K296,K296)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED296),\"Cost Type\",IF(A296=\"X\",\"Override\",IF(AND(CostType=ARO,L296>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI296)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ296)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG296)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF296)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH296)),\"Phase\",J296))))))))","v":"Cost Type"},{"$f":"IF(EE296=\"\",\"Cost Type\",IF(A296=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L296>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI296=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ296=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG296=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF296=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH296=\"\"),\"Phase\",J296))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C296)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C296)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E296)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E296))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E296,0)))),1,$EK296)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F296)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F296))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F296,0)))),1,$EK296)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G296)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G296))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G296,0)))),1,$EK296)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H296)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H296))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H296,0)))),1,$EK296)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I296)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I296))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I296,0)))),1,$EK296)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$295&\"Table1\"),B296+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$295&\"Table1\"),B296+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$295&\"Table3\"),B296+1,11)=0,0,INDEX(INDIRECT(\"_\"&$A$295&\"Table3\"),B296+1,11))","v":0},{"$f":"IF(OR(J297=\"\",K296=\"\",ISTEXT(K296),J297=0),\"\",IF(OR(ISBLANK(M297),ISBLANK(N297)),\"Enter Dates\",IF(K296=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L296>ScheduleYear),AND(CostType=ARO,N297<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O297>ScheduleYear),AND(CostType=LOM,LOMComplete)),J297,J297-Q297)))))","v":""},null,null,null,null,{"$f":"IF(K297=\"\",\"\",SUM(T297:DO297))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N297<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J297*R297,R297*EB297)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T297:DP297,T$27:DP$27,\"<=\"&O297,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T297:DP297))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O297),$O297>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J297=\"\",EB296=\"\",ISTEXT(EB296)),0,IF(OR(ISBLANK(M297),ISBLANK(N297)),0,IF(OR(AND(CostType=ARO,L296>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N297<=ScheduleYear)),0,J297)))","v":0},{"$f":"IF(OR(J297=\"\",EC296=\"\",ISTEXT(EC296)),0,IF(OR(ISBLANK(M297),ISBLANK(N297)),0,IF(EC296=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L296>ScheduleYear),N297<=ScheduleYear),0,J297))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(J297),IF(INDEX(INDIRECT(\"_\"&$A$295&\"Table3\"),B296+1,5)=0,0,INDEX(INDIRECT(\"_\"&$A$295&\"Table3\"),B296+1,5)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$295&\"Table3\"),B296+1,6)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K297)),K297=0),0,INDEX(INDIRECT(\"_\"&$A$295&\"Table3\"),B296+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$295&\"Table4\"),B296+1,10)","v":0},{"$f":"IF(OR(J298=\"\",K296=\"\",ISTEXT(K296),J298=0),\"\",IF(OR(ISBLANK(M298),ISBLANK(N298)),\"Enter Dates\",IF(K296=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L296>ScheduleYear),AND(CostType=ARO,N298<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O298>ScheduleYear),AND(CostType=LOM,LOMComplete)),J298,J298-Q298)))))","v":""},null,null,null,null,{"$f":"IF(K298=\"\",\"\",SUM(T298:DO298))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N298<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J298*R298,R298*EB298)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T298:DP298,T$27:DP$27,\"<=\"&O298,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T298:DP298))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O298),$O298>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J298=\"\",EB296=\"\",ISTEXT(EB296)),0,IF(OR(ISBLANK(M298),ISBLANK(N298)),0,IF(OR(AND(CostType=ARO,L296>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N298<=ScheduleYear)),0,J298)))","v":0},{"$f":"IF(OR(J298=\"\",EC296=\"\",ISTEXT(EC296)),0,IF(OR(ISBLANK(M298),ISBLANK(N298)),0,IF(EC296=\"Date Range\",0,IF(OR(AND(CostType=ARO,L296>ScheduleYear),N298<=ScheduleYear),0,J298))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K298),INDEX(INDIRECT(\"_\"&$A$295&\"Table4\"),B296+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$295&\"Table4\"),B296+1,4)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K298)),K298=0),0,INDEX(INDIRECT(\"_\"&$A$295&\"Table4\"),B296+1,7))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$295&\"Table5\"),B296+1,8)","v":0},{"$f":"IF(OR(J299=\"\",K296=\"\",ISTEXT(K296),J299=0),\"\",IF(OR(ISBLANK(M299),ISBLANK(N299)),\"Enter Dates\",IF(K296=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L296>ScheduleYear),AND(CostType=ARO,N299<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O299>ScheduleYear),AND(CostType=LOM,LOMComplete)),J299,J299-Q299)))))","v":""},null,null,null,null,{"$f":"IF(K299=\"\",\"\",SUM(T299:DO299))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N299<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J299*R299,R299*EB299)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T299:DP299,T$27:DP$27,\"<=\"&O299,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T299:DP299))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O299),$O299>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J299=\"\",EB296=\"\",ISTEXT(EB296)),0,IF(OR(ISBLANK(M299),ISBLANK(N299)),0,IF(OR(AND(CostType=ARO,L296>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N299<=ScheduleYear)),0,J299)))","v":0},{"$f":"IF(OR(J299=\"\",EC296=\"\",ISTEXT(EC296)),0,IF(OR(ISBLANK(M299),ISBLANK(N299)),0,IF(EC296=\"Date Range\",0,IF(OR(AND(CostType=ARO,L296>ScheduleYear),N299<=ScheduleYear),0,J299))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K299),INDEX(INDIRECT(\"_\"&$A$295&\"Table5\"),B296+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$295&\"Table5\"),B296+1,4)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K299)),K299=0),0,INDEX(INDIRECT(\"_\"&$A$295&\"Table5\"),B296+1,5))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$295&\"Table5\"),B296+1,12)","v":0},{"$f":"IF(OR(J300=\"\",K296=\"\",ISTEXT(K296),J300=0),\"\",IF(OR(ISBLANK(M300),ISBLANK(N300)),\"Enter Dates\",IF(K296=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L296>ScheduleYear),AND(CostType=ARO,N300<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O300>ScheduleYear),AND(CostType=LOM,LOMComplete)),J300,J300-Q300)))))","v":""},null,null,null,null,{"$f":"IF(K300=\"\",\"\",SUM(T300:DO300))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N300<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J300*R300,R300*EB300)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T300:DP300,T$27:DP$27,\"<=\"&O300,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T300:DP300))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O300),$O300>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J300=\"\",EB296=\"\",ISTEXT(EB296)),0,IF(OR(ISBLANK(M300),ISBLANK(N300)),0,IF(OR(AND(CostType=ARO,L296>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N300<=ScheduleYear)),0,J300)))","v":0},{"$f":"IF(OR(J300=\"\",EC296=\"\",ISTEXT(EC296)),0,IF(OR(ISBLANK(M300),ISBLANK(N300)),0,IF(EC296=\"Date Range\",0,IF(OR(AND(CostType=ARO,L296>ScheduleYear),N300<=ScheduleYear),0,J300))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K300),INDEX(INDIRECT(\"_\"&$A$295&\"Table5\"),B296+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(J301=\"\",K296=\"\",ISTEXT(K296),J301=0),\"\",IF(OR(ISBLANK(M301),ISBLANK(N301)),\"Enter Dates\",IF(K296=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L296>ScheduleYear),AND(CostType=ARO,N301<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J301,J301-Q301)))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["ProductionWell","WELL ABANDONMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["ProductionWell","Production and Dewatering Wells",null,null,null,null,null,null,null,{"$f":"SUM(J304:J308)","v":0},{"$f":"SUM(K304:K308)","v":0},null,null,null,null,null,{"$f":"SUM(Q304:Q308)","v":0},null,null,{"$f":"IF(ISTEXT($EB303),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T304:T308,$J304:$J308),IF(CostType=Bond,SUMPRODUCT($EB304:$EB308,T304:T308,$EA304:$EA308),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T304:T308,$EB304:$EB308)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB303),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ304:AZ308,$J304:$J308),IF(CostType=Bond,SUMPRODUCT($EB304:$EB308,AZ304:AZ308,$EA304:$EA308),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ304:AZ308,$EB304:$EB308)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB303),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF304:CF308,$J304:$J308),IF(CostType=Bond,SUMPRODUCT($EB304:$EB308,CF304:CF308,$EA304:$EA308),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF304:CF308,$EB304:$EB308)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB303),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL304:DL308,$J304:$J308),IF(CostType=Bond,SUMPRODUCT($EB304:$EB308,DL304:DL308,$EA304:$EA308),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL304:DL308,$EB304:$EB308)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K303),SUM(T303:DO303)-K303,K303)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB304:EB308)","v":0},{"$f":"SUM(EC304:EC308)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B304) - ROW($A$303)-1)/INDEX(SheetRangeIndex,MATCH($A$303,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B304+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B304+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B304+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B304+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B304+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B304+1,3))","v":""},{"$f":"IF(ISERROR(EL304),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B304+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B304+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B304+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B304+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B304+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B304+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B304+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B304+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B304+1,34)=0,0,INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B304+1,34))","v":0},{"$f":"IF(ISERR(ED304),\"Cost Type\",IF(A304=\"X\",\"Override\",IF(OR(ISBLANK(M304),ISBLANK(N304)),\"Enter Dates\",IF(AND(CostType=ARO,L304>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI304)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ304)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG304)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF304)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH304)),\"Phase\",IF(AND(CostType=ARO,OR(L304>ScheduleYear,N304<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O304>ScheduleYear),AND(CostType=LOM,LOMComplete)),J304,J304-Q304)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B304+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K304),\"\",SUM(T304:DO304))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N304<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J304*R304,R304*EB304)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T304:DP304,T$27:DP$27,\"<=\"&O304,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T304:DP304))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O304),$O304>ScheduleYear),1,0)","v":1},{"$f":"IF(J304=\"\",0,IF(ISERR(ED304),0,IF(A304=\"X\",0,IF(AND(CostType=ARO,L304>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI304)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ304)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG304)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF304)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH304)),0,IF(OR(ISBLANK(M304),ISBLANK(N304)),0,IF(AND(CostType=ARO,L304>ScheduleYear,N304<=ScheduleYear), 0,J304)))))))))))","v":0},{"$f":"IF(J304=\"\",0,IF(EE304=\"\",0,IF(B304=\"X\",0,IF(AND(CostType=ARO,L304>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI304)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ304)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG304)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF304)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH304)),0,IF(OR(ISBLANK(M304),ISBLANK(N304)),0,IF(OR(AND(CostType=ARO,L304>ScheduleYear),N304<=ScheduleYear), 0,J304)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C304)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C304)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E304)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E304))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E304,0)))),1,$EK304)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F304)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F304))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F304,0)))),1,$EK304)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G304)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G304))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G304,0)))),1,$EK304)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H304)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H304))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H304,0)))),1,$EK304)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I304)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I304))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I304,0)))),1,$EK304)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B304+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B304+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,1,{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B305+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B305+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B305+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B305+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B305+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B305+1,3))","v":""},{"$f":"IF(ISERROR(EL305),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B305+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B305+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B305+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B305+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B305+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B305+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B305+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B305+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B305+1,34)=0,0,INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B305+1,34))","v":0},"Cost Type",{"$f":"INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B305+1,4)","v":0},2023,2037,null,{"$f":"IF(ISTEXT(K305),\"\",SUM(T305:DO305))","v":""},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},"",null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,2,"","","","","","","",0,"Cost Type",0,2023,2037,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"",null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,3,{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B307+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B307+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B307+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B307+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B307+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B307+1,3))","v":""},{"$f":"IF(ISERROR(EL307),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B307+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B307+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B307+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B307+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B307+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B307+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B307+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B307+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B307+1,34)=0,0,INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B307+1,34))","v":0},"Cost Type",{"$f":"INDEX(INDIRECT(\"_\"&$A$303&\"Table1\"),B307+1,4)","v":0},2023,2037,null,{"$f":"IF(ISTEXT(K307),\"\",SUM(T307:DO307))","v":""},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},"",null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["MonitorWell","Monitor Wells",null,null,null,null,null,null,null,{"$f":"SUM(J310:J311)","v":0},{"$f":"SUM(K310:K311)","v":0},null,null,null,null,null,{"$f":"SUM(Q310:Q311)","v":0},null,null,{"$f":"IF(ISTEXT($EB309),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T310:T311,$J310:$J311),IF(CostType=Bond,SUMPRODUCT($EB310:$EB311,T310:T311,$EA310:$EA311),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T310:T311,$EB310:$EB311)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB309),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ310:AZ311,$J310:$J311),IF(CostType=Bond,SUMPRODUCT($EB310:$EB311,AZ310:AZ311,$EA310:$EA311),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ310:AZ311,$EB310:$EB311)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB309),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF310:CF311,$J310:$J311),IF(CostType=Bond,SUMPRODUCT($EB310:$EB311,CF310:CF311,$EA310:$EA311),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF310:CF311,$EB310:$EB311)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB309),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL310:DL311,$J310:$J311),IF(CostType=Bond,SUMPRODUCT($EB310:$EB311,DL310:DL311,$EA310:$EA311),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL310:DL311,$EB310:$EB311)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K309),SUM(T309:DO309)-K309,K309)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB310:EB311)","v":0},{"$f":"SUM(EC310:EC311)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B310) - ROW($A$309)-1)/INDEX(SheetRangeIndex,MATCH($A$309,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$309&\"Table1\"),B310+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$309&\"Table1\"),B310+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$309&\"Table1\"),B310+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$309&\"Table1\"),B310+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$309&\"Table1\"),B310+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$309&\"Table1\"),B310+1,3))","v":""},{"$f":"IF(ISERROR(EL310),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$309&\"Table1\"),B310+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$309&\"Table1\"),B310+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$309&\"Table1\"),B310+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$309&\"Table1\"),B310+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$309&\"Table1\"),B310+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$309&\"Table1\"),B310+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$309&\"Table1\"),B310+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$309&\"Table1\"),B310+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$309&\"Table1\"),B310+1,26)=0,0,INDEX(INDIRECT(\"_\"&$A$309&\"Table1\"),B310+1,26))","v":0},{"$f":"IF(ISERR(ED310),\"Cost Type\",IF(A310=\"X\",\"Override\",IF(OR(ISBLANK(M310),ISBLANK(N310)),\"Enter Dates\",IF(AND(CostType=ARO,L310>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI310)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ310)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG310)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF310)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH310)),\"Phase\",IF(AND(CostType=ARO,OR(L310>ScheduleYear,N310<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O310>ScheduleYear),AND(CostType=LOM,LOMComplete)),J310,J310-Q310)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$309&\"Table1\"),B310+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K310),\"\",SUM(T310:DO310))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N310<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J310*R310,R310*EB310)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T310:DP310,T$27:DP$27,\"<=\"&O310,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T310:DP310))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O310),$O310>ScheduleYear),1,0)","v":1},{"$f":"IF(J310=\"\",0,IF(ISERR(ED310),0,IF(A310=\"X\",0,IF(AND(CostType=ARO,L310>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI310)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ310)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG310)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF310)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH310)),0,IF(OR(ISBLANK(M310),ISBLANK(N310)),0,IF(AND(CostType=ARO,L310>ScheduleYear,N310<=ScheduleYear), 0,J310)))))))))))","v":0},{"$f":"IF(J310=\"\",0,IF(EE310=\"\",0,IF(B310=\"X\",0,IF(AND(CostType=ARO,L310>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI310)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ310)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG310)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF310)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH310)),0,IF(OR(ISBLANK(M310),ISBLANK(N310)),0,IF(OR(AND(CostType=ARO,L310>ScheduleYear),N310<=ScheduleYear), 0,J310)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C310)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C310)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E310)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E310))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E310,0)))),1,$EK310)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F310)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F310))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F310,0)))),1,$EK310)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G310)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G310))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G310,0)))),1,$EK310)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H310)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H310))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H310,0)))),1,$EK310)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I310)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I310))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I310,0)))),1,$EK310)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$309&\"Table1\"),B310+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$309&\"Table1\"),B310+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["ProductionWell","WATER/SOLUTION MANAGEMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Pump","Pumping",null,null,null,null,null,null,null,{"$f":"SUM(J314:J315)","v":0},{"$f":"SUM(K314:K315)","v":0},null,null,null,null,null,{"$f":"SUM(Q314:Q315)","v":0},null,null,{"$f":"IF(ISTEXT($EB313),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T314:T315,$J314:$J315),IF(CostType=Bond,SUMPRODUCT($EB314:$EB315,T314:T315,$EA314:$EA315),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T314:T315,$EB314:$EB315)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB313),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ314:AZ315,$J314:$J315),IF(CostType=Bond,SUMPRODUCT($EB314:$EB315,AZ314:AZ315,$EA314:$EA315),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ314:AZ315,$EB314:$EB315)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB313),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF314:CF315,$J314:$J315),IF(CostType=Bond,SUMPRODUCT($EB314:$EB315,CF314:CF315,$EA314:$EA315),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF314:CF315,$EB314:$EB315)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB313),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL314:DL315,$J314:$J315),IF(CostType=Bond,SUMPRODUCT($EB314:$EB315,DL314:DL315,$EA314:$EA315),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL314:DL315,$EB314:$EB315)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K313),SUM(T313:DO313)-K313,K313)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB314:EB315)","v":0},{"$f":"SUM(EC314:EC315)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B314) - ROW($A$313)-1)/INDEX(SheetRangeIndex,MATCH($A$313,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$313&\"Table1\"),B314+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$313&\"Table1\"),B314+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$313&\"Table1\"),B314+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$313&\"Table1\"),B314+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$313&\"Table1\"),B314+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$313&\"Table1\"),B314+1,3))","v":""},{"$f":"IF(ISERROR(EL314),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$313&\"Table1\"),B314+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$313&\"Table1\"),B314+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$313&\"Table1\"),B314+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$313&\"Table1\"),B314+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$313&\"Table1\"),B314+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$313&\"Table1\"),B314+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$313&\"Table1\"),B314+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$313&\"Table1\"),B314+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$313&\"Table2\"),B314+1,17)=0,0,INDEX(INDIRECT(\"_\"&$A$313&\"Table2\"),B314+1,17))","v":0},{"$f":"IF(ISERR(ED314),\"Cost Type\",IF(A314=\"X\",\"Override\",IF(OR(ISBLANK(M314),ISBLANK(N314)),\"Enter Dates\",IF(AND(CostType=ARO,L314>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI314)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ314)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG314)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF314)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH314)),\"Phase\",IF(AND(CostType=ARO,OR(L314>ScheduleYear,N314<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O314>ScheduleYear),AND(CostType=LOM,LOMComplete)),J314,J314-Q314)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$313,TableNamesSorted,0),3)&\"Table1\"),B314+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K314),\"\",SUM(T314:DO314))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N314<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J314*R314,R314*EB314)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T314:DP314,T$27:DP$27,\"<=\"&O314,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T314:DP314))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O314),$O314>ScheduleYear),1,0)","v":1},{"$f":"IF(J314=\"\",0,IF(ISERR(ED314),0,IF(A314=\"X\",0,IF(AND(CostType=ARO,L314>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI314)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ314)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG314)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF314)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH314)),0,IF(OR(ISBLANK(M314),ISBLANK(N314)),0,IF(AND(CostType=ARO,L314>ScheduleYear,N314<=ScheduleYear), 0,J314)))))))))))","v":0},{"$f":"IF(J314=\"\",0,IF(EE314=\"\",0,IF(B314=\"X\",0,IF(AND(CostType=ARO,L314>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI314)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ314)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG314)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF314)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH314)),0,IF(OR(ISBLANK(M314),ISBLANK(N314)),0,IF(OR(AND(CostType=ARO,L314>ScheduleYear),N314<=ScheduleYear), 0,J314)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C314)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C314)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E314)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E314))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E314,0)))),1,$EK314)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F314)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F314))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F314,0)))),1,$EK314)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G314)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G314))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G314,0)))),1,$EK314)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H314)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H314))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H314,0)))),1,$EK314)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I314)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I314))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I314,0)))),1,$EK314)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$313&\"Table1\"),B314+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$313&\"Table1\"),B314+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Evap","Forced Evaporation",null,null,null,null,null,null,null,{"$f":"SUM(J317:J318)","v":0},{"$f":"SUM(K317:K318)","v":0},null,null,null,null,null,{"$f":"SUM(Q317:Q318)","v":0},null,null,{"$f":"IF(ISTEXT($EB316),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T317:T318,$J317:$J318),IF(CostType=Bond,SUMPRODUCT($EB317:$EB318,T317:T318,$EA317:$EA318),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T317:T318,$EB317:$EB318)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB316),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ317:AZ318,$J317:$J318),IF(CostType=Bond,SUMPRODUCT($EB317:$EB318,AZ317:AZ318,$EA317:$EA318),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ317:AZ318,$EB317:$EB318)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB316),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF317:CF318,$J317:$J318),IF(CostType=Bond,SUMPRODUCT($EB317:$EB318,CF317:CF318,$EA317:$EA318),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF317:CF318,$EB317:$EB318)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB316),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL317:DL318,$J317:$J318),IF(CostType=Bond,SUMPRODUCT($EB317:$EB318,DL317:DL318,$EA317:$EA318),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL317:DL318,$EB317:$EB318)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K316),SUM(T316:DO316)-K316,K316)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB317:EB318)","v":0},{"$f":"SUM(EC317:EC318)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B317) - ROW($A$316)-1)/INDEX(SheetRangeIndex,MATCH($A$316,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$316&\"Table1\"),B317+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$316&\"Table1\"),B317+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$316&\"Table1\"),B317+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$316&\"Table1\"),B317+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$316&\"Table1\"),B317+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$316&\"Table1\"),B317+1,3))","v":""},{"$f":"IF(ISERROR(EL317),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$316&\"Table1\"),B317+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$316&\"Table1\"),B317+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$316&\"Table1\"),B317+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$316&\"Table1\"),B317+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$316&\"Table1\"),B317+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$316&\"Table1\"),B317+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$316&\"Table1\"),B317+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$316&\"Table1\"),B317+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$316&\"Table2\"),B317+1,17)=0,0,INDEX(INDIRECT(\"_\"&$A$316&\"Table2\"),B317+1,17))","v":0},{"$f":"IF(ISERR(ED317),\"Cost Type\",IF(A317=\"X\",\"Override\",IF(OR(ISBLANK(M317),ISBLANK(N317)),\"Enter Dates\",IF(AND(CostType=ARO,L317>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI317)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ317)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG317)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF317)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH317)),\"Phase\",IF(AND(CostType=ARO,OR(L317>ScheduleYear,N317<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O317>ScheduleYear),AND(CostType=LOM,LOMComplete)),J317,J317-Q317)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$316,TableNamesSorted,0),3)&\"Table1\"),B317+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K317),\"\",SUM(T317:DO317))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N317<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J317*R317,R317*EB317)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T317:DP317,T$27:DP$27,\"<=\"&O317,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T317:DP317))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O317),$O317>ScheduleYear),1,0)","v":1},{"$f":"IF(J317=\"\",0,IF(ISERR(ED317),0,IF(A317=\"X\",0,IF(AND(CostType=ARO,L317>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI317)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ317)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG317)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF317)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH317)),0,IF(OR(ISBLANK(M317),ISBLANK(N317)),0,IF(AND(CostType=ARO,L317>ScheduleYear,N317<=ScheduleYear), 0,J317)))))))))))","v":0},{"$f":"IF(J317=\"\",0,IF(EE317=\"\",0,IF(B317=\"X\",0,IF(AND(CostType=ARO,L317>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI317)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ317)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG317)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF317)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH317)),0,IF(OR(ISBLANK(M317),ISBLANK(N317)),0,IF(OR(AND(CostType=ARO,L317>ScheduleYear),N317<=ScheduleYear), 0,J317)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C317)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C317)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E317)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E317))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E317,0)))),1,$EK317)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F317)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F317))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F317,0)))),1,$EK317)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G317)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G317))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G317,0)))),1,$EK317)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H317)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H317))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H317,0)))),1,$EK317)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I317)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I317))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I317,0)))),1,$EK317)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$316&\"Table1\"),B317+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$316&\"Table1\"),B317+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Treat","Water Treatment",null,null,null,null,null,null,null,{"$f":"SUM(J320:J321)","v":0},{"$f":"SUM(K320:K321)","v":0},null,null,null,null,null,{"$f":"SUM(Q320:Q321)","v":0},null,null,{"$f":"IF(ISTEXT($EB319),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T320:T321,$J320:$J321),IF(CostType=Bond,SUMPRODUCT($EB320:$EB321,T320:T321,$EA320:$EA321),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T320:T321,$EB320:$EB321)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB319),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ320:AZ321,$J320:$J321),IF(CostType=Bond,SUMPRODUCT($EB320:$EB321,AZ320:AZ321,$EA320:$EA321),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ320:AZ321,$EB320:$EB321)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB319),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF320:CF321,$J320:$J321),IF(CostType=Bond,SUMPRODUCT($EB320:$EB321,CF320:CF321,$EA320:$EA321),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF320:CF321,$EB320:$EB321)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB319),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL320:DL321,$J320:$J321),IF(CostType=Bond,SUMPRODUCT($EB320:$EB321,DL320:DL321,$EA320:$EA321),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL320:DL321,$EB320:$EB321)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K319),SUM(T319:DO319)-K319,K319)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB320:EB321)","v":0},{"$f":"SUM(EC320:EC321)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B320) - ROW($A$319)-1)/INDEX(SheetRangeIndex,MATCH($A$319,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$319&\"Table1\"),B320+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$319&\"Table1\"),B320+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$319&\"Table1\"),B320+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$319&\"Table1\"),B320+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$319&\"Table1\"),B320+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$319&\"Table1\"),B320+1,3))","v":""},{"$f":"IF(ISERROR(EL320),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$319&\"Table1\"),B320+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$319&\"Table1\"),B320+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$319&\"Table1\"),B320+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$319&\"Table1\"),B320+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$319&\"Table1\"),B320+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$319&\"Table1\"),B320+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$319&\"Table1\"),B320+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$319&\"Table1\"),B320+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$319&\"Table2\"),B320+1,8)=0,0,INDEX(INDIRECT(\"_\"&$A$319&\"Table2\"),B320+1,8))","v":0},{"$f":"IF(ISERR(ED320),\"Cost Type\",IF(A320=\"X\",\"Override\",IF(OR(ISBLANK(M320),ISBLANK(N320)),\"Enter Dates\",IF(AND(CostType=ARO,L320>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI320)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ320)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG320)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF320)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH320)),\"Phase\",IF(AND(CostType=ARO,OR(L320>ScheduleYear,N320<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O320>ScheduleYear),AND(CostType=LOM,LOMComplete)),J320,J320-Q320)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$319,TableNamesSorted,0),3)&\"Table1\"),B320+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K320),\"\",SUM(T320:DO320))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N320<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J320*R320,R320*EB320)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T320:DP320,T$27:DP$27,\"<=\"&O320,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T320:DP320))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O320),$O320>ScheduleYear),1,0)","v":1},{"$f":"IF(J320=\"\",0,IF(ISERR(ED320),0,IF(A320=\"X\",0,IF(AND(CostType=ARO,L320>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI320)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ320)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG320)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF320)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH320)),0,IF(OR(ISBLANK(M320),ISBLANK(N320)),0,IF(AND(CostType=ARO,L320>ScheduleYear,N320<=ScheduleYear), 0,J320)))))))))))","v":0},{"$f":"IF(J320=\"\",0,IF(EE320=\"\",0,IF(B320=\"X\",0,IF(AND(CostType=ARO,L320>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI320)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ320)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG320)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF320)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH320)),0,IF(OR(ISBLANK(M320),ISBLANK(N320)),0,IF(OR(AND(CostType=ARO,L320>ScheduleYear),N320<=ScheduleYear), 0,J320)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C320)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C320)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E320)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E320))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E320,0)))),1,$EK320)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F320)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F320))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F320,0)))),1,$EK320)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G320)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G320))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G320,0)))),1,$EK320)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H320)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H320))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H320,0)))),1,$EK320)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I320)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I320))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I320,0)))),1,$EK320)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$319&\"Table1\"),B320+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$319&\"Table1\"),B320+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Decon","Decontamination",null,null,null,null,null,null,null,{"$f":"SUM(J323:J324)","v":0},{"$f":"SUM(K323:K324)","v":0},null,null,null,null,null,{"$f":"SUM(Q323:Q324)","v":0},null,null,{"$f":"IF(ISTEXT($EB322),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T323:T324,$J323:$J324),IF(CostType=Bond,SUMPRODUCT($EB323:$EB324,T323:T324,$EA323:$EA324),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T323:T324,$EB323:$EB324)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB322),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ323:AZ324,$J323:$J324),IF(CostType=Bond,SUMPRODUCT($EB323:$EB324,AZ323:AZ324,$EA323:$EA324),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ323:AZ324,$EB323:$EB324)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB322),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF323:CF324,$J323:$J324),IF(CostType=Bond,SUMPRODUCT($EB323:$EB324,CF323:CF324,$EA323:$EA324),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF323:CF324,$EB323:$EB324)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB322),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL323:DL324,$J323:$J324),IF(CostType=Bond,SUMPRODUCT($EB323:$EB324,DL323:DL324,$EA323:$EA324),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL323:DL324,$EB323:$EB324)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K322),SUM(T322:DO322)-K322,K322)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB323:EB324)","v":0},{"$f":"SUM(EC323:EC324)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B323) - ROW($A$322)-1)/INDEX(SheetRangeIndex,MATCH($A$322,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$322&\"Table1\"),B323+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$322&\"Table1\"),B323+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$322&\"Table1\"),B323+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$322&\"Table1\"),B323+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$322&\"Table1\"),B323+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$322&\"Table1\"),B323+1,3))","v":""},{"$f":"IF(ISERROR(EL323),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$322&\"Table1\"),B323+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$322&\"Table1\"),B323+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$322&\"Table1\"),B323+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$322&\"Table1\"),B323+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$322&\"Table1\"),B323+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$322&\"Table1\"),B323+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$322&\"Table1\"),B323+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$322&\"Table1\"),B323+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$322&\"Table2\"),B323+1,17)=0,0,INDEX(INDIRECT(\"_\"&$A$322&\"Table2\"),B323+1,17))","v":0},{"$f":"IF(ISERR(ED323),\"Cost Type\",IF(A323=\"X\",\"Override\",IF(OR(ISBLANK(M323),ISBLANK(N323)),\"Enter Dates\",IF(AND(CostType=ARO,L323>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI323)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ323)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG323)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF323)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH323)),\"Phase\",IF(AND(CostType=ARO,OR(L323>ScheduleYear,N323<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O323>ScheduleYear),AND(CostType=LOM,LOMComplete)),J323,J323-Q323)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$322,TableNamesSorted,0),3)&\"Table1\"),B323+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K323),\"\",SUM(T323:DO323))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N323<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J323*R323,R323*EB323)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T323:DP323,T$27:DP$27,\"<=\"&O323,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T323:DP323))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O323),$O323>ScheduleYear),1,0)","v":1},{"$f":"IF(J323=\"\",0,IF(ISERR(ED323),0,IF(A323=\"X\",0,IF(AND(CostType=ARO,L323>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI323)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ323)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG323)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF323)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH323)),0,IF(OR(ISBLANK(M323),ISBLANK(N323)),0,IF(AND(CostType=ARO,L323>ScheduleYear,N323<=ScheduleYear), 0,J323)))))))))))","v":0},{"$f":"IF(J323=\"\",0,IF(EE323=\"\",0,IF(B323=\"X\",0,IF(AND(CostType=ARO,L323>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI323)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ323)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG323)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF323)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH323)),0,IF(OR(ISBLANK(M323),ISBLANK(N323)),0,IF(OR(AND(CostType=ARO,L323>ScheduleYear),N323<=ScheduleYear), 0,J323)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C323)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C323)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E323)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E323))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E323,0)))),1,$EK323)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F323)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F323))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F323,0)))),1,$EK323)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G323)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G323))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G323,0)))),1,$EK323)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H323)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H323))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H323,0)))),1,$EK323)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I323)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I323))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I323,0)))),1,$EK323)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$322&\"Table1\"),B323+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$322&\"Table1\"),B323+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["SolidWaste","WASTE MANAGEMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["SolidWaste","Solid Waste",null,null,null,null,null,null,null,{"$f":"SUM(J327:J331)","v":17770},{"$f":"SUM(K327:K331)","v":17770},null,null,null,null,null,{"$f":"SUM(Q327:Q331)","v":0},null,null,{"$f":"IF(ISTEXT($EB326),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T327:T331,$J327:$J331),IF(CostType=Bond,SUMPRODUCT($EB327:$EB331,T327:T331,$EA327:$EA331),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T327:T331,$EB327:$EB331)))))","v":0},0,0,0,10401,7369,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB326),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ327:AZ331,$J327:$J331),IF(CostType=Bond,SUMPRODUCT($EB327:$EB331,AZ327:AZ331,$EA327:$EA331),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ327:AZ331,$EB327:$EB331)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB326),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF327:CF331,$J327:$J331),IF(CostType=Bond,SUMPRODUCT($EB327:$EB331,CF327:CF331,$EA327:$EA331),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF327:CF331,$EB327:$EB331)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB326),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL327:DL331,$J327:$J331),IF(CostType=Bond,SUMPRODUCT($EB327:$EB331,DL327:DL331,$EA327:$EA331),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL327:DL331,$EB327:$EB331)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K326),SUM(T326:DO326)-K326,K326)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB327:EB331)","v":17770},{"$f":"SUM(EC327:EC331)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B327) - ROW($A$326)-1)/INDEX(SheetRangeIndex,MATCH($A$326,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B327+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B327+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B327+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B327+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B327+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B327+1,3))","v":""},{"$f":"IF(ISERROR(EL327),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B327+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B327+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B327+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B327+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B327+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B327+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B327+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B327+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$326&\"Table2\"),B327+1,12)=0,0,INDEX(INDIRECT(\"_\"&$A$326&\"Table2\"),B327+1,12))","v":0},{"$f":"IF(ISERR(ED327),\"Cost Type\",IF(A327=\"X\",\"Override\",IF(OR(ISBLANK(M327),ISBLANK(N327)),\"Enter Dates\",IF(AND(CostType=ARO,L327>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI327)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ327)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG327)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF327)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH327)),\"Phase\",IF(AND(CostType=ARO,OR(L327>ScheduleYear,N327<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O327>ScheduleYear),AND(CostType=LOM,LOMComplete)),J327,J327-Q327)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B327+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K327),\"\",SUM(T327:DO327))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N327<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J327*R327,R327*EB327)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T327:DP327,T$27:DP$27,\"<=\"&O327,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T327:DP327))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O327),$O327>ScheduleYear),1,0)","v":1},{"$f":"IF(J327=\"\",0,IF(ISERR(ED327),0,IF(A327=\"X\",0,IF(AND(CostType=ARO,L327>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI327)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ327)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG327)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF327)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH327)),0,IF(OR(ISBLANK(M327),ISBLANK(N327)),0,IF(AND(CostType=ARO,L327>ScheduleYear,N327<=ScheduleYear), 0,J327)))))))))))","v":0},{"$f":"IF(J327=\"\",0,IF(EE327=\"\",0,IF(B327=\"X\",0,IF(AND(CostType=ARO,L327>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI327)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ327)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG327)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF327)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH327)),0,IF(OR(ISBLANK(M327),ISBLANK(N327)),0,IF(OR(AND(CostType=ARO,L327>ScheduleYear),N327<=ScheduleYear), 0,J327)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C327)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C327)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E327)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E327))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E327,0)))),1,$EK327)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F327)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F327))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F327,0)))),1,$EK327)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G327)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G327))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G327,0)))),1,$EK327)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H327)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H327))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H327,0)))),1,$EK327)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I327)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I327))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I327,0)))),1,$EK327)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B327+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B327+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B328) - ROW($A$326)-1)/INDEX(SheetRangeIndex,MATCH($A$326,TableNamesSorted,0),7)","v":1},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B328+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B328+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B328+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B328+1,2))","v":"Demolition debris ( Buildings and Structures)"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B328+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B328+1,3))","v":""},{"$f":"IF(ISERROR(EL328),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B328+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B328+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B328+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B328+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B328+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B328+1,7))","v":"Build./Str."},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B328+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B328+1,8))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$326&\"Table2\"),B328+1,12)=0,0,INDEX(INDIRECT(\"_\"&$A$326&\"Table2\"),B328+1,12))","v":3032},{"$f":"IF(ISERR(ED328),\"Cost Type\",IF(A328=\"X\",\"Override\",IF(OR(ISBLANK(M328),ISBLANK(N328)),\"Enter Dates\",IF(AND(CostType=ARO,L328>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI328)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ328)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG328)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF328)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH328)),\"Phase\",IF(AND(CostType=ARO,OR(L328>ScheduleYear,N328<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O328>ScheduleYear),AND(CostType=LOM,LOMComplete)),J328,J328-Q328)))))))))))","v":3032},{"$f":"INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B328+1,4)","v":2000},2023,2025,null,{"$f":"IF(ISTEXT(K328),\"\",SUM(T328:DO328))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N328<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J328*R328,R328*EB328)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T328:DP328,T$27:DP$27,\"<=\"&O328,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T328:DP328))","v":0},null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O328),$O328>ScheduleYear),1,0)","v":1},{"$f":"IF(J328=\"\",0,IF(ISERR(ED328),0,IF(A328=\"X\",0,IF(AND(CostType=ARO,L328>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI328)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ328)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG328)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF328)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH328)),0,IF(OR(ISBLANK(M328),ISBLANK(N328)),0,IF(AND(CostType=ARO,L328>ScheduleYear,N328<=ScheduleYear), 0,J328)))))))))))","v":3032},{"$f":"IF(J328=\"\",0,IF(EE328=\"\",0,IF(B328=\"X\",0,IF(AND(CostType=ARO,L328>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI328)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ328)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG328)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF328)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH328)),0,IF(OR(ISBLANK(M328),ISBLANK(N328)),0,IF(OR(AND(CostType=ARO,L328>ScheduleYear),N328<=ScheduleYear), 0,J328)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C328)","v":1},{"$f":"SEARCH(OtherCostType,C328)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E328)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E328))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E328,0)))),1,$EK328)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F328)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F328))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F328,0)))),1,$EK328)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G328)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G328))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G328,0)))),1,$EK328)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H328)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H328))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H328,0)))),1,$EK328)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I328)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I328))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I328,0)))),1,$EK328)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B328+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B328+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B329) - ROW($A$326)-1)/INDEX(SheetRangeIndex,MATCH($A$326,TableNamesSorted,0),7)","v":2},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B329+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B329+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B329+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B329+1,2))","v":"Old Fencing Material from the Ponds"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B329+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B329+1,3))","v":""},{"$f":"IF(ISERROR(EL329),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B329+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B329+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B329+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B329+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B329+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B329+1,7))","v":"Ponds"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B329+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B329+1,8))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$326&\"Table2\"),B329+1,12)=0,0,INDEX(INDIRECT(\"_\"&$A$326&\"Table2\"),B329+1,12))","v":7369},{"$f":"IF(ISERR(ED329),\"Cost Type\",IF(A329=\"X\",\"Override\",IF(OR(ISBLANK(M329),ISBLANK(N329)),\"Enter Dates\",IF(AND(CostType=ARO,L329>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI329)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ329)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG329)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF329)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH329)),\"Phase\",IF(AND(CostType=ARO,OR(L329>ScheduleYear,N329<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O329>ScheduleYear),AND(CostType=LOM,LOMComplete)),J329,J329-Q329)))))))))))","v":7369},{"$f":"INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B329+1,4)","v":2000},2023,2025,null,{"$f":"IF(ISTEXT(K329),\"\",SUM(T329:DO329))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N329<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J329*R329,R329*EB329)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T329:DP329,T$27:DP$27,\"<=\"&O329,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T329:DP329))","v":0},null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O329),$O329>ScheduleYear),1,0)","v":1},{"$f":"IF(J329=\"\",0,IF(ISERR(ED329),0,IF(A329=\"X\",0,IF(AND(CostType=ARO,L329>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI329)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ329)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG329)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF329)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH329)),0,IF(OR(ISBLANK(M329),ISBLANK(N329)),0,IF(AND(CostType=ARO,L329>ScheduleYear,N329<=ScheduleYear), 0,J329)))))))))))","v":7369},{"$f":"IF(J329=\"\",0,IF(EE329=\"\",0,IF(B329=\"X\",0,IF(AND(CostType=ARO,L329>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI329)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ329)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG329)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF329)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH329)),0,IF(OR(ISBLANK(M329),ISBLANK(N329)),0,IF(OR(AND(CostType=ARO,L329>ScheduleYear),N329<=ScheduleYear), 0,J329)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C329)","v":1},{"$f":"SEARCH(OtherCostType,C329)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E329)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E329))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E329,0)))),1,$EK329)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F329)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F329))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F329,0)))),1,$EK329)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G329)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G329))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G329,0)))),1,$EK329)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H329)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H329))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H329,0)))),1,$EK329)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I329)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I329))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I329,0)))),1,$EK329)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B329+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B329+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B330) - ROW($A$326)-1)/INDEX(SheetRangeIndex,MATCH($A$326,TableNamesSorted,0),7)","v":3},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B330+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B330+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B330+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B330+1,2))","v":"Old HDPE piping and fitting material"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B330+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B330+1,3))","v":""},{"$f":"IF(ISERROR(EL330),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B330+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B330+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B330+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B330+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B330+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B330+1,7))","v":"Ponds"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B330+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B330+1,8))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$326&\"Table2\"),B330+1,12)=0,0,INDEX(INDIRECT(\"_\"&$A$326&\"Table2\"),B330+1,12))","v":7369},{"$f":"IF(ISERR(ED330),\"Cost Type\",IF(A330=\"X\",\"Override\",IF(OR(ISBLANK(M330),ISBLANK(N330)),\"Enter Dates\",IF(AND(CostType=ARO,L330>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI330)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ330)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG330)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF330)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH330)),\"Phase\",IF(AND(CostType=ARO,OR(L330>ScheduleYear,N330<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O330>ScheduleYear),AND(CostType=LOM,LOMComplete)),J330,J330-Q330)))))))))))","v":7369},{"$f":"INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B330+1,4)","v":2000},2023,2025,null,{"$f":"IF(ISTEXT(K330),\"\",SUM(T330:DO330))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N330<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J330*R330,R330*EB330)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T330:DP330,T$27:DP$27,\"<=\"&O330,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T330:DP330))","v":0},null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O330),$O330>ScheduleYear),1,0)","v":1},{"$f":"IF(J330=\"\",0,IF(ISERR(ED330),0,IF(A330=\"X\",0,IF(AND(CostType=ARO,L330>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI330)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ330)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG330)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF330)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH330)),0,IF(OR(ISBLANK(M330),ISBLANK(N330)),0,IF(AND(CostType=ARO,L330>ScheduleYear,N330<=ScheduleYear), 0,J330)))))))))))","v":7369},{"$f":"IF(J330=\"\",0,IF(EE330=\"\",0,IF(B330=\"X\",0,IF(AND(CostType=ARO,L330>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI330)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ330)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG330)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF330)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH330)),0,IF(OR(ISBLANK(M330),ISBLANK(N330)),0,IF(OR(AND(CostType=ARO,L330>ScheduleYear),N330<=ScheduleYear), 0,J330)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C330)","v":1},{"$f":"SEARCH(OtherCostType,C330)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E330)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E330))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E330,0)))),1,$EK330)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F330)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F330))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F330,0)))),1,$EK330)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G330)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G330))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G330,0)))),1,$EK330)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H330)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H330))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H330,0)))),1,$EK330)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I330)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I330))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I330,0)))),1,$EK330)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B330+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$326&\"Table1\"),B330+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["HazMat","Hazardous Waste",null,null,null,null,null,null,null,{"$f":"SUM(J333:J334)","v":0},{"$f":"SUM(K333:K334)","v":0},null,null,null,null,null,{"$f":"SUM(Q333:Q334)","v":0},null,null,{"$f":"IF(ISTEXT($EB332),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T333:T334,$J333:$J334),IF(CostType=Bond,SUMPRODUCT($EB333:$EB334,T333:T334,$EA333:$EA334),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T333:T334,$EB333:$EB334)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB332),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ333:AZ334,$J333:$J334),IF(CostType=Bond,SUMPRODUCT($EB333:$EB334,AZ333:AZ334,$EA333:$EA334),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ333:AZ334,$EB333:$EB334)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB332),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF333:CF334,$J333:$J334),IF(CostType=Bond,SUMPRODUCT($EB333:$EB334,CF333:CF334,$EA333:$EA334),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF333:CF334,$EB333:$EB334)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB332),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL333:DL334,$J333:$J334),IF(CostType=Bond,SUMPRODUCT($EB333:$EB334,DL333:DL334,$EA333:$EA334),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL333:DL334,$EB333:$EB334)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K332),SUM(T332:DO332)-K332,K332)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB333:EB334)","v":0},{"$f":"SUM(EC333:EC334)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B333) - ROW($A$332)-1)/INDEX(SheetRangeIndex,MATCH($A$332,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$332&\"Table1\"),B333+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$332&\"Table1\"),B333+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$332&\"Table1\"),B333+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$332&\"Table1\"),B333+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$332&\"Table1\"),B333+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$332&\"Table1\"),B333+1,3))","v":""},{"$f":"IF(ISERROR(EL333),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$332&\"Table1\"),B333+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$332&\"Table1\"),B333+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$332&\"Table1\"),B333+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$332&\"Table1\"),B333+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$332&\"Table1\"),B333+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$332&\"Table1\"),B333+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$332&\"Table1\"),B333+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$332&\"Table1\"),B333+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$332&\"Table2\"),B333+1,10)=0,0,INDEX(INDIRECT(\"_\"&$A$332&\"Table2\"),B333+1,10))","v":0},{"$f":"IF(ISERR(ED333),\"Cost Type\",IF(A333=\"X\",\"Override\",IF(OR(ISBLANK(M333),ISBLANK(N333)),\"Enter Dates\",IF(AND(CostType=ARO,L333>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI333)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ333)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG333)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF333)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH333)),\"Phase\",IF(AND(CostType=ARO,OR(L333>ScheduleYear,N333<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O333>ScheduleYear),AND(CostType=LOM,LOMComplete)),J333,J333-Q333)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$332&\"Table1\"),B333+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K333),\"\",SUM(T333:DO333))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N333<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J333*R333,R333*EB333)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T333:DP333,T$27:DP$27,\"<=\"&O333,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T333:DP333))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O333),$O333>ScheduleYear),1,0)","v":1},{"$f":"IF(J333=\"\",0,IF(ISERR(ED333),0,IF(A333=\"X\",0,IF(AND(CostType=ARO,L333>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI333)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ333)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG333)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF333)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH333)),0,IF(OR(ISBLANK(M333),ISBLANK(N333)),0,IF(AND(CostType=ARO,L333>ScheduleYear,N333<=ScheduleYear), 0,J333)))))))))))","v":0},{"$f":"IF(J333=\"\",0,IF(EE333=\"\",0,IF(B333=\"X\",0,IF(AND(CostType=ARO,L333>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI333)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ333)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG333)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF333)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH333)),0,IF(OR(ISBLANK(M333),ISBLANK(N333)),0,IF(OR(AND(CostType=ARO,L333>ScheduleYear),N333<=ScheduleYear), 0,J333)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C333)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C333)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E333)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E333))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E333,0)))),1,$EK333)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F333)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F333))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F333,0)))),1,$EK333)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G333)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G333))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G333,0)))),1,$EK333)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H333)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H333))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H333,0)))),1,$EK333)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I333)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I333))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I333,0)))),1,$EK333)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$332&\"Table1\"),B333+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$332&\"Table1\"),B333+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["HCS","Hydrocarbon Contaminated Soils",null,null,null,null,null,null,null,{"$f":"SUM(J336:J337)","v":0},{"$f":"SUM(K336:K337)","v":0},null,null,null,null,null,{"$f":"SUM(Q336:Q337)","v":0},null,null,{"$f":"IF(ISTEXT($EB335),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T336:T337,$J336:$J337),IF(CostType=Bond,SUMPRODUCT($EB336:$EB337,T336:T337,$EA336:$EA337),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T336:T337,$EB336:$EB337)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB335),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ336:AZ337,$J336:$J337),IF(CostType=Bond,SUMPRODUCT($EB336:$EB337,AZ336:AZ337,$EA336:$EA337),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ336:AZ337,$EB336:$EB337)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB335),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF336:CF337,$J336:$J337),IF(CostType=Bond,SUMPRODUCT($EB336:$EB337,CF336:CF337,$EA336:$EA337),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF336:CF337,$EB336:$EB337)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB335),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL336:DL337,$J336:$J337),IF(CostType=Bond,SUMPRODUCT($EB336:$EB337,DL336:DL337,$EA336:$EA337),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL336:DL337,$EB336:$EB337)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K335),SUM(T335:DO335)-K335,K335)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB336:EB337)","v":0},{"$f":"SUM(EC336:EC337)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B336) - ROW($A$335)-1)/INDEX(SheetRangeIndex,MATCH($A$335,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$335&\"Table1\"),B336+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$335&\"Table1\"),B336+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$335&\"Table1\"),B336+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$335&\"Table1\"),B336+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$335&\"Table1\"),B336+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$335&\"Table1\"),B336+1,3))","v":""},{"$f":"IF(ISERROR(EL336),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$335&\"Table1\"),B336+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$335&\"Table1\"),B336+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$335&\"Table1\"),B336+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$335&\"Table1\"),B336+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$335&\"Table1\"),B336+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$335&\"Table1\"),B336+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$335&\"Table1\"),B336+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$335&\"Table1\"),B336+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$335&\"Table2\"),B336+1,10)=0,0,INDEX(INDIRECT(\"_\"&$A$335&\"Table2\"),B336+1,10))","v":0},{"$f":"IF(ISERR(ED336),\"Cost Type\",IF(A336=\"X\",\"Override\",IF(OR(ISBLANK(M336),ISBLANK(N336)),\"Enter Dates\",IF(AND(CostType=ARO,L336>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI336)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ336)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG336)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF336)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH336)),\"Phase\",IF(AND(CostType=ARO,OR(L336>ScheduleYear,N336<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O336>ScheduleYear),AND(CostType=LOM,LOMComplete)),J336,J336-Q336)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$335&\"Table1\"),B336+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K336),\"\",SUM(T336:DO336))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N336<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J336*R336,R336*EB336)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T336:DP336,T$27:DP$27,\"<=\"&O336,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T336:DP336))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O336),$O336>ScheduleYear),1,0)","v":1},{"$f":"IF(J336=\"\",0,IF(ISERR(ED336),0,IF(A336=\"X\",0,IF(AND(CostType=ARO,L336>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI336)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ336)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG336)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF336)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH336)),0,IF(OR(ISBLANK(M336),ISBLANK(N336)),0,IF(AND(CostType=ARO,L336>ScheduleYear,N336<=ScheduleYear), 0,J336)))))))))))","v":0},{"$f":"IF(J336=\"\",0,IF(EE336=\"\",0,IF(B336=\"X\",0,IF(AND(CostType=ARO,L336>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI336)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ336)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG336)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF336)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH336)),0,IF(OR(ISBLANK(M336),ISBLANK(N336)),0,IF(OR(AND(CostType=ARO,L336>ScheduleYear),N336<=ScheduleYear), 0,J336)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C336)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C336)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E336)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E336))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E336,0)))),1,$EK336)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F336)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F336))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F336,0)))),1,$EK336)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G336)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G336))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G336,0)))),1,$EK336)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H336)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H336))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H336,0)))),1,$EK336)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I336)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I336))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I336,0)))),1,$EK336)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$335&\"Table1\"),B336+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$335&\"Table1\"),B336+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["OtherUser","OTHER USER COSTS",null,null,null,null,null,null,null,{"$f":"SUM(J339:J341)","v":39139.437599999997},{"$f":"SUM(K339:K341)","v":39139.437599999997},null,null,null,null,null,{"$f":"SUM(Q339:Q341)","v":0},null,null,{"$f":"IF(ISTEXT($EB338),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T339:T341,$J339:$J341),IF(CostType=Bond,SUMPRODUCT($EB339:$EB341,T339:T341,$EA339:$EA341),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T339:T341,$EB339:$EB341)))))","v":0},0,0,0,27397.606319999995,11741.831279999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB338),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ339:AZ341,$J339:$J341),IF(CostType=Bond,SUMPRODUCT($EB339:$EB341,AZ339:AZ341,$EA339:$EA341),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ339:AZ341,$EB339:$EB341)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB338),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF339:CF341,$J339:$J341),IF(CostType=Bond,SUMPRODUCT($EB339:$EB341,CF339:CF341,$EA339:$EA341),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF339:CF341,$EB339:$EB341)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB338),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL339:DL341,$J339:$J341),IF(CostType=Bond,SUMPRODUCT($EB339:$EB341,DL339:DL341,$EA339:$EA341),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL339:DL341,$EB339:$EB341)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K338),SUM(T338:DO338)-K338,K338)","v":-7.2759576141834259E-12},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB339:EB341)","v":39139.437599999997},{"$f":"SUM(EC339:EC341)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B339) - ROW($A$338)-1)/INDEX(SheetRangeIndex,MATCH($A$338,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B339+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B339+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B339+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B339+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B339+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B339+1,3))","v":""},{"$f":"IF(ISERROR(EL339),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B339+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B339+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B339+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B339+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B339+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B339+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B339+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B339+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B339+1,17)=0,0,INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B339+1,17))","v":0},{"$f":"IF(ISERR(ED339),\"Cost Type\",IF(A339=\"X\",\"Override\",IF(OR(ISBLANK(M339),ISBLANK(N339)),\"Enter Dates\",IF(ISERROR(EL339),\"Facility Type\",IF(AND(CostType=ARO,L339>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI339)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ339)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG339)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF339)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH339)),\"Phase\",IF(AND(CostType=ARO,OR(L339>ScheduleYear,N339<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O339>ScheduleYear),AND(CostType=LOM,LOMComplete)),J339,J339-Q339))))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B339+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K339),\"\",SUM(T339:DO339))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N339<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J339*R339,R339*EB339)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T339:DP339,T$27:DP$27,\"<=\"&O339,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T339:DP339))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O339),$O339>ScheduleYear),1,0)","v":1},{"$f":"IF(J339=\"\",0,IF(ISERR(ED339),0,IF(A339=\"X\",0,IF(AND(CostType=ARO,L339>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI339)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ339)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG339)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF339)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH339)),0,IF(OR(ISBLANK(M339),ISBLANK(N339)),0,IF(AND(CostType=ARO,L339>ScheduleYear,N339<=ScheduleYear), 0,J339)))))))))))","v":0},{"$f":"IF(J339=\"\",0,IF(EE339=\"\",0,IF(B339=\"X\",0,IF(AND(CostType=ARO,L339>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI339)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ339)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG339)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF339)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH339)),0,IF(OR(ISBLANK(M339),ISBLANK(N339)),0,IF(OR(AND(CostType=ARO,L339>ScheduleYear),N339<=ScheduleYear), 0,J339)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C339)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C339)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E339)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E339))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E339,0)))),1,$EK339)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F339)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F339))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F339,0)))),1,$EK339)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G339)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G339))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G339,0)))),1,$EK339)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H339)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H339))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H339,0)))),1,$EK339)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I339)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I339))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I339,0)))),1,$EK339)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B339+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B339+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,1,{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B340+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B340+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B340+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B340+1,2))","v":"Tipping Feed for Demo debris, fence and pipe material"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B340+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B340+1,3))","v":""},{"$f":"IF(ISERROR(EL340),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B340+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B340+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B340+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B340+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B340+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B340+1,7))","v":"Build./Str."},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B340+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B340+1,8))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B340+1,17)=0,0,INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B340+1,17))","v":39139.437599999997},{"$f":"IF(ISERR(ED340),\"Cost Type\",IF(A340=\"X\",\"Override\",IF(OR(ISBLANK(M340),ISBLANK(N340)),\"Enter Dates\",IF(ISERROR(EL340),\"Facility Type\",IF(AND(CostType=ARO,L340>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI340)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ340)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG340)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF340)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH340)),\"Phase\",IF(AND(CostType=ARO,OR(L340>ScheduleYear,N340<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O340>ScheduleYear),AND(CostType=LOM,LOMComplete)),J340,J340-Q340))))))))))))","v":39139.437599999997},{"$f":"INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B340+1,4)","v":2000},2023,2025,null,{"$f":"IF(ISTEXT(K340),\"\",SUM(T340:DO340))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N340<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J340*R340,R340*EB340)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T340:DP340,T$27:DP$27,\"<=\"&O340,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T340:DP340))","v":0},null,null,null,null,null,0.7,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(J340=\"\",0,IF(ISERR(ED340),0,IF(A340=\"X\",0,IF(AND(CostType=ARO,L340>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI340)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ340)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG340)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF340)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH340)),0,IF(OR(ISBLANK(M340),ISBLANK(N340)),0,IF(AND(CostType=ARO,L340>ScheduleYear,N340<=ScheduleYear), 0,J340)))))))))))","v":39139.437599999997},{"$f":"IF(J340=\"\",0,IF(EE340=\"\",0,IF(B340=\"X\",0,IF(AND(CostType=ARO,L340>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI340)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ340)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG340)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF340)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH340)),0,IF(OR(ISBLANK(M340),ISBLANK(N340)),0,IF(OR(AND(CostType=ARO,L340>ScheduleYear),N340<=ScheduleYear), 0,J340)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C340)","v":1},{"$f":"SEARCH(OtherCostType,C340)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E340)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E340))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E340,0)))),1,$EK340)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F340)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F340))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F340,0)))),1,$EK340)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G340)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G340))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G340,0)))),1,$EK340)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H340)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H340))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H340,0)))),1,$EK340)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I340)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I340))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I340,0)))),1,$EK340)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B340+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$338&\"Table1\"),B340+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["SolidWaste","MISCELLANEOUS COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["FenceRemoval","Fence Removal",null,null,null,null,null,null,null,{"$f":"SUM(J344:J348)","v":10472},{"$f":"SUM(K344:K348)","v":10472},null,null,null,null,null,{"$f":"SUM(Q344:Q348)","v":0},null,null,{"$f":"IF(ISTEXT($EB343),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T344:T348,$J344:$J348),IF(CostType=Bond,SUMPRODUCT($EB344:$EB348,T344:T348,$EA344:$EA348),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T344:T348,$EB344:$EB348)))))","v":0},0,0,0,10472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB343),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ344:AZ348,$J344:$J348),IF(CostType=Bond,SUMPRODUCT($EB344:$EB348,AZ344:AZ348,$EA344:$EA348),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ344:AZ348,$EB344:$EB348)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB343),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF344:CF348,$J344:$J348),IF(CostType=Bond,SUMPRODUCT($EB344:$EB348,CF344:CF348,$EA344:$EA348),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF344:CF348,$EB344:$EB348)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB343),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL344:DL348,$J344:$J348),IF(CostType=Bond,SUMPRODUCT($EB344:$EB348,DL344:DL348,$EA344:$EA348),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL344:DL348,$EB344:$EB348)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K343),SUM(T343:DO343)-K343,K343)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB344:EB348)","v":10472},{"$f":"SUM(EC344:EC348)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B344) - ROW($A$343)-1)/INDEX(SheetRangeIndex,MATCH($A$343,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B344+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B344+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B344+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B344+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B344+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B344+1,3))","v":""},{"$f":"IF(ISERROR(EL344),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B344+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B344+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B344+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B344+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B344+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B344+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B344+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B344+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B344+1,14)=0,0,INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B344+1,14))","v":0},{"$f":"IF(ISERR(ED344),\"Cost Type\",IF(A344=\"X\",\"Override\",IF(OR(ISBLANK(M344),ISBLANK(N344)),\"Enter Dates\",IF(AND(CostType=ARO,L344>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI344)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ344)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG344)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF344)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH344)),\"Phase\",IF(AND(CostType=ARO,OR(L344>ScheduleYear,N344<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O344>ScheduleYear),AND(CostType=LOM,LOMComplete)),J344,J344-Q344)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B344+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K344),\"\",SUM(T344:DO344))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N344<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J344*R344,R344*EB344)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T344:DP344,T$27:DP$27,\"<=\"&O344,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T344:DP344))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O344),$O344>ScheduleYear),1,0)","v":1},{"$f":"IF(J344=\"\",0,IF(ISERR(ED344),0,IF(A344=\"X\",0,IF(AND(CostType=ARO,L344>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI344)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ344)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG344)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF344)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH344)),0,IF(OR(ISBLANK(M344),ISBLANK(N344)),0,IF(AND(CostType=ARO,L344>ScheduleYear,N344<=ScheduleYear), 0,J344)))))))))))","v":0},{"$f":"IF(J344=\"\",0,IF(EE344=\"\",0,IF(B344=\"X\",0,IF(AND(CostType=ARO,L344>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI344)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ344)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG344)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF344)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH344)),0,IF(OR(ISBLANK(M344),ISBLANK(N344)),0,IF(OR(AND(CostType=ARO,L344>ScheduleYear),N344<=ScheduleYear), 0,J344)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C344)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C344)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E344)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E344))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E344,0)))),1,$EK344)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F344)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F344))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F344,0)))),1,$EK344)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G344)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G344))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G344,0)))),1,$EK344)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H344)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H344))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H344,0)))),1,$EK344)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I344)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I344))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I344,0)))),1,$EK344)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B344+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B344+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B345) - ROW($A$343)-1)/INDEX(SheetRangeIndex,MATCH($A$343,TableNamesSorted,0),7)","v":1},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B345+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B345+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B345+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B345+1,2))","v":"Residue Pond Fence"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B345+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B345+1,3))","v":""},{"$f":"IF(ISERROR(EL345),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B345+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B345+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B345+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B345+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B345+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B345+1,7))","v":"Ponds"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B345+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B345+1,8))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B345+1,14)=0,0,INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B345+1,14))","v":2843},{"$f":"IF(ISERR(ED345),\"Cost Type\",IF(A345=\"X\",\"Override\",IF(OR(ISBLANK(M345),ISBLANK(N345)),\"Enter Dates\",IF(AND(CostType=ARO,L345>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI345)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ345)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG345)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF345)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH345)),\"Phase\",IF(AND(CostType=ARO,OR(L345>ScheduleYear,N345<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O345>ScheduleYear),AND(CostType=LOM,LOMComplete)),J345,J345-Q345)))))))))))","v":2843},{"$f":"INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B345+1,4)","v":2000},2023,2025,null,{"$f":"IF(ISTEXT(K345),\"\",SUM(T345:DO345))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N345<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J345*R345,R345*EB345)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T345:DP345,T$27:DP$27,\"<=\"&O345,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T345:DP345))","v":0},null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O345),$O345>ScheduleYear),1,0)","v":1},{"$f":"IF(J345=\"\",0,IF(ISERR(ED345),0,IF(A345=\"X\",0,IF(AND(CostType=ARO,L345>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI345)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ345)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG345)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF345)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH345)),0,IF(OR(ISBLANK(M345),ISBLANK(N345)),0,IF(AND(CostType=ARO,L345>ScheduleYear,N345<=ScheduleYear), 0,J345)))))))))))","v":2843},{"$f":"IF(J345=\"\",0,IF(EE345=\"\",0,IF(B345=\"X\",0,IF(AND(CostType=ARO,L345>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI345)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ345)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG345)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF345)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH345)),0,IF(OR(ISBLANK(M345),ISBLANK(N345)),0,IF(OR(AND(CostType=ARO,L345>ScheduleYear),N345<=ScheduleYear), 0,J345)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C345)","v":1},{"$f":"SEARCH(OtherCostType,C345)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E345)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E345))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E345,0)))),1,$EK345)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F345)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F345))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F345,0)))),1,$EK345)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G345)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G345))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G345,0)))),1,$EK345)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H345)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H345))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H345,0)))),1,$EK345)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I345)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I345))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I345,0)))),1,$EK345)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B345+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B345+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B346) - ROW($A$343)-1)/INDEX(SheetRangeIndex,MATCH($A$343,TableNamesSorted,0),7)","v":2},"FA","Lime Treatment Pond Fence","","Other Site Facilities","Closure","Ponds","Public Land",3366,{"$f":"IF(ISERR(ED346),\"Cost Type\",IF(A346=\"X\",\"Override\",IF(OR(ISBLANK(M346),ISBLANK(N346)),\"Enter Dates\",IF(AND(CostType=ARO,L346>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI346)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ346)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG346)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF346)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH346)),\"Phase\",IF(AND(CostType=ARO,OR(L346>ScheduleYear,N346<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O346>ScheduleYear),AND(CostType=LOM,LOMComplete)),J346,J346-Q346)))))))))))","v":3366},2000,2023,2025,null,1,{"$f":"IF(OR(AND(CostType=ARO,N346<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J346*R346,R346*EB346)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T346:DP346,T$27:DP$27,\"<=\"&O346,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T346:DP346))","v":0},null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O346),$O346>ScheduleYear),1,0)","v":1},{"$f":"IF(J346=\"\",0,IF(ISERR(ED346),0,IF(A346=\"X\",0,IF(AND(CostType=ARO,L346>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI346)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ346)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG346)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF346)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH346)),0,IF(OR(ISBLANK(M346),ISBLANK(N346)),0,IF(AND(CostType=ARO,L346>ScheduleYear,N346<=ScheduleYear), 0,J346)))))))))))","v":3366},{"$f":"IF(J346=\"\",0,IF(EE346=\"\",0,IF(B346=\"X\",0,IF(AND(CostType=ARO,L346>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI346)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ346)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG346)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF346)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH346)),0,IF(OR(ISBLANK(M346),ISBLANK(N346)),0,IF(OR(AND(CostType=ARO,L346>ScheduleYear),N346<=ScheduleYear), 0,J346)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C346)","v":1},{"$f":"SEARCH(OtherCostType,C346)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E346)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E346))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E346,0)))),1,$EK346)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F346)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F346))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F346,0)))),1,$EK346)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G346)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G346))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G346,0)))),1,$EK346)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H346)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H346))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H346,0)))),1,$EK346)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I346)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I346))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I346,0)))),1,$EK346)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B346+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B346+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B347) - ROW($A$343)-1)/INDEX(SheetRangeIndex,MATCH($A$343,TableNamesSorted,0),7)","v":3},"FA","Evaporation Lime Pond Fence","","Other Site Facilities","Closure","Ponds","Public Land",4263,{"$f":"IF(ISERR(ED347),\"Cost Type\",IF(A347=\"X\",\"Override\",IF(OR(ISBLANK(M347),ISBLANK(N347)),\"Enter Dates\",IF(AND(CostType=ARO,L347>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI347)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ347)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG347)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF347)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH347)),\"Phase\",IF(AND(CostType=ARO,OR(L347>ScheduleYear,N347<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O347>ScheduleYear),AND(CostType=LOM,LOMComplete)),J347,J347-Q347)))))))))))","v":4263},2000,2023,2025,null,1,{"$f":"IF(OR(AND(CostType=ARO,N347<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J347*R347,R347*EB347)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T347:DP347,T$27:DP$27,\"<=\"&O347,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T347:DP347))","v":0},null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O347),$O347>ScheduleYear),1,0)","v":1},{"$f":"IF(J347=\"\",0,IF(ISERR(ED347),0,IF(A347=\"X\",0,IF(AND(CostType=ARO,L347>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI347)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ347)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG347)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF347)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH347)),0,IF(OR(ISBLANK(M347),ISBLANK(N347)),0,IF(AND(CostType=ARO,L347>ScheduleYear,N347<=ScheduleYear), 0,J347)))))))))))","v":4263},{"$f":"IF(J347=\"\",0,IF(EE347=\"\",0,IF(B347=\"X\",0,IF(AND(CostType=ARO,L347>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI347)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ347)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG347)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF347)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH347)),0,IF(OR(ISBLANK(M347),ISBLANK(N347)),0,IF(OR(AND(CostType=ARO,L347>ScheduleYear),N347<=ScheduleYear), 0,J347)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C347)","v":1},{"$f":"SEARCH(OtherCostType,C347)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E347)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E347))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E347,0)))),1,$EK347)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F347)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F347))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F347,0)))),1,$EK347)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G347)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G347))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G347,0)))),1,$EK347)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H347)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H347))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H347,0)))),1,$EK347)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I347)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I347))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I347,0)))),1,$EK347)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B347+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$343&\"Table1\"),B347+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["FenceInstall","Fence Installation",null,null,null,null,null,null,null,{"$f":"SUM(J350:J352)","v":250608},{"$f":"SUM(K350:K352)","v":250608},null,null,null,null,null,{"$f":"SUM(Q350:Q352)","v":0},null,null,{"$f":"IF(ISTEXT($EB349),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T350:T352,$J350:$J352),IF(CostType=Bond,SUMPRODUCT($EB350:$EB352,T350:T352,$EA350:$EA352),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T350:T352,$EB350:$EB352)))))","v":0},0,0,250608,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB349),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ350:AZ352,$J350:$J352),IF(CostType=Bond,SUMPRODUCT($EB350:$EB352,AZ350:AZ352,$EA350:$EA352),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ350:AZ352,$EB350:$EB352)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB349),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF350:CF352,$J350:$J352),IF(CostType=Bond,SUMPRODUCT($EB350:$EB352,CF350:CF352,$EA350:$EA352),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF350:CF352,$EB350:$EB352)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB349),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL350:DL352,$J350:$J352),IF(CostType=Bond,SUMPRODUCT($EB350:$EB352,DL350:DL352,$EA350:$EA352),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL350:DL352,$EB350:$EB352)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K349),SUM(T349:DO349)-K349,K349)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB350:EB352)","v":250608},{"$f":"SUM(EC350:EC352)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B350) - ROW($A$349)-1)/INDEX(SheetRangeIndex,MATCH($A$349,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B350+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B350+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B350+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B350+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B350+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B350+1,3))","v":""},{"$f":"IF(ISERROR(EL350),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B350+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B350+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B350+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B350+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B350+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B350+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B350+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B350+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B350+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B350+1,15))","v":0},{"$f":"IF(ISERR(ED350),\"Cost Type\",IF(A350=\"X\",\"Override\",IF(OR(ISBLANK(M350),ISBLANK(N350)),\"Enter Dates\",IF(AND(CostType=ARO,L350>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI350)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ350)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG350)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF350)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH350)),\"Phase\",IF(AND(CostType=ARO,OR(L350>ScheduleYear,N350<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O350>ScheduleYear),AND(CostType=LOM,LOMComplete)),J350,J350-Q350)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B350+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K350),\"\",SUM(T350:DO350))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N350<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J350*R350,R350*EB350)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T350:DP350,T$27:DP$27,\"<=\"&O350,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T350:DP350))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O350),$O350>ScheduleYear),1,0)","v":1},{"$f":"IF(J350=\"\",0,IF(ISERR(ED350),0,IF(A350=\"X\",0,IF(AND(CostType=ARO,L350>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI350)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ350)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG350)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF350)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH350)),0,IF(OR(ISBLANK(M350),ISBLANK(N350)),0,IF(AND(CostType=ARO,L350>ScheduleYear,N350<=ScheduleYear), 0,J350)))))))))))","v":0},{"$f":"IF(J350=\"\",0,IF(EE350=\"\",0,IF(B350=\"X\",0,IF(AND(CostType=ARO,L350>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI350)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ350)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG350)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF350)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH350)),0,IF(OR(ISBLANK(M350),ISBLANK(N350)),0,IF(OR(AND(CostType=ARO,L350>ScheduleYear),N350<=ScheduleYear), 0,J350)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C350)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C350)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E350)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E350))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E350,0)))),1,$EK350)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F350)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F350))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F350,0)))),1,$EK350)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G350)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G350))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G350,0)))),1,$EK350)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H350)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H350))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H350,0)))),1,$EK350)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I350)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I350))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I350,0)))),1,$EK350)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B350+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B350+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B351) - ROW($A$349)-1)/INDEX(SheetRangeIndex,MATCH($A$349,TableNamesSorted,0),7)","v":1},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B351+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B351+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B351+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B351+1,2))","v":"Pit Perimeter Fence"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B351+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B351+1,3))","v":""},{"$f":"IF(ISERROR(EL351),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B351+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B351+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B351+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B351+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B351+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B351+1,7))","v":"Pit"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B351+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B351+1,8))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B351+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B351+1,15))","v":250608},{"$f":"IF(ISERR(ED351),\"Cost Type\",IF(A351=\"X\",\"Override\",IF(OR(ISBLANK(M351),ISBLANK(N351)),\"Enter Dates\",IF(AND(CostType=ARO,L351>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI351)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ351)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG351)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF351)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH351)),\"Phase\",IF(AND(CostType=ARO,OR(L351>ScheduleYear,N351<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O351>ScheduleYear),AND(CostType=LOM,LOMComplete)),J351,J351-Q351)))))))))))","v":250608},{"$f":"INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B351+1,4)","v":2000},2023,2025,null,{"$f":"IF(ISTEXT(K351),\"\",SUM(T351:DO351))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N351<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J351*R351,R351*EB351)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T351:DP351,T$27:DP$27,\"<=\"&O351,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T351:DP351))","v":0},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O351),$O351>ScheduleYear),1,0)","v":1},{"$f":"IF(J351=\"\",0,IF(ISERR(ED351),0,IF(A351=\"X\",0,IF(AND(CostType=ARO,L351>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI351)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ351)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG351)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF351)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH351)),0,IF(OR(ISBLANK(M351),ISBLANK(N351)),0,IF(AND(CostType=ARO,L351>ScheduleYear,N351<=ScheduleYear), 0,J351)))))))))))","v":250608},{"$f":"IF(J351=\"\",0,IF(EE351=\"\",0,IF(B351=\"X\",0,IF(AND(CostType=ARO,L351>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI351)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ351)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG351)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF351)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH351)),0,IF(OR(ISBLANK(M351),ISBLANK(N351)),0,IF(OR(AND(CostType=ARO,L351>ScheduleYear),N351<=ScheduleYear), 0,J351)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C351)","v":1},{"$f":"SEARCH(OtherCostType,C351)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E351)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E351))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E351,0)))),1,$EK351)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F351)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F351))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F351,0)))),1,$EK351)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G351)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G351))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G351,0)))),1,$EK351)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H351)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H351))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H351,0)))),1,$EK351)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I351)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I351))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I351,0)))),1,$EK351)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B351+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$349&\"Table1\"),B351+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Culvert","Culvert & Buried Pipe Removal",null,null,null,null,null,null,null,{"$f":"SUM(J354:J355)","v":0},{"$f":"SUM(K354:K355)","v":0},null,null,null,null,null,{"$f":"SUM(Q354:Q355)","v":0},null,null,{"$f":"IF(ISTEXT($EB353),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T354:T355,$J354:$J355),IF(CostType=Bond,SUMPRODUCT($EB354:$EB355,T354:T355,$EA354:$EA355),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T354:T355,$EB354:$EB355)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB353),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ354:AZ355,$J354:$J355),IF(CostType=Bond,SUMPRODUCT($EB354:$EB355,AZ354:AZ355,$EA354:$EA355),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ354:AZ355,$EB354:$EB355)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB353),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF354:CF355,$J354:$J355),IF(CostType=Bond,SUMPRODUCT($EB354:$EB355,CF354:CF355,$EA354:$EA355),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF354:CF355,$EB354:$EB355)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB353),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL354:DL355,$J354:$J355),IF(CostType=Bond,SUMPRODUCT($EB354:$EB355,DL354:DL355,$EA354:$EA355),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL354:DL355,$EB354:$EB355)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K353),SUM(T353:DO353)-K353,K353)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB354:EB355)","v":0},{"$f":"SUM(EC354:EC355)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B354) - ROW($A$353)-1)/INDEX(SheetRangeIndex,MATCH($A$353,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$353&\"Table1\"),B354+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$353&\"Table1\"),B354+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$353&\"Table1\"),B354+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$353&\"Table1\"),B354+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$353&\"Table1\"),B354+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$353&\"Table1\"),B354+1,3))","v":""},{"$f":"IF(ISERROR(EL354),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$353&\"Table1\"),B354+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$353&\"Table1\"),B354+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$353&\"Table1\"),B354+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$353&\"Table1\"),B354+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$353&\"Table1\"),B354+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$353&\"Table1\"),B354+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$353&\"Table1\"),B354+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$353&\"Table1\"),B354+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$353&\"Table1\"),B354+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$353&\"Table1\"),B354+1,15))","v":0},{"$f":"IF(ISERR(ED354),\"Cost Type\",IF(A354=\"X\",\"Override\",IF(OR(ISBLANK(M354),ISBLANK(N354)),\"Enter Dates\",IF(AND(CostType=ARO,L354>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI354)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ354)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG354)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF354)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH354)),\"Phase\",IF(AND(CostType=ARO,OR(L354>ScheduleYear,N354<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O354>ScheduleYear),AND(CostType=LOM,LOMComplete)),J354,J354-Q354)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$353&\"Table1\"),B354+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K354),\"\",SUM(T354:DO354))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N354<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J354*R354,R354*EB354)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T354:DP354,T$27:DP$27,\"<=\"&O354,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T354:DP354))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O354),$O354>ScheduleYear),1,0)","v":1},{"$f":"IF(J354=\"\",0,IF(ISERR(ED354),0,IF(A354=\"X\",0,IF(AND(CostType=ARO,L354>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI354)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ354)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG354)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF354)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH354)),0,IF(OR(ISBLANK(M354),ISBLANK(N354)),0,IF(AND(CostType=ARO,L354>ScheduleYear,N354<=ScheduleYear), 0,J354)))))))))))","v":0},{"$f":"IF(J354=\"\",0,IF(EE354=\"\",0,IF(B354=\"X\",0,IF(AND(CostType=ARO,L354>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI354)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ354)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG354)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF354)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH354)),0,IF(OR(ISBLANK(M354),ISBLANK(N354)),0,IF(OR(AND(CostType=ARO,L354>ScheduleYear),N354<=ScheduleYear), 0,J354)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C354)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C354)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E354)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E354))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E354,0)))),1,$EK354)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F354)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F354))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F354,0)))),1,$EK354)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G354)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G354))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G354,0)))),1,$EK354)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H354)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H354))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H354,0)))),1,$EK354)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I354)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I354))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I354,0)))),1,$EK354)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$353&\"Table1\"),B354+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$353&\"Table1\"),B354+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Pipe","Surface Pipe Removal",null,null,null,null,null,null,null,{"$f":"SUM(J357:J361)","v":36652},{"$f":"SUM(K357:K361)","v":36652},null,null,null,null,null,{"$f":"SUM(Q357:Q361)","v":0},null,null,{"$f":"IF(ISTEXT($EB356),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T357:T361,$J357:$J361),IF(CostType=Bond,SUMPRODUCT($EB357:$EB361,T357:T361,$EA357:$EA361),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T357:T361,$EB357:$EB361)))))","v":0},0,0,0,0,36652,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB356),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ357:AZ361,$J357:$J361),IF(CostType=Bond,SUMPRODUCT($EB357:$EB361,AZ357:AZ361,$EA357:$EA361),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ357:AZ361,$EB357:$EB361)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB356),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF357:CF361,$J357:$J361),IF(CostType=Bond,SUMPRODUCT($EB357:$EB361,CF357:CF361,$EA357:$EA361),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF357:CF361,$EB357:$EB361)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB356),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL357:DL361,$J357:$J361),IF(CostType=Bond,SUMPRODUCT($EB357:$EB361,DL357:DL361,$EA357:$EA361),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL357:DL361,$EB357:$EB361)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K356),SUM(T356:DO356)-K356,K356)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB357:EB361)","v":36652},{"$f":"SUM(EC357:EC361)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B357) - ROW($A$356)-1)/INDEX(SheetRangeIndex,MATCH($A$356,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B357+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B357+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B357+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B357+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B357+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B357+1,3))","v":""},{"$f":"IF(ISERROR(EL357),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B357+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B357+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B357+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B357+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B357+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B357+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B357+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B357+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B357+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B357+1,15))","v":0},{"$f":"IF(ISERR(ED357),\"Cost Type\",IF(A357=\"X\",\"Override\",IF(OR(ISBLANK(M357),ISBLANK(N357)),\"Enter Dates\",IF(AND(CostType=ARO,L357>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI357)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ357)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG357)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF357)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH357)),\"Phase\",IF(AND(CostType=ARO,OR(L357>ScheduleYear,N357<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O357>ScheduleYear),AND(CostType=LOM,LOMComplete)),J357,J357-Q357)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B357+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K357),\"\",SUM(T357:DO357))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N357<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J357*R357,R357*EB357)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T357:DP357,T$27:DP$27,\"<=\"&O357,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T357:DP357))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O357),$O357>ScheduleYear),1,0)","v":1},{"$f":"IF(J357=\"\",0,IF(ISERR(ED357),0,IF(A357=\"X\",0,IF(AND(CostType=ARO,L357>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI357)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ357)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG357)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF357)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH357)),0,IF(OR(ISBLANK(M357),ISBLANK(N357)),0,IF(AND(CostType=ARO,L357>ScheduleYear,N357<=ScheduleYear), 0,J357)))))))))))","v":0},{"$f":"IF(J357=\"\",0,IF(EE357=\"\",0,IF(B357=\"X\",0,IF(AND(CostType=ARO,L357>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI357)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ357)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG357)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF357)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH357)),0,IF(OR(ISBLANK(M357),ISBLANK(N357)),0,IF(OR(AND(CostType=ARO,L357>ScheduleYear),N357<=ScheduleYear), 0,J357)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C357)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C357)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E357)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E357))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E357,0)))),1,$EK357)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F357)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F357))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F357,0)))),1,$EK357)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G357)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G357))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G357,0)))),1,$EK357)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H357)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H357))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H357,0)))),1,$EK357)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I357)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I357))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I357,0)))),1,$EK357)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B357+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B357+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B358) - ROW($A$356)-1)/INDEX(SheetRangeIndex,MATCH($A$356,TableNamesSorted,0),7)","v":1},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B358+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B358+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B358+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B358+1,2))","v":"Guest House Well Piping"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B358+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B358+1,3))","v":""},{"$f":"IF(ISERROR(EL358),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B358+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B358+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B358+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B358+1,6))","v":"Post Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B358+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B358+1,7))","v":"General & Admin."},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B358+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B358+1,8))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B358+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B358+1,15))","v":18172},{"$f":"IF(ISERR(ED358),\"Cost Type\",IF(A358=\"X\",\"Override\",IF(OR(ISBLANK(M358),ISBLANK(N358)),\"Enter Dates\",IF(AND(CostType=ARO,L358>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI358)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ358)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG358)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF358)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH358)),\"Phase\",IF(AND(CostType=ARO,OR(L358>ScheduleYear,N358<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O358>ScheduleYear),AND(CostType=LOM,LOMComplete)),J358,J358-Q358)))))))))))","v":18172},{"$f":"INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B358+1,4)","v":2000},2023,2025,null,{"$f":"IF(ISTEXT(K358),\"\",SUM(T358:DO358))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N358<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J358*R358,R358*EB358)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T358:DP358,T$27:DP$27,\"<=\"&O358,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T358:DP358))","v":0},null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O358),$O358>ScheduleYear),1,0)","v":1},{"$f":"IF(J358=\"\",0,IF(ISERR(ED358),0,IF(A358=\"X\",0,IF(AND(CostType=ARO,L358>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI358)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ358)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG358)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF358)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH358)),0,IF(OR(ISBLANK(M358),ISBLANK(N358)),0,IF(AND(CostType=ARO,L358>ScheduleYear,N358<=ScheduleYear), 0,J358)))))))))))","v":18172},{"$f":"IF(J358=\"\",0,IF(EE358=\"\",0,IF(B358=\"X\",0,IF(AND(CostType=ARO,L358>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI358)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ358)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG358)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF358)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH358)),0,IF(OR(ISBLANK(M358),ISBLANK(N358)),0,IF(OR(AND(CostType=ARO,L358>ScheduleYear),N358<=ScheduleYear), 0,J358)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C358)","v":1},{"$f":"SEARCH(OtherCostType,C358)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E358)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E358))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E358,0)))),1,$EK358)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F358)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F358))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F358,0)))),1,$EK358)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G358)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G358))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G358,0)))),1,$EK358)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H358)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H358))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H358,0)))),1,$EK358)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I358)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I358))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I358,0)))),1,$EK358)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B358+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B358+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B359) - ROW($A$356)-1)/INDEX(SheetRangeIndex,MATCH($A$356,TableNamesSorted,0),7)","v":2},"FA","Residue Pile Piping","","Other Site Facilities","Closure","General & Admin.","Public Land",5236,{"$f":"IF(ISERR(ED359),\"Cost Type\",IF(A359=\"X\",\"Override\",IF(OR(ISBLANK(M359),ISBLANK(N359)),\"Enter Dates\",IF(AND(CostType=ARO,L359>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI359)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ359)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG359)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF359)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH359)),\"Phase\",IF(AND(CostType=ARO,OR(L359>ScheduleYear,N359<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O359>ScheduleYear),AND(CostType=LOM,LOMComplete)),J359,J359-Q359)))))))))))","v":5236},2000,2023,2025,null,1,{"$f":"IF(OR(AND(CostType=ARO,N359<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J359*R359,R359*EB359)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T359:DP359,T$27:DP$27,\"<=\"&O359,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T359:DP359))","v":0},null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O359),$O359>ScheduleYear),1,0)","v":1},{"$f":"IF(J359=\"\",0,IF(ISERR(ED359),0,IF(A359=\"X\",0,IF(AND(CostType=ARO,L359>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI359)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ359)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG359)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF359)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH359)),0,IF(OR(ISBLANK(M359),ISBLANK(N359)),0,IF(AND(CostType=ARO,L359>ScheduleYear,N359<=ScheduleYear), 0,J359)))))))))))","v":5236},{"$f":"IF(J359=\"\",0,IF(EE359=\"\",0,IF(B359=\"X\",0,IF(AND(CostType=ARO,L359>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI359)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ359)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG359)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF359)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH359)),0,IF(OR(ISBLANK(M359),ISBLANK(N359)),0,IF(OR(AND(CostType=ARO,L359>ScheduleYear),N359<=ScheduleYear), 0,J359)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C359)","v":1},{"$f":"SEARCH(OtherCostType,C359)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E359)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E359))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E359,0)))),1,$EK359)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F359)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F359))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F359,0)))),1,$EK359)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G359)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G359))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G359,0)))),1,$EK359)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H359)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H359))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H359,0)))),1,$EK359)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I359)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I359))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I359,0)))),1,$EK359)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B359+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B359+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B360) - ROW($A$356)-1)/INDEX(SheetRangeIndex,MATCH($A$356,TableNamesSorted,0),7)","v":3},"FA","Residue Pond piping to Pit","","Other Site Facilities","Closure","General & Admin.","Public Land",13244,{"$f":"IF(ISERR(ED360),\"Cost Type\",IF(A360=\"X\",\"Override\",IF(OR(ISBLANK(M360),ISBLANK(N360)),\"Enter Dates\",IF(AND(CostType=ARO,L360>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI360)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ360)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG360)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF360)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH360)),\"Phase\",IF(AND(CostType=ARO,OR(L360>ScheduleYear,N360<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O360>ScheduleYear),AND(CostType=LOM,LOMComplete)),J360,J360-Q360)))))))))))","v":13244},2000,2023,2025,null,1,{"$f":"IF(OR(AND(CostType=ARO,N360<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J360*R360,R360*EB360)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T360:DP360,T$27:DP$27,\"<=\"&O360,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T360:DP360))","v":0},null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O360),$O360>ScheduleYear),1,0)","v":1},{"$f":"IF(J360=\"\",0,IF(ISERR(ED360),0,IF(A360=\"X\",0,IF(AND(CostType=ARO,L360>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI360)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ360)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG360)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF360)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH360)),0,IF(OR(ISBLANK(M360),ISBLANK(N360)),0,IF(AND(CostType=ARO,L360>ScheduleYear,N360<=ScheduleYear), 0,J360)))))))))))","v":13244},{"$f":"IF(J360=\"\",0,IF(EE360=\"\",0,IF(B360=\"X\",0,IF(AND(CostType=ARO,L360>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI360)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ360)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG360)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF360)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH360)),0,IF(OR(ISBLANK(M360),ISBLANK(N360)),0,IF(OR(AND(CostType=ARO,L360>ScheduleYear),N360<=ScheduleYear), 0,J360)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C360)","v":1},{"$f":"SEARCH(OtherCostType,C360)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E360)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E360))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E360,0)))),1,$EK360)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F360)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F360))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F360,0)))),1,$EK360)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G360)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G360))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G360,0)))),1,$EK360)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H360)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H360))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H360,0)))),1,$EK360)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I360)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I360))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I360,0)))),1,$EK360)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B360+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B360+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["PowerLine","Power Line and Substation Removal",null,null,null,null,null,null,null,{"$f":"SUM(J363:J364)","v":0},{"$f":"SUM(K363:K364)","v":0},null,null,null,null,null,{"$f":"SUM(Q363:Q364)","v":0},null,null,{"$f":"IF(ISTEXT($EB362),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T363:T364,$J363:$J364),IF(CostType=Bond,SUMPRODUCT($EB363:$EB364,T363:T364,$EA363:$EA364),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T363:T364,$EB363:$EB364)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB362),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ363:AZ364,$J363:$J364),IF(CostType=Bond,SUMPRODUCT($EB363:$EB364,AZ363:AZ364,$EA363:$EA364),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ363:AZ364,$EB363:$EB364)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB362),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF363:CF364,$J363:$J364),IF(CostType=Bond,SUMPRODUCT($EB363:$EB364,CF363:CF364,$EA363:$EA364),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF363:CF364,$EB363:$EB364)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB362),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL363:DL364,$J363:$J364),IF(CostType=Bond,SUMPRODUCT($EB363:$EB364,DL363:DL364,$EA363:$EA364),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL363:DL364,$EB363:$EB364)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K362),SUM(T362:DO362)-K362,K362)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB363:EB364)","v":0},{"$f":"SUM(EC363:EC364)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B363) - ROW($A$362)-1)/INDEX(SheetRangeIndex,MATCH($A$362,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$362&\"Table1\"),B363+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$362&\"Table1\"),B363+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$362&\"Table1\"),B363+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$362&\"Table1\"),B363+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$362&\"Table1\"),B363+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$362&\"Table1\"),B363+1,3))","v":""},{"$f":"IF(ISERROR(EL363),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$362&\"Table1\"),B363+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$362&\"Table1\"),B363+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$362&\"Table1\"),B363+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$362&\"Table1\"),B363+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$362&\"Table1\"),B363+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$362&\"Table1\"),B363+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$362&\"Table1\"),B363+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$362&\"Table1\"),B363+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$362&\"Table1\"),B363+1,16)=0,0,INDEX(INDIRECT(\"_\"&$A$362&\"Table1\"),B363+1,16))","v":0},{"$f":"IF(ISERR(ED363),\"Cost Type\",IF(A363=\"X\",\"Override\",IF(OR(ISBLANK(M363),ISBLANK(N363)),\"Enter Dates\",IF(AND(CostType=ARO,L363>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI363)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ363)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG363)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF363)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH363)),\"Phase\",IF(AND(CostType=ARO,OR(L363>ScheduleYear,N363<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O363>ScheduleYear),AND(CostType=LOM,LOMComplete)),J363,J363-Q363)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$362&\"Table1\"),B363+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K363),\"\",SUM(T363:DO363))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N363<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J363*R363,R363*EB363)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T363:DP363,T$27:DP$27,\"<=\"&O363,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T363:DP363))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O363),$O363>ScheduleYear),1,0)","v":1},{"$f":"IF(J363=\"\",0,IF(ISERR(ED363),0,IF(A363=\"X\",0,IF(AND(CostType=ARO,L363>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI363)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ363)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG363)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF363)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH363)),0,IF(OR(ISBLANK(M363),ISBLANK(N363)),0,IF(AND(CostType=ARO,L363>ScheduleYear,N363<=ScheduleYear), 0,J363)))))))))))","v":0},{"$f":"IF(J363=\"\",0,IF(EE363=\"\",0,IF(B363=\"X\",0,IF(AND(CostType=ARO,L363>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI363)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ363)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG363)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF363)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH363)),0,IF(OR(ISBLANK(M363),ISBLANK(N363)),0,IF(OR(AND(CostType=ARO,L363>ScheduleYear),N363<=ScheduleYear), 0,J363)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C363)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C363)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E363)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E363))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E363,0)))),1,$EK363)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F363)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F363))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F363,0)))),1,$EK363)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G363)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G363))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G363,0)))),1,$EK363)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H363)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H363))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H363,0)))),1,$EK363)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I363)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I363))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I363,0)))),1,$EK363)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$362&\"Table1\"),B363+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$362&\"Table1\"),B363+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["RipRap","Rip-Rap & Rock Lining",null,null,null,null,null,null,null,{"$f":"SUM(J366:J367)","v":0},{"$f":"SUM(K366:K367)","v":0},null,null,null,null,null,{"$f":"SUM(Q366:Q367)","v":0},null,null,{"$f":"IF(ISTEXT($EB365),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T366:T367,$J366:$J367),IF(CostType=Bond,SUMPRODUCT($EB366:$EB367,T366:T367,$EA366:$EA367),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T366:T367,$EB366:$EB367)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB365),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ366:AZ367,$J366:$J367),IF(CostType=Bond,SUMPRODUCT($EB366:$EB367,AZ366:AZ367,$EA366:$EA367),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ366:AZ367,$EB366:$EB367)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB365),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF366:CF367,$J366:$J367),IF(CostType=Bond,SUMPRODUCT($EB366:$EB367,CF366:CF367,$EA366:$EA367),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF366:CF367,$EB366:$EB367)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB365),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL366:DL367,$J366:$J367),IF(CostType=Bond,SUMPRODUCT($EB366:$EB367,DL366:DL367,$EA366:$EA367),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL366:DL367,$EB366:$EB367)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K365),SUM(T365:DO365)-K365,K365)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB366:EB367)","v":0},{"$f":"SUM(EC366:EC367)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B366) - ROW($A$365)-1)/INDEX(SheetRangeIndex,MATCH($A$365,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$365&\"Table1\"),B366+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$365&\"Table1\"),B366+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$365&\"Table1\"),B366+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$365&\"Table1\"),B366+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$365&\"Table1\"),B366+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$365&\"Table1\"),B366+1,3))","v":""},{"$f":"IF(ISERROR(EL366),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$365&\"Table1\"),B366+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$365&\"Table1\"),B366+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$365&\"Table1\"),B366+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$365&\"Table1\"),B366+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$365&\"Table1\"),B366+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$365&\"Table1\"),B366+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$365&\"Table1\"),B366+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$365&\"Table1\"),B366+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$365&\"Table1\"),B366+1,16)=0,0,INDEX(INDIRECT(\"_\"&$A$365&\"Table1\"),B366+1,16))","v":0},{"$f":"IF(ISERR(ED366),\"Cost Type\",IF(A366=\"X\",\"Override\",IF(OR(ISBLANK(M366),ISBLANK(N366)),\"Enter Dates\",IF(AND(CostType=ARO,L366>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI366)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ366)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG366)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF366)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH366)),\"Phase\",IF(AND(CostType=ARO,OR(L366>ScheduleYear,N366<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O366>ScheduleYear),AND(CostType=LOM,LOMComplete)),J366,J366-Q366)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$365&\"Table1\"),B366+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K366),\"\",SUM(T366:DO366))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N366<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J366*R366,R366*EB366)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T366:DP366,T$27:DP$27,\"<=\"&O366,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T366:DP366))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O366),$O366>ScheduleYear),1,0)","v":1},{"$f":"IF(J366=\"\",0,IF(ISERR(ED366),0,IF(A366=\"X\",0,IF(AND(CostType=ARO,L366>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI366)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ366)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG366)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF366)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH366)),0,IF(OR(ISBLANK(M366),ISBLANK(N366)),0,IF(AND(CostType=ARO,L366>ScheduleYear,N366<=ScheduleYear), 0,J366)))))))))))","v":0},{"$f":"IF(J366=\"\",0,IF(EE366=\"\",0,IF(B366=\"X\",0,IF(AND(CostType=ARO,L366>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI366)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ366)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG366)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF366)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH366)),0,IF(OR(ISBLANK(M366),ISBLANK(N366)),0,IF(OR(AND(CostType=ARO,L366>ScheduleYear),N366<=ScheduleYear), 0,J366)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C366)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C366)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E366)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E366))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E366,0)))),1,$EK366)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F366)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F366))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F366,0)))),1,$EK366)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G366)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G366))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G366,0)))),1,$EK366)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H366)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H366))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H366,0)))),1,$EK366)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I366)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I366))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I366,0)))),1,$EK366)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$365&\"Table1\"),B366+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$365&\"Table1\"),B366+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["HR","MONITORING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["ReclMon","Reclamation Monitoring",null,null,null,null,null,null,null,{"$f":"SUM(J370:J372)","v":54305.279999999999},{"$f":"SUM(K370:K372)","v":54305.279999999999},null,null,null,null,null,{"$f":"SumByColor(Q370,Q370:Q373)","v":0},null,null,{"$f":"IF(ISTEXT($EB369),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T370:T372,$J370:$J372),IF(CostType=Bond,SUMPRODUCT($EB370:$EB372,T370:T372,$EA370:$EA372),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T370:T372,$EB370:$EB372)))))","v":0},0,0,0,0,0,4887.4751999999999,4887.4751999999999,4887.4751999999999,4887.4751999999999,4887.4751999999999,4887.4751999999999,4887.4751999999999,4887.4751999999999,4887.4751999999999,4887.4751999999999,4887.4751999999999,543.05280000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB369),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ370:AZ372,$J370:$J372),IF(CostType=Bond,SUMPRODUCT($EB370:$EB372,AZ370:AZ372,$EA370:$EA372),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ370:AZ372,$EB370:$EB372)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB369),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF370:CF372,$J370:$J372),IF(CostType=Bond,SUMPRODUCT($EB370:$EB372,CF370:CF372,$EA370:$EA372),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF370:CF372,$EB370:$EB372)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB369),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL370:DL372,$J370:$J372),IF(CostType=Bond,SUMPRODUCT($EB370:$EB372,DL370:DL372,$EA370:$EA372),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL370:DL372,$EB370:$EB372)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K369),SUM(T369:DO369)-K369,K369)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB370:EB372)","v":54305.279999999999},{"$f":"SUM(EC370:EC372)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B370) - ROW($A$369)-1)/INDEX(SheetRangeIndex,MATCH($A$369,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$369&\"Table1\"),B370+1,10)),\"\",INDEX(INDIRECT(\"_\"&$A$369&\"Table1\"),B370+1,10))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$369&\"Table1\"),B370+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$369&\"Table1\"),B370+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$369&\"Table1\"),B370+1,4)),\"\",INDEX(INDIRECT(\"_\"&$A$369&\"Table1\"),B370+1,4))","v":""},{"$f":"IF(ISERROR(EL370),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$369&\"Table1\"),B370+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$369&\"Table1\"),B370+1,6)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$369&\"Table1\"),B370+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$369&\"Table1\"),B370+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$369&\"Table1\"),B370+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$369&\"Table1\"),B370+1,8))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$369&\"Table1\"),B370+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$369&\"Table1\"),B370+1,9))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$369&\"Table2\"),B370+1,7)=0,0,INDEX(INDIRECT(\"_\"&$A$369&\"Table2\"),B370+1,7))","v":0},{"$f":"IF(ISERR(ED370),\"Cost Type\",IF(A370=\"X\",\"Override\",IF(OR(ISBLANK(M370),ISBLANK(N370)),\"Enter Dates\",IF(AND(CostType=ARO,L370>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI370)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ370)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG370)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF370)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH370)),\"Phase\",IF(AND(CostType=ARO,OR(L370>ScheduleYear,N370<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O370>ScheduleYear),AND(CostType=LOM,LOMComplete)),J370,J370-Q370)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$369&\"Table1\"),B370+1,5)","v":0},null,null,null,{"$f":"IF(ISTEXT(K370),\"\",SUM(T370:DO370))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N370<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J370*R370,R370*EB370)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T370:DP370,T$27:DP$27,\"<=\"&O370,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T370:DP370))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O370),$O370>ScheduleYear),1,0)","v":1},{"$f":"IF(J370=\"\",0,IF(ISERR(ED370),0,IF(A370=\"X\",0,IF(AND(CostType=ARO,L370>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI370)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ370)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG370)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF370)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH370)),0,IF(OR(ISBLANK(M370),ISBLANK(N370)),0,IF(AND(CostType=ARO,L370>ScheduleYear,N370<=ScheduleYear), 0,J370)))))))))))","v":0},{"$f":"IF(J370=\"\",0,IF(EE370=\"\",0,IF(A370=\"X\",0,IF(AND(CostType=ARO,L370>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI370)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ370)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG370)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF370)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH370)),0,IF(OR(ISBLANK(M370),ISBLANK(N370)),0,IF(OR(AND(CostType=ARO,L370>ScheduleYear),N370<ScheduleYear), 0,J370)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C370)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C370)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E370)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E370))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E370,0)))),1,$EK370)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F370)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F370))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F370,0)))),1,$EK370)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G370)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G370))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G370,0)))),1,$EK370)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H370)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H370))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H370,0)))),1,$EK370)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I370)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I370))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I370,0)))),1,$EK370)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$369&\"Table1\"),B370+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$369&\"Table1\"),B370+1,6),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B371) - ROW($A$369)-1)/INDEX(SheetRangeIndex,MATCH($A$369,TableNamesSorted,0),7)","v":1},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$369&\"Table1\"),B371+1,10)),\"\",INDEX(INDIRECT(\"_\"&$A$369&\"Table1\"),B371+1,10))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$369&\"Table1\"),B371+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$369&\"Table1\"),B371+1,2))","v":"Reclaimed Area Monitoring"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$369&\"Table1\"),B371+1,4)),\"\",INDEX(INDIRECT(\"_\"&$A$369&\"Table1\"),B371+1,4))","v":""},{"$f":"IF(ISERROR(EL371),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$369&\"Table1\"),B371+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$369&\"Table1\"),B371+1,6)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$369&\"Table1\"),B371+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$369&\"Table1\"),B371+1,7))","v":"Post Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$369&\"Table1\"),B371+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$369&\"Table1\"),B371+1,8))","v":"General & Admin."},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$369&\"Table1\"),B371+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$369&\"Table1\"),B371+1,9))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$369&\"Table2\"),B371+1,7)=0,0,INDEX(INDIRECT(\"_\"&$A$369&\"Table2\"),B371+1,7))","v":54305.279999999999},{"$f":"IF(ISERR(ED371),\"Cost Type\",IF(A371=\"X\",\"Override\",IF(OR(ISBLANK(M371),ISBLANK(N371)),\"Enter Dates\",IF(AND(CostType=ARO,L371>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI371)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ371)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG371)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF371)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH371)),\"Phase\",IF(AND(CostType=ARO,OR(L371>ScheduleYear,N371<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O371>ScheduleYear),AND(CostType=LOM,LOMComplete)),J371,J371-Q371)))))))))))","v":54305.279999999999},{"$f":"INDEX(INDIRECT(\"_\"&$A$369&\"Table1\"),B371+1,5)","v":2000},2026,2037,null,{"$f":"IF(ISTEXT(K371),\"\",SUM(T371:DO371))","v":0.99999999999999978},{"$f":"IF(OR(AND(CostType=ARO,N371<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J371*R371,R371*EB371)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T371:DP371,T$27:DP$27,\"<=\"&O371,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T371:DP371))","v":0},null,null,null,null,null,null,null,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O371),$O371>ScheduleYear),1,0)","v":1},{"$f":"IF(J371=\"\",0,IF(ISERR(ED371),0,IF(A371=\"X\",0,IF(AND(CostType=ARO,L371>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI371)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ371)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG371)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF371)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH371)),0,IF(OR(ISBLANK(M371),ISBLANK(N371)),0,IF(AND(CostType=ARO,L371>ScheduleYear,N371<=ScheduleYear), 0,J371)))))))))))","v":54305.279999999999},{"$f":"IF(J371=\"\",0,IF(EE371=\"\",0,IF(A371=\"X\",0,IF(AND(CostType=ARO,L371>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI371)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ371)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG371)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF371)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH371)),0,IF(OR(ISBLANK(M371),ISBLANK(N371)),0,IF(OR(AND(CostType=ARO,L371>ScheduleYear),N371<ScheduleYear), 0,J371)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C371)","v":1},{"$f":"SEARCH(OtherCostType,C371)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E371)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E371))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E371,0)))),1,$EK371)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F371)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F371))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F371,0)))),1,$EK371)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G371)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G371))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G371,0)))),1,$EK371)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H371)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H371))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H371,0)))),1,$EK371)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I371)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I371))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I371,0)))),1,$EK371)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$369&\"Table1\"),B371+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$369&\"Table1\"),B371+1,6),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["MonH2O","Water/Rock Quality Monitoring",null,null,null,null,null,null,null,{"$f":"SUM(J374:J375)","v":0},{"$f":"SUM(K374:K375)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q374,Q374:Q375)","v":0},null,null,{"$f":"IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUM(T374:T375),IF(CostType=Bond,SUMPRODUCT(T374:T375,$EA374:$EA375),IF(T$27<=ScheduleYear,0,SUM(T374:T375))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUM(AZ374:AZ375),IF(CostType=Bond,SUMPRODUCT(AZ374:AZ375,$EA374:$EA375),IF(AZ$27<=ScheduleYear,0,SUM(AZ374:AZ375))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUM(CF374:CF375),IF(CostType=Bond,SUMPRODUCT(CF374:CF375,$EA374:$EA375),IF(CF$27<=ScheduleYear,0,SUM(CF374:CF375))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUM(DL374:DL375),IF(CostType=Bond,SUMPRODUCT(DL374:DL375,$EA374:$EA375),IF(DL$27<=ScheduleYear,0,SUM(DL374:DL375))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K373),SUM(T373:DO373)-K373,K373)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB374:EB375)","v":0},{"$f":"SUM(EC374:EC375)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B374) - ROW($A$373)-1)/INDEX(SheetRangeIndex,MATCH($A$373,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B374+1,10)),\"\",INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B374+1,10))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B374+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B374+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B374+1,4)),\"\",INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B374+1,4))","v":""},{"$f":"IF(ISERROR(EL374),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B374+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B374+1,6)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B374+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B374+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B374+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B374+1,8))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B374+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B374+1,9))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$373&\"Table2\"),B374+1,10)=0,0,INDEX(INDIRECT(\"_\"&$A$373&\"Table2\"),B374+1,10))","v":0},{"$f":"IF(ISERR(ED374),\"Cost Type\",IF(A374=\"X\",\"Override\",IF(OR(ISBLANK(M374),ISBLANK(N374)),\"Enter Dates\",IF(AND(CostType=ARO,L374>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI374)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ374)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG374)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF374)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH374)),\"Phase\",IF(AND(CostType=ARO,OR(L374>ScheduleYear,N374<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O374>ScheduleYear),AND(CostType=LOM,LOMComplete)),J374,J374-Q374)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B374+1,5)","v":0},{"$f":"Monitoring!BH72","v":""},{"$f":"Monitoring!BI72","v":""},null,{"$f":"IF(EB374=0,\"\",ROUND(SUM(T374:DO374)/EB374,0))","v":""},{"$f":"IF(OR(J374=0,SUM(T374:DO374)=0),0,J374-SUM(T374:DO374))","v":0},{"$f":"IF(OR(J374=0,SUM(T374:DO374)=0),0,1-(SUM(T374:DO374)/J374))","v":0},null,{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),T$27<=ScheduleYear),AND(CostType=ARO,T$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(T$27>=Monitoring!$BH72,T$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),U$27<=ScheduleYear),AND(CostType=ARO,U$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(U$27>=Monitoring!$BH72,U$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),V$27<=ScheduleYear),AND(CostType=ARO,V$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(V$27>=Monitoring!$BH72,V$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),W$27<=ScheduleYear),AND(CostType=ARO,W$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(W$27>=Monitoring!$BH72,W$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),X$27<=ScheduleYear),AND(CostType=ARO,X$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(X$27>=Monitoring!$BH72,X$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),Y$27<=ScheduleYear),AND(CostType=ARO,Y$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(Y$27>=Monitoring!$BH72,Y$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),Z$27<=ScheduleYear),AND(CostType=ARO,Z$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(Z$27>=Monitoring!$BH72,Z$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AA$27<=ScheduleYear),AND(CostType=ARO,AA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(AA$27>=Monitoring!$BH72,AA$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AB$27<=ScheduleYear),AND(CostType=ARO,AB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(AB$27>=Monitoring!$BH72,AB$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AC$27<=ScheduleYear),AND(CostType=ARO,AC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(AC$27>=Monitoring!$BH72,AC$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AD$27<=ScheduleYear),AND(CostType=ARO,AD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(AD$27>=Monitoring!$BH72,AD$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AE$27<=ScheduleYear),AND(CostType=ARO,AE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(AE$27>=Monitoring!$BH72,AE$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AF$27<=ScheduleYear),AND(CostType=ARO,AF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(AF$27>=Monitoring!$BH72,AF$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AG$27<=ScheduleYear),AND(CostType=ARO,AG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(AG$27>=Monitoring!$BH72,AG$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AH$27<=ScheduleYear),AND(CostType=ARO,AH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(AH$27>=Monitoring!$BH72,AH$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AI$27<=ScheduleYear),AND(CostType=ARO,AI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(AI$27>=Monitoring!$BH72,AI$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AJ$27<=ScheduleYear),AND(CostType=ARO,AJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(AJ$27>=Monitoring!$BH72,AJ$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AK$27<=ScheduleYear),AND(CostType=ARO,AK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(AK$27>=Monitoring!$BH72,AK$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AL$27<=ScheduleYear),AND(CostType=ARO,AL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(AL$27>=Monitoring!$BH72,AL$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AM$27<=ScheduleYear),AND(CostType=ARO,AM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(AM$27>=Monitoring!$BH72,AM$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AN$27<=ScheduleYear),AND(CostType=ARO,AN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(AN$27>=Monitoring!$BH72,AN$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AO$27<=ScheduleYear),AND(CostType=ARO,AO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(AO$27>=Monitoring!$BH72,AO$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AP$27<=ScheduleYear),AND(CostType=ARO,AP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(AP$27>=Monitoring!$BH72,AP$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AQ$27<=ScheduleYear),AND(CostType=ARO,AQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(AQ$27>=Monitoring!$BH72,AQ$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AR$27<=ScheduleYear),AND(CostType=ARO,AR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(AR$27>=Monitoring!$BH72,AR$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AS$27<=ScheduleYear),AND(CostType=ARO,AS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(AS$27>=Monitoring!$BH72,AS$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AT$27<=ScheduleYear),AND(CostType=ARO,AT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(AT$27>=Monitoring!$BH72,AT$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AU$27<=ScheduleYear),AND(CostType=ARO,AU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(AU$27>=Monitoring!$BH72,AU$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AV$27<=ScheduleYear),AND(CostType=ARO,AV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(AV$27>=Monitoring!$BH72,AV$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AW$27<=ScheduleYear),AND(CostType=ARO,AW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(AW$27>=Monitoring!$BH72,AW$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AX$27<=ScheduleYear),AND(CostType=ARO,AX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(AX$27>=Monitoring!$BH72,AX$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AY$27<=ScheduleYear),AND(CostType=ARO,AY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(AY$27>=Monitoring!$BH72,AY$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AZ$27<=ScheduleYear),AND(CostType=ARO,AZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(AZ$27>=Monitoring!$BH72,AZ$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BA$27<=ScheduleYear),AND(CostType=ARO,BA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(BA$27>=Monitoring!$BH72,BA$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BB$27<=ScheduleYear),AND(CostType=ARO,BB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(BB$27>=Monitoring!$BH72,BB$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BC$27<=ScheduleYear),AND(CostType=ARO,BC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(BC$27>=Monitoring!$BH72,BC$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BD$27<=ScheduleYear),AND(CostType=ARO,BD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(BD$27>=Monitoring!$BH72,BD$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BE$27<=ScheduleYear),AND(CostType=ARO,BE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(BE$27>=Monitoring!$BH72,BE$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BF$27<=ScheduleYear),AND(CostType=ARO,BF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(BF$27>=Monitoring!$BH72,BF$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BG$27<=ScheduleYear),AND(CostType=ARO,BG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(BG$27>=Monitoring!$BH72,BG$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BH$27<=ScheduleYear),AND(CostType=ARO,BH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(BH$27>=Monitoring!$BH72,BH$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BI$27<=ScheduleYear),AND(CostType=ARO,BI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(BI$27>=Monitoring!$BH72,BI$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BJ$27<=ScheduleYear),AND(CostType=ARO,BJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(BJ$27>=Monitoring!$BH72,BJ$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BK$27<=ScheduleYear),AND(CostType=ARO,BK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(BK$27>=Monitoring!$BH72,BK$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BL$27<=ScheduleYear),AND(CostType=ARO,BL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(BL$27>=Monitoring!$BH72,BL$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BM$27<=ScheduleYear),AND(CostType=ARO,BM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(BM$27>=Monitoring!$BH72,BM$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BN$27<=ScheduleYear),AND(CostType=ARO,BN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(BN$27>=Monitoring!$BH72,BN$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BO$27<=ScheduleYear),AND(CostType=ARO,BO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(BO$27>=Monitoring!$BH72,BO$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BP$27<=ScheduleYear),AND(CostType=ARO,BP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(BP$27>=Monitoring!$BH72,BP$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BQ$27<=ScheduleYear),AND(CostType=ARO,BQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(BQ$27>=Monitoring!$BH72,BQ$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BR$27<=ScheduleYear),AND(CostType=ARO,BR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(BR$27>=Monitoring!$BH72,BR$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BS$27<=ScheduleYear),AND(CostType=ARO,BS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(BS$27>=Monitoring!$BH72,BS$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BT$27<=ScheduleYear),AND(CostType=ARO,BT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(BT$27>=Monitoring!$BH72,BT$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BU$27<=ScheduleYear),AND(CostType=ARO,BU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(BU$27>=Monitoring!$BH72,BU$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BV$27<=ScheduleYear),AND(CostType=ARO,BV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(BV$27>=Monitoring!$BH72,BV$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BW$27<=ScheduleYear),AND(CostType=ARO,BW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(BW$27>=Monitoring!$BH72,BW$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BX$27<=ScheduleYear),AND(CostType=ARO,BX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(BX$27>=Monitoring!$BH72,BX$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BY$27<=ScheduleYear),AND(CostType=ARO,BY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(BY$27>=Monitoring!$BH72,BY$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BZ$27<=ScheduleYear),AND(CostType=ARO,BZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(BZ$27>=Monitoring!$BH72,BZ$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CA$27<=ScheduleYear),AND(CostType=ARO,CA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(CA$27>=Monitoring!$BH72,CA$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CB$27<=ScheduleYear),AND(CostType=ARO,CB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(CB$27>=Monitoring!$BH72,CB$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CC$27<=ScheduleYear),AND(CostType=ARO,CC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(CC$27>=Monitoring!$BH72,CC$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CD$27<=ScheduleYear),AND(CostType=ARO,CD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(CD$27>=Monitoring!$BH72,CD$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CE$27<=ScheduleYear),AND(CostType=ARO,CE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(CE$27>=Monitoring!$BH72,CE$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CF$27<=ScheduleYear),AND(CostType=ARO,CF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(CF$27>=Monitoring!$BH72,CF$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CG$27<=ScheduleYear),AND(CostType=ARO,CG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(CG$27>=Monitoring!$BH72,CG$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CH$27<=ScheduleYear),AND(CostType=ARO,CH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(CH$27>=Monitoring!$BH72,CH$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CI$27<=ScheduleYear),AND(CostType=ARO,CI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(CI$27>=Monitoring!$BH72,CI$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CJ$27<=ScheduleYear),AND(CostType=ARO,CJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(CJ$27>=Monitoring!$BH72,CJ$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CK$27<=ScheduleYear),AND(CostType=ARO,CK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(CK$27>=Monitoring!$BH72,CK$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CL$27<=ScheduleYear),AND(CostType=ARO,CL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(CL$27>=Monitoring!$BH72,CL$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CM$27<=ScheduleYear),AND(CostType=ARO,CM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(CM$27>=Monitoring!$BH72,CM$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CN$27<=ScheduleYear),AND(CostType=ARO,CN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(CN$27>=Monitoring!$BH72,CN$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CO$27<=ScheduleYear),AND(CostType=ARO,CO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(CO$27>=Monitoring!$BH72,CO$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CP$27<=ScheduleYear),AND(CostType=ARO,CP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(CP$27>=Monitoring!$BH72,CP$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CQ$27<=ScheduleYear),AND(CostType=ARO,CQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(CQ$27>=Monitoring!$BH72,CQ$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CR$27<=ScheduleYear),AND(CostType=ARO,CR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(CR$27>=Monitoring!$BH72,CR$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CS$27<=ScheduleYear),AND(CostType=ARO,CS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(CS$27>=Monitoring!$BH72,CS$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CT$27<=ScheduleYear),AND(CostType=ARO,CT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(CT$27>=Monitoring!$BH72,CT$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CU$27<=ScheduleYear),AND(CostType=ARO,CU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(CU$27>=Monitoring!$BH72,CU$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CV$27<=ScheduleYear),AND(CostType=ARO,CV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(CV$27>=Monitoring!$BH72,CV$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CW$27<=ScheduleYear),AND(CostType=ARO,CW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(CW$27>=Monitoring!$BH72,CW$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CX$27<=ScheduleYear),AND(CostType=ARO,CX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(CX$27>=Monitoring!$BH72,CX$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CY$27<=ScheduleYear),AND(CostType=ARO,CY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(CY$27>=Monitoring!$BH72,CY$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CZ$27<=ScheduleYear),AND(CostType=ARO,CZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(CZ$27>=Monitoring!$BH72,CZ$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DA$27<=ScheduleYear),AND(CostType=ARO,DA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(DA$27>=Monitoring!$BH72,DA$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DB$27<=ScheduleYear),AND(CostType=ARO,DB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(DB$27>=Monitoring!$BH72,DB$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DC$27<=ScheduleYear),AND(CostType=ARO,DC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(DC$27>=Monitoring!$BH72,DC$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DD$27<=ScheduleYear),AND(CostType=ARO,DD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(DD$27>=Monitoring!$BH72,DD$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DE$27<=ScheduleYear),AND(CostType=ARO,DE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(DE$27>=Monitoring!$BH72,DE$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DF$27<=ScheduleYear),AND(CostType=ARO,DF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(DF$27>=Monitoring!$BH72,DF$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DG$27<=ScheduleYear),AND(CostType=ARO,DG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(DG$27>=Monitoring!$BH72,DG$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DH$27<=ScheduleYear),AND(CostType=ARO,DH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(DH$27>=Monitoring!$BH72,DH$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DI$27<=ScheduleYear),AND(CostType=ARO,DI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(DI$27>=Monitoring!$BH72,DI$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DJ$27<=ScheduleYear),AND(CostType=ARO,DJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(DJ$27>=Monitoring!$BH72,DJ$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DK$27<=ScheduleYear),AND(CostType=ARO,DK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(DK$27>=Monitoring!$BH72,DK$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DL$27<=ScheduleYear),AND(CostType=ARO,DL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(DL$27>=Monitoring!$BH72,DL$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DM$27<=ScheduleYear),AND(CostType=ARO,DM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(DM$27>=Monitoring!$BH72,DM$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DN$27<=ScheduleYear),AND(CostType=ARO,DN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(DN$27>=Monitoring!$BH72,DN$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DO$27<=ScheduleYear),AND(CostType=ARO,DO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB374),$EB374<>0),IF(AND(DO$27>=Monitoring!$BH72,DO$27<=Monitoring!$BI72),Monitoring!$BF72,0),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O374),$O374>ScheduleYear),1,0)","v":1},{"$f":"IF(J374=\"\",0,IF(ISERR(ED374),0,IF(A374=\"X\",0,IF(AND(CostType=ARO,L374>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI374)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ374)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG374)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF374)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH374)),0,IF(OR(ISBLANK(M374),ISBLANK(N374)),0,IF(AND(CostType=ARO,L374>ScheduleYear,N374<=ScheduleYear), 0,J374)))))))))))","v":0},{"$f":"IF(J374=\"\",0,IF(EE374=\"\",0,IF(A374=\"X\",0,IF(AND(CostType=ARO,L374>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI374)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ374)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG374)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF374)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH374)),0,IF(OR(ISBLANK(M374),ISBLANK(N374)),0,IF(OR(AND(CostType=ARO,L374>ScheduleYear),N374<ScheduleYear), 0,J374)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C374)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C374)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E374)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E374))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E374,0)))),1,$EK374)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F374)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F374))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F374,0)))),1,$EK374)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G374)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G374))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G374,0)))),1,$EK374)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H374)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H374))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H374,0)))),1,$EK374)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I374)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I374))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I374,0)))),1,$EK374)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B374+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B374+1,6),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["MonPump","Sampling Pump Purchase",null,null,null,null,null,null,null,{"$f":"SUM(J377:J378)","v":0},{"$f":"SUM(K377:K378)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q377,Q377:Q378)","v":0},null,null,{"$f":"IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUM(T377:T378),IF(CostType=Bond,SUMPRODUCT(T377:T378,$EA377:$EA378),IF(T$27<=ScheduleYear,0,SUM(T377:T378))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUM(AZ377:AZ378),IF(CostType=Bond,SUMPRODUCT(AZ377:AZ378,$EA377:$EA378),IF(AZ$27<=ScheduleYear,0,SUM(AZ377:AZ378))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUM(CF377:CF378),IF(CostType=Bond,SUMPRODUCT(CF377:CF378,$EA377:$EA378),IF(CF$27<=ScheduleYear,0,SUM(CF377:CF378))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUM(DL377:DL378),IF(CostType=Bond,SUMPRODUCT(DL377:DL378,$EA377:$EA378),IF(DL$27<=ScheduleYear,0,SUM(DL377:DL378))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K376),SUM(T376:DO376)-K376,K376)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB377:EB378)","v":0},{"$f":"SUM(EC377:EC378)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B377) - ROW($A$376)-1)/INDEX(SheetRangeIndex,MATCH($A$376,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),B377+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),B377+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),B377+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),B377+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),B377+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),B377+1,3))","v":""},{"$f":"IF(ISERROR(EL377),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),B377+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),B377+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),B377+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),B377+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),B377+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),B377+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),B377+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),B377+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),B377+1,16)=0,0,INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),B377+1,16))","v":0},{"$f":"IF(J377=0,0,IF(ISERR(ED377),\"Cost Type\",IF(A377=\"X\",\"Override\",IF(OR(ISBLANK(M377),ISBLANK(N377)),\"Enter Dates\",IF(AND(CostType=ARO,L377>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG377)),\"Facility Type\",IF(OR(AND(CostType=Bond,O377>ScheduleYear),AND(CostType=LOM,LOMComplete)),J377,J377-Q377)))))))","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),B377+1,4)),\"\",INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),B377+1,4))","v":""},{"$f":"FirstMonYr","v":0},{"$f":"LastMonYr","v":0},null,{"$f":"IF(EB377=0,\"\",ROUND(SUM(T377:DO377)/EB377,0))","v":""},{"$f":"IF(OR(J377=0,SUM(T377:DO377)=0),0,J377-SUM(T377:DO377))","v":0},{"$f":"IF(OR(J377=0,SUM(T377:DO377)=0),0,1-(SUM(T377:DO377)/J377))","v":0},null,{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),T$27<=ScheduleYear),AND(ISNUMBER($EB377),$EB377<>0,CostType=ARO,T$27<=ScheduleYear),ISBLANK(INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),$B377+1,11)),$EB377=0,),0,IF(OR(T$26=INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),$B377+1,12),AND(AND(ISNUMBER($EB377),$EB377<>0),T$26>=INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),$B377+1,12)-1,T$26<=INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),$B377+1,13),MOD(T$27-ClosureYear1+IF(INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),$B377+1,12)<0,0,1),INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),$B377+1,11))=0)),MonitorWellPump*INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),$B377+1,10),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AZ$27<=ScheduleYear),AND(ISNUMBER($EB377),$EB377<>0,CostType=ARO,AZ$27<=ScheduleYear),ISBLANK(INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),$B377+1,11)),$EB377=0,),0,IF(OR(AZ$26=INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),$B377+1,12),AND(AND(ISNUMBER($EB377),$EB377<>0),AZ$26>=INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),$B377+1,12)-1,AZ$26<=INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),$B377+1,13),MOD(AZ$27-ClosureYear1+IF(INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),$B377+1,12)<0,0,1),INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),$B377+1,11))=0)),MonitorWellPump*INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),$B377+1,10),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CF$27<=ScheduleYear),AND(ISNUMBER($EB377),$EB377<>0,CostType=ARO,CF$27<=ScheduleYear),ISBLANK(INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),$B377+1,11)),$EB377=0,),0,IF(OR(CF$26=INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),$B377+1,12),AND(AND(ISNUMBER($EB377),$EB377<>0),CF$26>=INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),$B377+1,12)-1,CF$26<=INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),$B377+1,13),MOD(CF$27-ClosureYear1+IF(INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),$B377+1,12)<0,0,1),INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),$B377+1,11))=0)),MonitorWellPump*INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),$B377+1,10),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O377),$O377>ScheduleYear),1,0)","v":1},{"$f":"IF(J377=\"\",0,IF(ISERR(ED377),0,IF(A377=\"X\",0,IF(AND(CostType=ARO,L377>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI377)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ377)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG377)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF377)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH377)),0,IF(OR(ISBLANK(M377),ISBLANK(N377)),0,IF(AND(CostType=ARO,L377>ScheduleYear,N377<=ScheduleYear), 0,J377)))))))))))","v":0},{"$f":"IF(K377=\"\",0,IF(OR(ISBLANK(N377),ISBLANK(O377)),0,IF(OR(AND(CostType=ARO,M377>ScheduleYear),O377<=ScheduleYear),0,K377)))","v":0},{"$f":"SEARCH(CostType,C377)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C377)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E377)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E377))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E377,0)))),1,$EK377)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F377)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F377))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F377,0)))),1,$EK377)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G377)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G377))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G377,0)))),1,$EK377)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H377)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H377))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H377,0)))),1,$EK377)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I377)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I377))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I377,0)))),1,$EK377)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),B377+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$376&\"Table1\"),B377+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["HR","RECLAMATION MAINTENANCE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["RevegMaint","Revegetation Maintenance",null,null,null,null,null,null,null,{"$f":"SUM(J381:J383)","v":7616},{"$f":"SUM(K381:K383)","v":7616},null,null,null,null,null,{"$f":"SumByColor(Q381,Q381:Q384)","v":0},null,null,{"$f":"IF(ISTEXT($EB380),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T381:T383,$J381:$J383),IF(CostType=Bond,SUMPRODUCT($EB381:$EB383,T381:T383,$EA381:$EA383),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T381:T383,$EB381:$EB383)))))","v":0},0,0,0,0,0,1523.2,0,1523.2,0,1523.2,0,0,1523.2,0,0,1523.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB380),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ381:AZ383,$J381:$J383),IF(CostType=Bond,SUMPRODUCT($EB381:$EB383,AZ381:AZ383,$EA381:$EA383),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ381:AZ383,$EB381:$EB383)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB380),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF381:CF383,$J381:$J383),IF(CostType=Bond,SUMPRODUCT($EB381:$EB383,CF381:CF383,$EA381:$EA383),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF381:CF383,$EB381:$EB383)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB380),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL381:DL383,$J381:$J383),IF(CostType=Bond,SUMPRODUCT($EB381:$EB383,DL381:DL383,$EA381:$EA383),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL381:DL383,$EB381:$EB383)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K380),SUM(T380:DO380)-K380,K380)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB381:EB383)","v":7616},{"$f":"SUM(EC381:EC383)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B381) - ROW($A$380)-1)/INDEX(SheetRangeIndex,MATCH($A$380,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B381+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B381+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B381+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B381+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B381+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B381+1,3))","v":""},{"$f":"IF(ISERROR(EL381),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B381+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B381+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B381+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B381+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B381+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B381+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B381+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B381+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B381+1,20)=0,0,INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B381+1,20))","v":0},{"$f":"IF(ISERR(ED381),\"Cost Type\",IF(A381=\"X\",\"Override\",IF(OR(ISBLANK(M381),ISBLANK(N381)),\"Enter Dates\",IF(AND(CostType=ARO,L381>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI381)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ381)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG381)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF381)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH381)),\"Phase\",IF(AND(CostType=ARO,OR(L381>ScheduleYear,N381<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O381>ScheduleYear),AND(CostType=LOM,LOMComplete)),J381,J381-Q381)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B381+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K381),\"\",SUM(T381:DO381))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N381<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J381*R381,R381*EB381)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T381:DP381,T$27:DP$27,\"<=\"&O381,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T381:DP381))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O381),$O381>ScheduleYear),1,0)","v":1},{"$f":"IF(J381=\"\",0,IF(ISERR(ED381),0,IF(A381=\"X\",0,IF(AND(CostType=ARO,L381>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI381)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ381)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG381)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF381)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH381)),0,IF(OR(ISBLANK(M381),ISBLANK(N381)),0,IF(AND(CostType=ARO,L381>ScheduleYear,N381<=ScheduleYear), 0,J381)))))))))))","v":0},{"$f":"IF(J381=\"\",0,IF(EE381=\"\",0,IF(A381=\"X\",0,IF(AND(CostType=ARO,L381>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI381)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ381)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG381)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF381)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH381)),0,IF(OR(ISBLANK(M381),ISBLANK(N381)),0,IF(OR(AND(CostType=ARO,L381>ScheduleYear),N381<ScheduleYear), 0,J381)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C381)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C381)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E381)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E381))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E381,0)))),1,$EK381)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F381)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F381))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F381,0)))),1,$EK381)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G381)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G381))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G381,0)))),1,$EK381)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H381)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H381))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H381,0)))),1,$EK381)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I381)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I381))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I381,0)))),1,$EK381)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B381+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B381+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B382) - ROW($A$380)-1)/INDEX(SheetRangeIndex,MATCH($A$380,TableNamesSorted,0),7)","v":1},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B382+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B382+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B382+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B382+1,2))","v":"Reclaimed Area maintenance"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B382+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B382+1,3))","v":""},{"$f":"IF(ISERROR(EL382),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B382+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B382+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B382+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B382+1,6))","v":"Post Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B382+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B382+1,7))","v":"General & Admin."},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B382+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B382+1,8))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B382+1,20)=0,0,INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B382+1,20))","v":7616},{"$f":"IF(ISERR(ED382),\"Cost Type\",IF(A382=\"X\",\"Override\",IF(OR(ISBLANK(M382),ISBLANK(N382)),\"Enter Dates\",IF(AND(CostType=ARO,L382>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI382)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ382)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG382)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF382)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH382)),\"Phase\",IF(AND(CostType=ARO,OR(L382>ScheduleYear,N382<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O382>ScheduleYear),AND(CostType=LOM,LOMComplete)),J382,J382-Q382)))))))))))","v":7616},{"$f":"INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B382+1,4)","v":2000},2026,2037,null,{"$f":"IF(ISTEXT(K382),\"\",SUM(T382:DO382))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N382<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J382*R382,R382*EB382)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T382:DP382,T$27:DP$27,\"<=\"&O382,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T382:DP382))","v":0},null,null,null,null,null,null,null,0.2,null,0.2,null,0.2,null,null,0.2,null,null,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O382),$O382>ScheduleYear),1,0)","v":1},{"$f":"IF(J382=\"\",0,IF(ISERR(ED382),0,IF(A382=\"X\",0,IF(AND(CostType=ARO,L382>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI382)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ382)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG382)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF382)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH382)),0,IF(OR(ISBLANK(M382),ISBLANK(N382)),0,IF(AND(CostType=ARO,L382>ScheduleYear,N382<=ScheduleYear), 0,J382)))))))))))","v":7616},{"$f":"IF(J382=\"\",0,IF(EE382=\"\",0,IF(A382=\"X\",0,IF(AND(CostType=ARO,L382>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI382)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ382)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG382)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF382)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH382)),0,IF(OR(ISBLANK(M382),ISBLANK(N382)),0,IF(OR(AND(CostType=ARO,L382>ScheduleYear),N382<ScheduleYear), 0,J382)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C382)","v":1},{"$f":"SEARCH(OtherCostType,C382)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E382)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E382))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E382,0)))),1,$EK382)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F382)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F382))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F382,0)))),1,$EK382)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G382)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G382))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G382,0)))),1,$EK382)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H382)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H382))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H382,0)))),1,$EK382)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I382)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I382))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I382,0)))),1,$EK382)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B382+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B382+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["CoverMaint","Cover Maintenance",null,null,null,null,null,null,null,{"$f":"SUM(J385:J386)","v":0},{"$f":"SUM(K385:K386)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q385,Q385:Q387)","v":0},null,null,{"$f":"IF(ISTEXT($EB384),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T385:T386,$J385:$J386),IF(CostType=Bond,SUMPRODUCT($EB385:$EB386,T385:T386,$EA385:$EA386),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T385:T386,$EB385:$EB386)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB384),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ385:AZ386,$J385:$J386),IF(CostType=Bond,SUMPRODUCT($EB385:$EB386,AZ385:AZ386,$EA385:$EA386),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ385:AZ386,$EB385:$EB386)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB384),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF385:CF386,$J385:$J386),IF(CostType=Bond,SUMPRODUCT($EB385:$EB386,CF385:CF386,$EA385:$EA386),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF385:CF386,$EB385:$EB386)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB384),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL385:DL386,$J385:$J386),IF(CostType=Bond,SUMPRODUCT($EB385:$EB386,DL385:DL386,$EA385:$EA386),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL385:DL386,$EB385:$EB386)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K384),SUM(T384:DO384)-K384,K384)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB385:EB386)","v":0},{"$f":"SUM(EC385:EC386)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B385) - ROW($A$384)-1)/INDEX(SheetRangeIndex,MATCH($A$384,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$384&\"Table1\"),B385+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$384&\"Table1\"),B385+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$384&\"Table1\"),B385+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$384&\"Table1\"),B385+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$384&\"Table1\"),B385+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$384&\"Table1\"),B385+1,3))","v":""},{"$f":"IF(ISERROR(EL385),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$384&\"Table1\"),B385+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$384&\"Table1\"),B385+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$384&\"Table1\"),B385+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$384&\"Table1\"),B385+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$384&\"Table1\"),B385+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$384&\"Table1\"),B385+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$384&\"Table1\"),B385+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$384&\"Table1\"),B385+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$384&\"Table1\"),B385+1,18)=0,0,INDEX(INDIRECT(\"_\"&$A$384&\"Table1\"),B385+1,18))","v":0},{"$f":"IF(ISERR(ED385),\"Cost Type\",IF(A385=\"X\",\"Override\",IF(OR(ISBLANK(M385),ISBLANK(N385)),\"Enter Dates\",IF(AND(CostType=ARO,L385>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI385)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ385)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG385)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF385)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH385)),\"Phase\",IF(AND(CostType=ARO,OR(L385>ScheduleYear,N385<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O385>ScheduleYear),AND(CostType=LOM,LOMComplete)),J385,J385-Q385)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$384&\"Table1\"),B385+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K385),\"\",SUM(T385:DO385))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N385<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J385*R385,R385*EB385)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T385:DP385,T$27:DP$27,\"<=\"&O385,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T385:DP385))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O385),$O385>ScheduleYear),1,0)","v":1},{"$f":"IF(J385=\"\",0,IF(ISERR(ED385),0,IF(A385=\"X\",0,IF(AND(CostType=ARO,L385>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI385)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ385)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG385)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF385)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH385)),0,IF(OR(ISBLANK(M385),ISBLANK(N385)),0,IF(AND(CostType=ARO,L385>ScheduleYear,N385<=ScheduleYear), 0,J385)))))))))))","v":0},{"$f":"IF(J385=\"\",0,IF(EE385=\"\",0,IF(A385=\"X\",0,IF(AND(CostType=ARO,L385>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI385)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ385)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG385)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF385)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH385)),0,IF(OR(ISBLANK(M385),ISBLANK(N385)),0,IF(OR(AND(CostType=ARO,L385>ScheduleYear),N385<ScheduleYear), 0,J385)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C385)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C385)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E385)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E385))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E385,0)))),1,$EK385)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F385)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F385))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F385,0)))),1,$EK385)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G385)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G385))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G385,0)))),1,$EK385)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H385)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H385))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H385,0)))),1,$EK385)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I385)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I385))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I385,0)))),1,$EK385)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$384&\"Table1\"),B385+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$384&\"Table1\"),B385+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["GMMaint","Growth Media Maintenance",null,null,null,null,null,null,null,{"$f":"SUM(J388:J390)","v":2328},{"$f":"SUM(K388:K390)","v":2328},null,null,null,null,null,{"$f":"SumByColor(Q388,Q388:Q390)","v":0},null,null,{"$f":"IF(ISTEXT($EB387),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T388:T390,$J388:$J390),IF(CostType=Bond,SUMPRODUCT($EB388:$EB390,T388:T390,$EA388:$EA390),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T388:T390,$EB388:$EB390)))))","v":0},0,0,0,0,0,465.6,0,465.6,0,465.6,0,0,465.6,0,0,465.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB387),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ388:AZ390,$J388:$J390),IF(CostType=Bond,SUMPRODUCT($EB388:$EB390,AZ388:AZ390,$EA388:$EA390),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ388:AZ390,$EB388:$EB390)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB387),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF388:CF390,$J388:$J390),IF(CostType=Bond,SUMPRODUCT($EB388:$EB390,CF388:CF390,$EA388:$EA390),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF388:CF390,$EB388:$EB390)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB387),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL388:DL390,$J388:$J390),IF(CostType=Bond,SUMPRODUCT($EB388:$EB390,DL388:DL390,$EA388:$EA390),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL388:DL390,$EB388:$EB390)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K387),SUM(T387:DO387)-K387,K387)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB388:EB390)","v":2328},{"$f":"SUM(EC388:EC390)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B388) - ROW($A$387)-1)/INDEX(SheetRangeIndex,MATCH($A$387,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B388+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B388+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B388+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B388+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B388+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B388+1,3))","v":""},{"$f":"IF(ISERROR(EL388),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B388+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B388+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B388+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B388+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B388+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B388+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B388+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B388+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B388+1,18)=0,0,INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B388+1,18))","v":0},{"$f":"IF(ISERR(ED388),\"Cost Type\",IF(A388=\"X\",\"Override\",IF(OR(ISBLANK(M388),ISBLANK(N388)),\"Enter Dates\",IF(AND(CostType=ARO,L388>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI388)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ388)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG388)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF388)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH388)),\"Phase\",IF(AND(CostType=ARO,OR(L388>ScheduleYear,N388<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O388>ScheduleYear),AND(CostType=LOM,LOMComplete)),J388,J388-Q388)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B388+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K388),\"\",SUM(T388:DO388))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N388<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J388*R388,R388*EB388)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T388:DP388,T$27:DP$27,\"<=\"&O388,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T388:DP388))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O388),$O388>ScheduleYear),1,0)","v":1},{"$f":"IF(J388=\"\",0,IF(ISERR(ED388),0,IF(A388=\"X\",0,IF(AND(CostType=ARO,L388>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI388)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ388)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG388)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF388)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH388)),0,IF(OR(ISBLANK(M388),ISBLANK(N388)),0,IF(AND(CostType=ARO,L388>ScheduleYear,N388<=ScheduleYear), 0,J388)))))))))))","v":0},{"$f":"IF(J388=\"\",0,IF(EE388=\"\",0,IF(A388=\"X\",0,IF(AND(CostType=ARO,L388>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI388)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ388)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG388)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF388)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH388)),0,IF(OR(ISBLANK(M388),ISBLANK(N388)),0,IF(OR(AND(CostType=ARO,L388>ScheduleYear),N388<ScheduleYear), 0,J388)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C388)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C388)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E388)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E388))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E388,0)))),1,$EK388)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F388)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F388))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F388,0)))),1,$EK388)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G388)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G388))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G388,0)))),1,$EK388)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H388)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H388))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H388,0)))),1,$EK388)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I388)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I388))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I388,0)))),1,$EK388)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B388+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B388+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B389) - ROW($A$387)-1)/INDEX(SheetRangeIndex,MATCH($A$387,TableNamesSorted,0),7)","v":1},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B389+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B389+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B389+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B389+1,2))","v":"Reclaimed Area maintenance"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B389+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B389+1,3))","v":""},{"$f":"IF(ISERROR(EL389),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B389+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B389+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B389+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B389+1,6))","v":"Post Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B389+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B389+1,7))","v":"General & Admin."},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B389+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B389+1,8))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B389+1,18)=0,0,INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B389+1,18))","v":2328},{"$f":"IF(ISERR(ED389),\"Cost Type\",IF(A389=\"X\",\"Override\",IF(OR(ISBLANK(M389),ISBLANK(N389)),\"Enter Dates\",IF(AND(CostType=ARO,L389>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI389)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ389)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG389)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF389)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH389)),\"Phase\",IF(AND(CostType=ARO,OR(L389>ScheduleYear,N389<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O389>ScheduleYear),AND(CostType=LOM,LOMComplete)),J389,J389-Q389)))))))))))","v":2328},{"$f":"INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B389+1,4)","v":2000},2023,2037,null,{"$f":"IF(ISTEXT(K389),\"\",SUM(T389:DO389))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N389<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J389*R389,R389*EB389)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T389:DP389,T$27:DP$27,\"<=\"&O389,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T389:DP389))","v":0},null,null,null,null,null,null,null,0.2,null,0.2,null,0.2,null,null,0.2,null,null,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O389),$O389>ScheduleYear),1,0)","v":1},{"$f":"IF(J389=\"\",0,IF(ISERR(ED389),0,IF(A389=\"X\",0,IF(AND(CostType=ARO,L389>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI389)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ389)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG389)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF389)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH389)),0,IF(OR(ISBLANK(M389),ISBLANK(N389)),0,IF(AND(CostType=ARO,L389>ScheduleYear,N389<=ScheduleYear), 0,J389)))))))))))","v":2328},{"$f":"IF(J389=\"\",0,IF(EE389=\"\",0,IF(A389=\"X\",0,IF(AND(CostType=ARO,L389>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI389)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ389)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG389)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF389)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH389)),0,IF(OR(ISBLANK(M389),ISBLANK(N389)),0,IF(OR(AND(CostType=ARO,L389>ScheduleYear),N389<ScheduleYear), 0,J389)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C389)","v":1},{"$f":"SEARCH(OtherCostType,C389)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E389)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E389))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E389,0)))),1,$EK389)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F389)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F389))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F389,0)))),1,$EK389)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G389)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G389))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G389,0)))),1,$EK389)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H389)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H389))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H389,0)))),1,$EK389)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I389)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I389))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I389,0)))),1,$EK389)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B389+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$387&\"Table1\"),B389+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Monitor","CONSTRUCTION MANAGEMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["ConstrMgmt","Construction Management",null,null,null,null,null,null,null,{"$f":"SUM(J393:J395)","v":65946.960000000006},{"$f":"SUM(K393:K395)","v":65946.960000000006},null,null,null,null,null,{"$f":"SumByColor(Q393,Q393:Q396)","v":0},null,null,{"$f":"IF(ISTEXT($EB392),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T393:T395,$J393:$J395),IF(CostType=Bond,SUMPRODUCT($EB393:$EB395,T393:T395,$EA393:$EA395),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T393:T395,$EB393:$EB395)))))","v":0},0,0,23081.436000000002,23081.436000000002,19784.088,0,0,{"$f":"IF(ISTEXT($EB392),0,IF(AND(CostType=LOM,LOMComplete,AB$27<=ScheduleYear),SUMPRODUCT(AB393:AB395,$J393:$J395),IF(CostType=Bond,SUMPRODUCT($EB393:$EB395,AB393:AB395,$EA393:$EA395),IF(AB$27<=ScheduleYear,0,ROUND(SUMPRODUCT(AB393:AB395,$EB393:$EB395),0)))))","v":0},{"$f":"IF(ISTEXT($EB392),0,IF(AND(CostType=LOM,LOMComplete,AC$27<=ScheduleYear),SUMPRODUCT(AC393:AC395,$J393:$J395),IF(CostType=Bond,SUMPRODUCT($EB393:$EB395,AC393:AC395,$EA393:$EA395),IF(AC$27<=ScheduleYear,0,SUMPRODUCT(AC393:AC395,$EB393:$EB395)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB392),0,IF(AND(CostType=LOM,LOMComplete,BI$27<=ScheduleYear),SUMPRODUCT(BI393:BI395,$J393:$J395),IF(CostType=Bond,SUMPRODUCT($EB393:$EB395,BI393:BI395,$EA393:$EA395),IF(BI$27<=ScheduleYear,0,SUMPRODUCT(BI393:BI395,$EB393:$EB395)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB392),0,IF(AND(CostType=LOM,LOMComplete,CO$27<=ScheduleYear),SUMPRODUCT(CO393:CO395,$J393:$J395),IF(CostType=Bond,SUMPRODUCT($EB393:$EB395,CO393:CO395,$EA393:$EA395),IF(CO$27<=ScheduleYear,0,SUMPRODUCT(CO393:CO395,$EB393:$EB395)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(K392),SUM(T392:DO392)-K392,K392)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB393:EB395)","v":65946.960000000006},{"$f":"SUM(EC393:EC395)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B393) - ROW($A$392)-1)/INDEX(SheetRangeIndex,MATCH($A$392,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B393+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B393+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B393+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B393+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B393+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B393+1,3))","v":""},{"$f":"IF(ISERROR(EL393),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B393+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B393+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B393+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B393+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B393+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B393+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B393+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B393+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$392&\"Table2\"),B393+1,11)=0,0,INDEX(INDIRECT(\"_\"&$A$392&\"Table2\"),B393+1,11))","v":0},{"$f":"IF(ISERR(ED393),\"Cost Type\",IF(A393=\"X\",\"Override\",IF(OR(ISBLANK(M393),ISBLANK(N393)),\"Enter Dates\",IF(AND(CostType=ARO,L393>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI393)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ393)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG393)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF393)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH393)),\"Phase\",IF(AND(CostType=ARO,OR(L393>ScheduleYear,N393<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O393>ScheduleYear),AND(CostType=LOM,LOMComplete)),J393,J393-Q393)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B393+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K393),\"\",SUM(T393:DO393))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N393<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J393*R393,R393*EB393)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T393:DP393,T$27:DP$27,\"<=\"&O393,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T393:DP393))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O393),$O393>ScheduleYear),1,0)","v":1},{"$f":"IF(J393=\"\",0,IF(ISERR(ED393),0,IF(A393=\"X\",0,IF(AND(CostType=ARO,L393>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI393)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ393)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG393)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF393)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH393)),0,IF(OR(ISBLANK(M393),ISBLANK(N393)),0,IF(AND(CostType=ARO,L393>ScheduleYear,N393<=ScheduleYear), 0,J393)))))))))))","v":0},{"$f":"IF(J393=\"\",0,IF(EE393=\"\",0,IF(A393=\"X\",0,IF(AND(CostType=ARO,L393>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI393)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ393)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG393)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF393)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH393)),0,IF(OR(ISBLANK(M393),ISBLANK(N393)),0,IF(OR(AND(CostType=ARO,L393>ScheduleYear),N393<ScheduleYear), 0,J393)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C393)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C393)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E393)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E393))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E393,0)))),1,$EK393)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F393)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F393))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F393,0)))),1,$EK393)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G393)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G393))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G393,0)))),1,$EK393)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H393)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H393))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H393,0)))),1,$EK393)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I393)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I393))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I393,0)))),1,$EK393)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B393+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B393+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B394) - ROW($A$392)-1)/INDEX(SheetRangeIndex,MATCH($A$392,TableNamesSorted,0),7)","v":1},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B394+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B394+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B394+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B394+1,2))","v":"Reclamation Activity"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B394+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B394+1,3))","v":""},{"$f":"IF(ISERROR(EL394),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B394+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B394+1,5)))","v":"G & A"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B394+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B394+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B394+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B394+1,7))","v":"General & Admin."},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B394+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B394+1,8))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$392&\"Table2\"),B394+1,11)=0,0,INDEX(INDIRECT(\"_\"&$A$392&\"Table2\"),B394+1,11))","v":65946.960000000006},{"$f":"IF(ISERR(ED394),\"Cost Type\",IF(A394=\"X\",\"Override\",IF(OR(ISBLANK(M394),ISBLANK(N394)),\"Enter Dates\",IF(AND(CostType=ARO,L394>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI394)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ394)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG394)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF394)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH394)),\"Phase\",IF(AND(CostType=ARO,OR(L394>ScheduleYear,N394<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O394>ScheduleYear),AND(CostType=LOM,LOMComplete)),J394,J394-Q394)))))))))))","v":65946.960000000006},{"$f":"INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B394+1,4)","v":2000},2023,2025,null,{"$f":"IF(ISTEXT(K394),\"\",SUM(T394:DO394))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N394<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J394*R394,R394*EB394)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T394:DP394,T$27:DP$27,\"<=\"&O394,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T394:DP394))","v":0},null,null,null,null,0.35,0.35,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O394),$O394>ScheduleYear),1,0)","v":1},{"$f":"IF(J394=\"\",0,IF(ISERR(ED394),0,IF(A394=\"X\",0,IF(AND(CostType=ARO,L394>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI394)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ394)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG394)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF394)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH394)),0,IF(OR(ISBLANK(M394),ISBLANK(N394)),0,IF(AND(CostType=ARO,L394>ScheduleYear,N394<=ScheduleYear), 0,J394)))))))))))","v":65946.960000000006},{"$f":"IF(J394=\"\",0,IF(EE394=\"\",0,IF(A394=\"X\",0,IF(AND(CostType=ARO,L394>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI394)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ394)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG394)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF394)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH394)),0,IF(OR(ISBLANK(M394),ISBLANK(N394)),0,IF(OR(AND(CostType=ARO,L394>ScheduleYear),N394<ScheduleYear), 0,J394)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C394)","v":1},{"$f":"SEARCH(OtherCostType,C394)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E394)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E394))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E394,0)))),1,$EK394)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F394)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F394))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F394,0)))),1,$EK394)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G394)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G394))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G394,0)))),1,$EK394)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H394)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H394))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H394,0)))),1,$EK394)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I394)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I394))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I394,0)))),1,$EK394)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B394+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B394+1,5),Accounts,0))","v":16},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["RoadMaint","Road Maintenance",null,null,null,null,null,null,null,{"$f":"SUM(J397:J400)","v":97560},{"$f":"SUM(K397:K400)","v":97560},null,null,null,null,null,{"$f":"SumByColor(Q397,Q397:Q401)","v":0},null,null,{"$f":"IF(ISTEXT($EB396),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T397:T400,$J397:$J400),IF(CostType=Bond,SUMPRODUCT($EB397:$EB400,T397:T400,$EA397:$EA400),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T397:T400,$EB397:$EB400)))))","v":0},0,0,11382,11382,9756,5853.5999999999995,5853.5999999999995,5853.5999999999995,5853.5999999999995,5853.5999999999995,5853.5999999999995,5853.5999999999995,5853.5999999999995,5853.5999999999995,5853.5999999999995,5853.5999999999995,650.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB396),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ397:AZ400,$J397:$J400),IF(CostType=Bond,SUMPRODUCT($EB397:$EB400,AZ397:AZ400,$EA397:$EA400),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ397:AZ400,$EB397:$EB400)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB396),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF397:CF400,$J397:$J400),IF(CostType=Bond,SUMPRODUCT($EB397:$EB400,CF397:CF400,$EA397:$EA400),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF397:CF400,$EB397:$EB400)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB396),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL397:DL400,$J397:$J400),IF(CostType=Bond,SUMPRODUCT($EB397:$EB400,DL397:DL400,$EA397:$EA400),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL397:DL400,$EB397:$EB400)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K396),SUM(T396:DO396)-K396,K396)","v":1.4551915228366852E-11},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB397:EB400)","v":97560},{"$f":"SUM(EC397:EC400)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B397) - ROW($A$396)-1)/INDEX(SheetRangeIndex,MATCH($A$396,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B397+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B397+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B397+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B397+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B397+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B397+1,3))","v":""},{"$f":"IF(ISERROR(EL397),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B397+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B397+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B397+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B397+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B397+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B397+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B397+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B397+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B397+1,20)=0,0,INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B397+1,20))","v":0},{"$f":"IF(ISERR(ED397),\"Cost Type\",IF(A397=\"X\",\"Override\",IF(OR(ISBLANK(M397),ISBLANK(N397)),\"Enter Dates\",IF(AND(CostType=ARO,L397>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI397)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ397)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG397)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF397)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH397)),\"Phase\",IF(AND(CostType=ARO,OR(L397>ScheduleYear,N397<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O397>ScheduleYear),AND(CostType=LOM,LOMComplete)),J397,J397-Q397)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B397+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K397),\"\",SUM(T397:DO397))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N397<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J397*R397,R397*EB397)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T397:DP397,T$27:DP$27,\"<=\"&O397,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T397:DP397))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O397),$O397>ScheduleYear),1,0)","v":1},{"$f":"IF(J397=\"\",0,IF(ISERR(ED397),0,IF(A397=\"X\",0,IF(AND(CostType=ARO,L397>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI397)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ397)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG397)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF397)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH397)),0,IF(OR(ISBLANK(M397),ISBLANK(N397)),0,IF(AND(CostType=ARO,L397>ScheduleYear,N397<=ScheduleYear), 0,J397)))))))))))","v":0},{"$f":"IF(J397=\"\",0,IF(EE397=\"\",0,IF(A397=\"X\",0,IF(AND(CostType=ARO,L397>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI397)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ397)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG397)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF397)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH397)),0,IF(OR(ISBLANK(M397),ISBLANK(N397)),0,IF(OR(AND(CostType=ARO,L397>ScheduleYear),N397<ScheduleYear), 0,J397)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C397)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C397)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E397)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E397))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E397,0)))),1,$EK397)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F397)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F397))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F397,0)))),1,$EK397)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G397)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G397))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G397,0)))),1,$EK397)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H397)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H397))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H397,0)))),1,$EK397)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I397)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I397))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I397,0)))),1,$EK397)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B397+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B397+1,5),Accounts,0))","v":""},null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B397+1,16)=0,0,INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B397+1,16))","v":""},null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B397+1,17)=0,0,INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B397+1,17))","v":0},null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B398) - ROW($A$396)-1)/INDEX(SheetRangeIndex,MATCH($A$396,TableNamesSorted,0),7)","v":1},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B398+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B398+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B398+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B398+1,2))","v":"Site Road Maintenance (Closure)"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B398+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B398+1,3))","v":""},{"$f":"IF(ISERROR(EL398),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B398+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B398+1,5)))","v":"G & A"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B398+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B398+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B398+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B398+1,7))","v":"General & Admin."},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B398+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B398+1,8))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B398+1,20)=0,0,INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B398+1,20))","v":32520},{"$f":"IF(ISERR(ED398),\"Cost Type\",IF(A398=\"X\",\"Override\",IF(OR(ISBLANK(M398),ISBLANK(N398)),\"Enter Dates\",IF(AND(CostType=ARO,L398>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI398)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ398)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG398)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF398)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH398)),\"Phase\",IF(AND(CostType=ARO,OR(L398>ScheduleYear,N398<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O398>ScheduleYear),AND(CostType=LOM,LOMComplete)),J398,J398-Q398)))))))))))","v":32520},{"$f":"INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B398+1,4)","v":2000},2023,2025,null,{"$f":"IF(ISTEXT(K398),\"\",SUM(T398:DO398))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N398<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J398*R398,R398*EB398)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T398:DP398,T$27:DP$27,\"<=\"&O398,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T398:DP398))","v":0},null,null,null,null,0.35,0.35,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O398),$O398>ScheduleYear),1,0)","v":1},{"$f":"IF(J398=\"\",0,IF(ISERR(ED398),0,IF(A398=\"X\",0,IF(AND(CostType=ARO,L398>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI398)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ398)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG398)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF398)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH398)),0,IF(OR(ISBLANK(M398),ISBLANK(N398)),0,IF(AND(CostType=ARO,L398>ScheduleYear,N398<=ScheduleYear), 0,J398)))))))))))","v":32520},{"$f":"IF(J398=\"\",0,IF(EE398=\"\",0,IF(A398=\"X\",0,IF(AND(CostType=ARO,L398>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI398)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ398)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG398)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF398)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH398)),0,IF(OR(ISBLANK(M398),ISBLANK(N398)),0,IF(OR(AND(CostType=ARO,L398>ScheduleYear),N398<ScheduleYear), 0,J398)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C398)","v":1},{"$f":"SEARCH(OtherCostType,C398)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E398)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E398))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E398,0)))),1,$EK398)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F398)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F398))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F398,0)))),1,$EK398)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G398)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G398))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G398,0)))),1,$EK398)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H398)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H398))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H398,0)))),1,$EK398)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I398)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I398))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I398,0)))),1,$EK398)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B398+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B398+1,5),Accounts,0))","v":16},null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B398+1,16)=0,0,INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B398+1,16))","v":"613E (5,000 gal)/12M2"},null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B398+1,17)=0,0,INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B398+1,17))","v":120},null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B399) - ROW($A$396)-1)/INDEX(SheetRangeIndex,MATCH($A$396,TableNamesSorted,0),7)","v":2},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B399+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B399+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B399+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B399+1,2))","v":"Site Road Maintenance (Post Closure)"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B399+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B399+1,3))","v":""},{"$f":"IF(ISERROR(EL399),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B399+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B399+1,5)))","v":"G & A"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B399+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B399+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B399+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B399+1,7))","v":"General & Admin."},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B399+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B399+1,8))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B399+1,20)=0,0,INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B399+1,20))","v":65040},{"$f":"IF(ISERR(ED399),\"Cost Type\",IF(A399=\"X\",\"Override\",IF(OR(ISBLANK(M399),ISBLANK(N399)),\"Enter Dates\",IF(AND(CostType=ARO,L399>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI399)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ399)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG399)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF399)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH399)),\"Phase\",IF(AND(CostType=ARO,OR(L399>ScheduleYear,N399<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O399>ScheduleYear),AND(CostType=LOM,LOMComplete)),J399,J399-Q399)))))))))))","v":65040},{"$f":"INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B399+1,4)","v":2000},2026,2037,null,{"$f":"IF(ISTEXT(K399),\"\",SUM(T399:DO399))","v":0.99999999999999978},{"$f":"IF(OR(AND(CostType=ARO,N399<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J399*R399,R399*EB399)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T399:DP399,T$27:DP$27,\"<=\"&O399,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T399:DP399))","v":0},null,null,null,null,null,null,null,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O399),$O399>ScheduleYear),1,0)","v":1},{"$f":"IF(J399=\"\",0,IF(ISERR(ED399),0,IF(A399=\"X\",0,IF(AND(CostType=ARO,L399>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI399)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ399)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG399)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF399)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH399)),0,IF(OR(ISBLANK(M399),ISBLANK(N399)),0,IF(AND(CostType=ARO,L399>ScheduleYear,N399<=ScheduleYear), 0,J399)))))))))))","v":65040},{"$f":"IF(J399=\"\",0,IF(EE399=\"\",0,IF(A399=\"X\",0,IF(AND(CostType=ARO,L399>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI399)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ399)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG399)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF399)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH399)),0,IF(OR(ISBLANK(M399),ISBLANK(N399)),0,IF(OR(AND(CostType=ARO,L399>ScheduleYear),N399<ScheduleYear), 0,J399)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C399)","v":1},{"$f":"SEARCH(OtherCostType,C399)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E399)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E399))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E399,0)))),1,$EK399)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F399)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F399))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F399,0)))),1,$EK399)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G399)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G399))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G399,0)))),1,$EK399)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H399)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H399))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H399,0)))),1,$EK399)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I399)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I399))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I399,0)))),1,$EK399)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B399+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B399+1,5),Accounts,0))","v":16},null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B399+1,16)=0,0,INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B399+1,16))","v":"613E (5,000 gal)/12M2"},null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B399+1,17)=0,0,INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B399+1,17))","v":240},null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["WaterFees","Water Fees",null,null,null,null,null,null,null,{"$f":"SUM(J402:J403)","v":0},{"$f":"SUM(K402:K403)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q402,Q402:Q403)","v":0},null,null,{"$f":"IF(ISTEXT($EB401),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T402:T403,$J402:$J403),IF(CostType=Bond,SUMPRODUCT($EB402:$EB403,T402:T403,$EA402:$EA403),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T402:T403,$EB402:$EB403)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB401),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ402:AZ403,$J402:$J403),IF(CostType=Bond,SUMPRODUCT($EB402:$EB403,AZ402:AZ403,$EA402:$EA403),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ402:AZ403,$EB402:$EB403)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB401),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF402:CF403,$J402:$J403),IF(CostType=Bond,SUMPRODUCT($EB402:$EB403,CF402:CF403,$EA402:$EA403),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF402:CF403,$EB402:$EB403)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB401),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL402:DL403,$J402:$J403),IF(CostType=Bond,SUMPRODUCT($EB402:$EB403,DL402:DL403,$EA402:$EA403),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL402:DL403,$EB402:$EB403)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K401),SUM(T401:DO401)-K401,K401)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB402:EB403)","v":0},{"$f":"SUM(EC402:EC403)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B402) - ROW($A$401)-1)/INDEX(SheetRangeIndex,MATCH($A$401,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$401&\"Table1\"),B402+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$401&\"Table1\"),B402+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$401&\"Table1\"),B402+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$401&\"Table1\"),B402+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$401&\"Table1\"),B402+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$401&\"Table1\"),B402+1,3))","v":""},{"$f":"IF(ISERROR(EL402),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$401&\"Table1\"),B402+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$401&\"Table1\"),B402+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$401&\"Table1\"),B402+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$401&\"Table1\"),B402+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$401&\"Table1\"),B402+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$401&\"Table1\"),B402+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$401&\"Table1\"),B402+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$401&\"Table1\"),B402+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$401&\"Table1\"),B402+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$401&\"Table1\"),B402+1,15))","v":0},{"$f":"IF(ISERR(ED402),\"Cost Type\",IF(A402=\"X\",\"Override\",IF(OR(ISBLANK(M402),ISBLANK(N402)),\"Enter Dates\",IF(AND(CostType=ARO,L402>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI402)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ402)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG402)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF402)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH402)),\"Phase\",IF(AND(CostType=ARO,OR(L402>ScheduleYear,N402<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O402>ScheduleYear),AND(CostType=LOM,LOMComplete)),J402,J402-Q402)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$401&\"Table1\"),B402+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K402),\"\",SUM(T402:DO402))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N402<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J402*R402,R402*EB402)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T402:DP402,T$27:DP$27,\"<=\"&O402,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T402:DP402))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O402),$O402>ScheduleYear),1,0)","v":1},{"$f":"IF(J402=\"\",0,IF(ISERR(ED402),0,IF(A402=\"X\",0,IF(AND(CostType=ARO,L402>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI402)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ402)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG402)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF402)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH402)),0,IF(OR(ISBLANK(M402),ISBLANK(N402)),0,IF(AND(CostType=ARO,L402>ScheduleYear,N402<=ScheduleYear), 0,J402)))))))))))","v":0},{"$f":"IF(J402=\"\",0,IF(EE402=\"\",0,IF(A402=\"X\",0,IF(AND(CostType=ARO,L402>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI402)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ402)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG402)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF402)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH402)),0,IF(OR(ISBLANK(M402),ISBLANK(N402)),0,IF(OR(AND(CostType=ARO,L402>ScheduleYear),N402<ScheduleYear), 0,J402)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C402)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C402)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E402)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E402))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E402,0)))),1,$EK402)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F402)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F402))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F402,0)))),1,$EK402)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G402)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G402))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G402,0)))),1,$EK402)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H402)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H402))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H402,0)))),1,$EK402)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I402)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I402))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I402,0)))),1,$EK402)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$401&\"Table1\"),B402+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$401&\"Table1\"),B402+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Mob","MOBILIZATION/DEMOBILIZATION",null,null,null,null,null,null,null,{"$f":"SUM(J405:J414)","v":3979},{"$f":"SUM(K405:K414)","v":3979},null,null,null,null,null,{"$f":"SUM(Q405:Q414)","v":0},null,null,{"$f":"IF(ISTEXT($EB404),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T405:T414,$J405:$J414),IF(CostType=Bond,SUMPRODUCT($EB405:$EB414,T405:T414,$EA405:$EA414),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T405:T414,$EB405:$EB414)))))","v":0},0,0,1392.6499999999999,1392.6499999999999,1193.7000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB404),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ405:AZ414,$J405:$J414),IF(CostType=Bond,SUMPRODUCT($EB405:$EB414,AZ405:AZ414,$EA405:$EA414),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ405:AZ414,$EB405:$EB414)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB404),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF405:CF414,$J405:$J414),IF(CostType=Bond,SUMPRODUCT($EB405:$EB414,CF405:CF414,$EA405:$EA414),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF405:CF414,$EB405:$EB414)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB404),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL405:DL414,$J405:$J414),IF(CostType=Bond,SUMPRODUCT($EB405:$EB414,DL405:DL414,$EA405:$EA414),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL405:DL414,$EB405:$EB414)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K404),SUM(T404:DO404)-K404,K404)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB405:EB421)","v":3979},{"$f":"SUM(EC405:EC421)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B405) - ROW($A$404)-1)/INDEX(SheetRangeIndex,MATCH($A$404,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B405+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B405+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B405+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B405+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B405+1,4)),\"\",INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B405+1,3))","v":""},{"$f":"IF(ISERROR(EL405),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B405+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B405+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B405+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B405+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B405+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B405+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B405+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B405+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$404&\"Table2\"),B405+1,26)=0,0,INDEX(INDIRECT(\"_\"&$A$404&\"Table2\"),B405+1,26))","v":0},{"$f":"IF(ISERR(ED405),\"Cost Type\",IF(A405=\"X\",\"Override\",IF(OR(ISBLANK(M405),ISBLANK(N405)),\"Enter Dates\",IF(AND(CostType=ARO,L405>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI405)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ405)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG405)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF405)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH405)),\"Phase\",IF(AND(CostType=ARO,OR(L405>ScheduleYear,N405<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O405>ScheduleYear),AND(CostType=LOM,LOMComplete)),J405,J405-Q405)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B405+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K405),\"\",SUM(T405:DO405))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N405<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J405*R405,R405*EB405)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T405:DP405,T$27:DP$27,\"<=\"&O405,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T405:DP405))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O405),$O405>ScheduleYear),1,0)","v":1},{"$f":"IF(J405=\"\",0,IF(ISERR(ED405),0,IF(A405=\"X\",0,IF(AND(CostType=ARO,L405>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI405)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ405)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG405)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF405)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH405)),0,IF(OR(ISBLANK(M405),ISBLANK(N405)),0,IF(AND(CostType=ARO,L405>ScheduleYear,N405<=ScheduleYear), 0,J405)))))))))))","v":0},{"$f":"IF(K405=\"\",0,IF(OR(ISBLANK(N405),ISBLANK(O405)),0,IF(OR(AND(CostType=ARO,M405>ScheduleYear),O405<=ScheduleYear),0,K405)))","v":0},{"$f":"SEARCH(CostType,C405)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C405)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E405)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E405))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E405,0)))),1,$EK405)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F405)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F405))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F405,0)))),1,$EK405)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G405)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G405))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G405,0)))),1,$EK405)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H405)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H405))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H405,0)))),1,$EK405)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I405)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I405))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I405,0)))),1,$EK405)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B405+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B405+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,1,{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B406+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B406+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B406+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B406+1,2))","v":"D6T"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B406+1,4)),\"\",INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B406+1,3))","v":0},{"$f":"IF(ISERROR(EL406),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B406+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B406+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B406+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B406+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B406+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B406+1,7))","v":"General & Admin."},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B406+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B406+1,8))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$404&\"Table2\"),B406+1,26)=0,0,INDEX(INDIRECT(\"_\"&$A$404&\"Table2\"),B406+1,26))","v":374},{"$f":"IF(ISERR(ED406),\"Cost Type\",IF(A406=\"X\",\"Override\",IF(OR(ISBLANK(M406),ISBLANK(N406)),\"Enter Dates\",IF(AND(CostType=ARO,L406>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI406)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ406)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG406)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF406)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH406)),\"Phase\",IF(AND(CostType=ARO,OR(L406>ScheduleYear,N406<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O406>ScheduleYear),AND(CostType=LOM,LOMComplete)),J406,J406-Q406)))))))))))","v":374},{"$f":"INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B406+1,4)","v":2000},2023,2025,null,{"$f":"IF(ISTEXT(K406),\"\",SUM(T406:DO406))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N406<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J406*R406,R406*EB406)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T406:DP406,T$27:DP$27,\"<=\"&O406,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T406:DP406))","v":0},null,null,null,null,0.35,0.35,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(J406=\"\",0,IF(ISERR(ED406),0,IF(A406=\"X\",0,IF(AND(CostType=ARO,L406>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI406)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ406)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG406)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF406)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH406)),0,IF(OR(ISBLANK(M406),ISBLANK(N406)),0,IF(AND(CostType=ARO,L406>ScheduleYear,N406<=ScheduleYear), 0,J406)))))))))))","v":374},{"$f":"IF(K406=\"\",0,IF(OR(ISBLANK(N406),ISBLANK(O406)),0,IF(OR(AND(CostType=ARO,M406>ScheduleYear),O406<=ScheduleYear),0,K406)))","v":0},{"$f":"SEARCH(CostType,C406)","v":1},{"$f":"SEARCH(OtherCostType,C406)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E406)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E406))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E406,0)))),1,$EK406)))","v":1},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F406)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F406))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F406,0)))),1,$EK406)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G406)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G406))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G406,0)))),1,$EK406)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H406)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H406))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H406,0)))),1,$EK406)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I406)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I406))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I406,0)))),1,$EK406)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B406+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B406+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,2,"FA","320F",0,"Other Site Facilities","Closure","General & Admin.","Public Land",337,337,2000,2023,2025,null,1,0,0,null,null,null,null,0.35,0.35,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,337,0,1,{"$error":"#VALUE!"},1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,3,"FA","725C2",0,"Other Site Facilities","Closure","General & Admin.","Public Land",811,811,2000,2023,2025,null,1,0,0,null,null,null,null,0.35,0.35,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,811,0,1,{"$error":"#VALUE!"},1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,4,"FA","930M",0,"Other Site Facilities","Closure","General & Admin.","Public Land",314,314,2000,2023,2025,null,1,0,0,null,null,null,null,0.35,0.35,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,314,0,1,{"$error":"#VALUE!"},1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,5,"FA","966M",0,"Other Site Facilities","Closure","General & Admin.","Public Land",380,380,2000,2023,2025,null,1,0,0,null,null,null,null,0.35,0.35,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,380,0,1,{"$error":"#VALUE!"},1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,6,"FA","Dump Truck (10-12 yd3)",0,"Other Site Facilities","Closure","General & Admin.","Public Land",1090,1090,2000,2023,2025,null,1,0,0,null,null,null,null,0.35,0.35,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1090,0,1,{"$error":"#VALUE!"},1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,7,"FA","613E (5,000 gal)",0,"Other Site Facilities","Closure","General & Admin.","Public Land",310,310,2000,2023,2025,null,1,0,0,null,null,null,null,0.35,0.35,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,310,0,1,{"$error":"#VALUE!"},1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,8,{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B413+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B413+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B413+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B413+1,2))","v":"12M2"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B413+1,4)),\"\",INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B413+1,3))","v":0},{"$f":"IF(ISERROR(EL413),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B413+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B413+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B413+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B413+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B413+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B413+1,7))","v":"General & Admin."},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B413+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B413+1,8))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$404&\"Table2\"),B413+1,26)=0,0,INDEX(INDIRECT(\"_\"&$A$404&\"Table2\"),B413+1,26))","v":363},363,{"$f":"INDEX(INDIRECT(\"_\"&$A$404&\"Table1\"),B413+1,4)","v":2000},2023,2025,null,{"$f":"IF(ISTEXT(K413),\"\",SUM(T413:DO413))","v":1},0,0,null,null,null,null,0.35,0.35,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,363,0,1,{"$error":"#VALUE!"},1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},5,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["SolidWaste","CLOSURE PLANNING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Studies","Closure Plan Studies",null,null,null,null,null,null,null,{"$f":"SUM(J417:J418)","v":0},{"$f":"SUM(K417:K418)","v":0},null,null,null,null,null,{"$f":"SUM(Q417:Q418)","v":0},null,null,{"$f":"IF(ISTEXT($EB416),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T417:T418,$J417:$J418),IF(CostType=Bond,SUMPRODUCT($EB417:$EB418,T417:T418,$EA417:$EA418),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T417:T418,$EB417:$EB418)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB416),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ417:AZ418,$J417:$J418),IF(CostType=Bond,SUMPRODUCT($EB417:$EB418,AZ417:AZ418,$EA417:$EA418),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ417:AZ418,$EB417:$EB418)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB416),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF417:CF418,$J417:$J418),IF(CostType=Bond,SUMPRODUCT($EB417:$EB418,CF417:CF418,$EA417:$EA418),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF417:CF418,$EB417:$EB418)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB416),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL417:DL418,$J417:$J418),IF(CostType=Bond,SUMPRODUCT($EB417:$EB418,DL417:DL418,$EA417:$EA418),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL417:DL418,$EB417:$EB418)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K416),SUM(T416:DO416)-K416,K416)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB417:EB418)","v":0},{"$f":"SUM(EC417:EC418)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B417) - ROW($A$416)-1)/INDEX(SheetRangeIndex,MATCH($A$416,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$416&\"Table1\"),B417+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$416&\"Table1\"),B417+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$416&\"Table1\"),B417+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$416&\"Table1\"),B417+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$416&\"Table1\"),B417+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$416&\"Table1\"),B417+1,3))","v":""},{"$f":"IF(ISERROR(EL417),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$416&\"Table1\"),B417+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$416&\"Table1\"),B417+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$416&\"Table1\"),B417+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$416&\"Table1\"),B417+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$416&\"Table1\"),B417+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$416&\"Table1\"),B417+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$416&\"Table1\"),B417+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$416&\"Table1\"),B417+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$416&\"Table1\"),B417+1,11)=0,0,INDEX(INDIRECT(\"_\"&$A$416&\"Table1\"),B417+1,11))","v":0},{"$f":"IF(ISERR(ED417),\"Cost Type\",IF(A417=\"X\",\"Override\",IF(OR(ISBLANK(M417),ISBLANK(N417)),\"Enter Dates\",IF(AND(CostType=ARO,L417>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI417)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ417)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG417)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF417)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH417)),\"Phase\",IF(AND(CostType=ARO,OR(L417>ScheduleYear,N417<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O417>ScheduleYear),AND(CostType=LOM,LOMComplete)),J417,J417-Q417)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$416&\"Table1\"),B417+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K417),\"\",SUM(T417:DO417))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N417<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J417*R417,R417*EB417)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T417:DP417,T$27:DP$27,\"<=\"&O417,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T417:DP417))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O417),$O417>ScheduleYear),1,0)","v":1},{"$f":"IF(J417=\"\",0,IF(ISERR(ED417),0,IF(A417=\"X\",0,IF(AND(CostType=ARO,L417>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI417)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ417)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG417)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF417)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH417)),0,IF(OR(ISBLANK(M417),ISBLANK(N417)),0,IF(AND(CostType=ARO,L417>ScheduleYear,N417<=ScheduleYear), 0,J417)))))))))))","v":0},{"$f":"IF(J417=\"\",0,IF(ISERR(ED417),0,IF(A417=\"X\",0,IF(AND(CostType=ARO,L417>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI417)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ417)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG417)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF417)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH417)),0,IF(OR(ISBLANK(M417),ISBLANK(N417)),0,IF(OR(AND(CostType=ARO,L417>ScheduleYear),N417<=ScheduleYear), 0,J417)))))))))))","v":0},{"$f":"SEARCH(CostType,C417)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C417)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E417)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E417))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E417,0)))),1,$EK417)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F417)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F417))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F417,0)))),1,$EK417)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G417)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G417))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G417,0)))),1,$EK417)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H417)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H417))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H417,0)))),1,$EK417)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I417)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I417))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I417,0)))),1,$EK417)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$416&\"Table1\"),B417+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$416&\"Table1\"),B417+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Engineering","Closure Plan Engineering",null,null,null,null,null,null,null,{"$f":"SUM(J420:J421)","v":0},{"$f":"SUM(K420:K421)","v":0},null,null,null,null,null,{"$f":"SUM(Q420:Q421)","v":0},null,null,{"$f":"IF(ISTEXT($EB419),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T420:T421,$J420:$J421),IF(CostType=Bond,SUMPRODUCT($EB420:$EB421,T420:T421,$EA420:$EA421),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T420:T421,$EB420:$EB421)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB419),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ420:AZ421,$J420:$J421),IF(CostType=Bond,SUMPRODUCT($EB420:$EB421,AZ420:AZ421,$EA420:$EA421),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ420:AZ421,$EB420:$EB421)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB419),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF420:CF421,$J420:$J421),IF(CostType=Bond,SUMPRODUCT($EB420:$EB421,CF420:CF421,$EA420:$EA421),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF420:CF421,$EB420:$EB421)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB419),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL420:DL421,$J420:$J421),IF(CostType=Bond,SUMPRODUCT($EB420:$EB421,DL420:DL421,$EA420:$EA421),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL420:DL421,$EB420:$EB421)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K419),SUM(T419:DO419)-K419,K419)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB420:EB421)","v":0},{"$f":"SUM(EC420:EC421)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B420) - ROW($A$419)-1)/INDEX(SheetRangeIndex,MATCH($A$419,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$419&\"Table1\"),B420+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$419&\"Table1\"),B420+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$419&\"Table1\"),B420+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$419&\"Table1\"),B420+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$419&\"Table1\"),B420+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$419&\"Table1\"),B420+1,3))","v":""},{"$f":"IF(ISERROR(EL420),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$419&\"Table1\"),B420+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$419&\"Table1\"),B420+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$419&\"Table1\"),B420+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$419&\"Table1\"),B420+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$419&\"Table1\"),B420+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$419&\"Table1\"),B420+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$419&\"Table1\"),B420+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$419&\"Table1\"),B420+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$419&\"Table1\"),B420+1,11)=0,0,INDEX(INDIRECT(\"_\"&$A$419&\"Table1\"),B420+1,11))","v":0},{"$f":"IF(ISERR(ED420),\"Cost Type\",IF(A420=\"X\",\"Override\",IF(OR(ISBLANK(M420),ISBLANK(N420)),\"Enter Dates\",IF(AND(CostType=ARO,L420>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI420)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ420)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG420)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF420)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH420)),\"Phase\",IF(AND(CostType=ARO,OR(L420>ScheduleYear,N420<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O420>ScheduleYear),AND(CostType=LOM,LOMComplete)),J420,J420-Q420)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$419&\"Table1\"),B420+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K420),\"\",SUM(T420:DO420))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N420<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J420*R420,R420*EB420)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T420:DP420,T$27:DP$27,\"<=\"&O420,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T420:DP420))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O420),$O420>ScheduleYear),1,0)","v":1},{"$f":"IF(J420=\"\",0,IF(ISERR(ED420),0,IF(A420=\"X\",0,IF(AND(CostType=ARO,L420>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI420)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ420)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG420)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF420)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH420)),0,IF(OR(ISBLANK(M420),ISBLANK(N420)),0,IF(AND(CostType=ARO,L420>ScheduleYear,N420<=ScheduleYear), 0,J420)))))))))))","v":0},{"$f":"IF(J420=\"\",0,IF(ISERR(EE420),0,IF(A420=\"X\",0,IF(AND(CostType=ARO,L420>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI420)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ420)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG420)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF420)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH420)),0,IF(OR(ISBLANK(M420),ISBLANK(N420)),0,IF(OR(AND(CostType=ARO,L420>ScheduleYear),N420<=ScheduleYear), 0,J420)))))))))))","v":0},{"$f":"SEARCH(CostType,C420)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C420)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E420)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E420))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E420,0)))),1,$EK420)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F420)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F420))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F420,0)))),1,$EK420)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G420)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G420))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G420,0)))),1,$EK420)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H420)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H420))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H420,0)))),1,$EK420)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I420)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I420))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I420,0)))),1,$EK420)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$419&\"Table1\"),B420+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$419&\"Table1\"),B420+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Permitting","Closure Plan Permitting",null,null,null,null,null,null,null,{"$f":"SUM(J423:J424)","v":0},{"$f":"SUM(K423:K424)","v":0},null,null,null,null,null,{"$f":"SUM(Q423:Q424)","v":0},null,null,{"$f":"IF(ISTEXT($EB422),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T423:T424,$J423:$J424),IF(CostType=Bond,SUMPRODUCT($EB423:$EB424,T423:T424,$EA423:$EA424),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T423:T424,$EB423:$EB424)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB422),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ423:AZ424,$J423:$J424),IF(CostType=Bond,SUMPRODUCT($EB423:$EB424,AZ423:AZ424,$EA423:$EA424),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ423:AZ424,$EB423:$EB424)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB422),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF423:CF424,$J423:$J424),IF(CostType=Bond,SUMPRODUCT($EB423:$EB424,CF423:CF424,$EA423:$EA424),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF423:CF424,$EB423:$EB424)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB422),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL423:DL424,$J423:$J424),IF(CostType=Bond,SUMPRODUCT($EB423:$EB424,DL423:DL424,$EA423:$EA424),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL423:DL424,$EB423:$EB424)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K422),SUM(T422:DO422)-K422,K422)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB423:EB424)","v":0},{"$f":"SUM(EC423:EC424)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B423) - ROW($A$422)-1)/INDEX(SheetRangeIndex,MATCH($A$422,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$422&\"Table1\"),B423+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$422&\"Table1\"),B423+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$422&\"Table1\"),B423+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$422&\"Table1\"),B423+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$422&\"Table1\"),B423+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$422&\"Table1\"),B423+1,3))","v":""},{"$f":"IF(ISERROR(EL423),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$422&\"Table1\"),B423+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$422&\"Table1\"),B423+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$422&\"Table1\"),B423+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$422&\"Table1\"),B423+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$422&\"Table1\"),B423+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$422&\"Table1\"),B423+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$422&\"Table1\"),B423+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$422&\"Table1\"),B423+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$422&\"Table1\"),B423+1,11)=0,0,INDEX(INDIRECT(\"_\"&$A$422&\"Table1\"),B423+1,11))","v":0},{"$f":"IF(ISERR(ED423),\"Cost Type\",IF(A423=\"X\",\"Override\",IF(OR(ISBLANK(M423),ISBLANK(N423)),\"Enter Dates\",IF(AND(CostType=ARO,L423>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI423)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ423)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG423)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF423)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH423)),\"Phase\",IF(AND(CostType=ARO,OR(L423>ScheduleYear,N423<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O423>ScheduleYear),AND(CostType=LOM,LOMComplete)),J423,J423-Q423)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$422&\"Table1\"),B423+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K423),\"\",SUM(T423:DO423))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N423<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J423*R423,R423*EB423)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T423:DP423,T$27:DP$27,\"<=\"&O423,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T423:DP423))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O423),$O423>ScheduleYear),1,0)","v":1},{"$f":"IF(J423=\"\",0,IF(ISERR(ED423),0,IF(A423=\"X\",0,IF(AND(CostType=ARO,L423>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI423)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ423)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG423)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF423)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH423)),0,IF(OR(ISBLANK(M423),ISBLANK(N423)),0,IF(AND(CostType=ARO,L423>ScheduleYear,N423<=ScheduleYear), 0,J423)))))))))))","v":0},{"$f":"IF(J423=\"\",0,IF(EE423=\"\",0,IF(A423=\"X\",0,IF(AND(CostType=ARO,L423>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI423)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ423)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG423)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF423)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH423)),0,IF(OR(ISBLANK(M423),ISBLANK(N423)),0,IF(OR(AND(CostType=ARO,L423>ScheduleYear),N423<=ScheduleYear), 0,J423)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C423)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C423)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E423)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E423))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E423,0)))),1,$EK423)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F423)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F423))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F423,0)))),1,$EK423)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G423)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G423))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G423,0)))),1,$EK423)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H423)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H423))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H423,0)))),1,$EK423)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I423)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I423))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I423,0)))),1,$EK423)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$422&\"Table1\"),B423+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$422&\"Table1\"),B423+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["SolidWaste","GENERAL AND ADMINISTRATION COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Property","Property Holding Costs",null,null,null,null,null,null,null,{"$f":"SUM(J427:J428)","v":0},{"$f":"SUM(K427:K428)","v":0},null,null,null,null,null,{"$f":"SUM(Q427:Q428)","v":0},null,null,{"$f":"IF(ISTEXT($EB426),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T427:T428,$J427:$J428),IF(CostType=Bond,SUMPRODUCT($EB427:$EB428,T427:T428,$EA427:$EA428),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T427:T428,$EB427:$EB428)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB426),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ427:AZ428,$J427:$J428),IF(CostType=Bond,SUMPRODUCT($EB427:$EB428,AZ427:AZ428,$EA427:$EA428),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ427:AZ428,$EB427:$EB428)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB426),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF427:CF428,$J427:$J428),IF(CostType=Bond,SUMPRODUCT($EB427:$EB428,CF427:CF428,$EA427:$EA428),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF427:CF428,$EB427:$EB428)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB426),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL427:DL428,$J427:$J428),IF(CostType=Bond,SUMPRODUCT($EB427:$EB428,DL427:DL428,$EA427:$EA428),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL427:DL428,$EB427:$EB428)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K426),SUM(T426:DO426)-K426,K426)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB427:EB428)","v":0},{"$f":"SUM(EC427:EC428)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B427) - ROW($A$426)-1)/INDEX(SheetRangeIndex,MATCH($A$426,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$426&\"Table1\"),B427+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$426&\"Table1\"),B427+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$426&\"Table1\"),B427+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$426&\"Table1\"),B427+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$426&\"Table1\"),B427+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$426&\"Table1\"),B427+1,3))","v":""},{"$f":"IF(ISERROR(EL427),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$426&\"Table1\"),B427+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$426&\"Table1\"),B427+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$426&\"Table1\"),B427+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$426&\"Table1\"),B427+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$426&\"Table1\"),B427+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$426&\"Table1\"),B427+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$426&\"Table1\"),B427+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$426&\"Table1\"),B427+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$426&\"Table1\"),B427+1,11)=0,0,INDEX(INDIRECT(\"_\"&$A$426&\"Table1\"),B427+1,14))","v":0},{"$f":"IF(ISERR(ED427),\"Cost Type\",IF(A427=\"X\",\"Override\",IF(OR(ISBLANK(M427),ISBLANK(N427)),\"Enter Dates\",IF(AND(CostType=ARO,L427>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI427)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ427)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG427)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF427)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH427)),\"Phase\",IF(AND(CostType=ARO,OR(L427>ScheduleYear,N427<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O427>ScheduleYear),AND(CostType=LOM,LOMComplete)),J427,J427-Q427)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$426&\"Table1\"),B427+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K427),\"\",SUM(T427:DO427))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N427<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J427*R427,R427*EB427)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T427:DP427,T$27:DP$27,\"<=\"&O427,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T427:DP427))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O427),$O427>ScheduleYear),1,0)","v":1},{"$f":"IF(J427=\"\",0,IF(ISERR(ED427),0,IF(A427=\"X\",0,IF(AND(CostType=ARO,L427>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI427)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ427)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG427)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF427)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH427)),0,IF(OR(ISBLANK(M427),ISBLANK(N427)),0,IF(AND(CostType=ARO,L427>ScheduleYear,N427<=ScheduleYear), 0,J427)))))))))))","v":0},{"$f":"IF(J427=\"\",0,IF(EE427=\"\",0,IF(A427=\"X\",0,IF(AND(CostType=ARO,L427>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI427)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ427)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG427)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF427)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH427)),0,IF(OR(ISBLANK(M427),ISBLANK(N427)),0,IF(OR(AND(CostType=ARO,L427>ScheduleYear),N427<=ScheduleYear), 0,J427)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C427)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C427)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E427)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E427))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E427,0)))),1,$EK427)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F427)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F427))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F427,0)))),1,$EK427)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G427)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G427))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G427,0)))),1,$EK427)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H427)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H427))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H427,0)))),1,$EK427)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I427)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I427))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I427,0)))),1,$EK427)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$426&\"Table1\"),B427+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$426&\"Table1\"),B427+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Security","Security and Maintenance",null,null,null,null,null,null,null,{"$f":"SUM(J430:J431)","v":0},{"$f":"SUM(K430:K431)","v":0},null,null,null,null,null,{"$f":"SUM(Q430:Q431)","v":0},null,null,{"$f":"IF(ISTEXT($EB429),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T430:T431,$J430:$J431),IF(CostType=Bond,SUMPRODUCT($EB430:$EB431,T430:T431,$EA430:$EA431),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T430:T431,$EB430:$EB431)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB429),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ430:AZ431,$J430:$J431),IF(CostType=Bond,SUMPRODUCT($EB430:$EB431,AZ430:AZ431,$EA430:$EA431),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ430:AZ431,$EB430:$EB431)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB429),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF430:CF431,$J430:$J431),IF(CostType=Bond,SUMPRODUCT($EB430:$EB431,CF430:CF431,$EA430:$EA431),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF430:CF431,$EB430:$EB431)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB429),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL430:DL431,$J430:$J431),IF(CostType=Bond,SUMPRODUCT($EB430:$EB431,DL430:DL431,$EA430:$EA431),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL430:DL431,$EB430:$EB431)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K429),SUM(T429:DO429)-K429,K429)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB430:EB431)","v":0},{"$f":"SUM(EC430:EC431)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B430) - ROW($A$429)-1)/INDEX(SheetRangeIndex,MATCH($A$429,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$429&\"Table1\"),B430+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$429&\"Table1\"),B430+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$429&\"Table1\"),B430+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$429&\"Table1\"),B430+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$429&\"Table1\"),B430+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$429&\"Table1\"),B430+1,3))","v":""},{"$f":"IF(ISERROR(EL430),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$429&\"Table1\"),B430+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$429&\"Table1\"),B430+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$429&\"Table1\"),B430+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$429&\"Table1\"),B430+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$429&\"Table1\"),B430+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$429&\"Table1\"),B430+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$429&\"Table1\"),B430+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$429&\"Table1\"),B430+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$429&\"Table1\"),B430+1,14)=0,0,INDEX(INDIRECT(\"_\"&$A$429&\"Table1\"),B430+1,14))","v":0},{"$f":"IF(ISERR(ED430),\"Cost Type\",IF(A430=\"X\",\"Override\",IF(OR(ISBLANK(M430),ISBLANK(N430)),\"Enter Dates\",IF(AND(CostType=ARO,L430>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI430)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ430)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG430)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF430)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH430)),\"Phase\",IF(AND(CostType=ARO,OR(L430>ScheduleYear,N430<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O430>ScheduleYear),AND(CostType=LOM,LOMComplete)),J430,J430-Q430)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$429&\"Table1\"),B430+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K430),\"\",SUM(T430:DO430))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N430<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J430*R430,R430*EB430)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T430:DP430,T$27:DP$27,\"<=\"&O430,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T430:DP430))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O430),$O430>ScheduleYear),1,0)","v":1},{"$f":"IF(J430=\"\",0,IF(ISERR(ED430),0,IF(A430=\"X\",0,IF(AND(CostType=ARO,L430>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI430)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ430)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG430)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF430)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH430)),0,IF(OR(ISBLANK(M430),ISBLANK(N430)),0,IF(AND(CostType=ARO,L430>ScheduleYear,N430<=ScheduleYear), 0,J430)))))))))))","v":0},{"$f":"IF(J430=\"\",0,IF(EE430=\"\",0,IF(A430=\"X\",0,IF(AND(CostType=ARO,L430>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI430)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ430)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG430)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF430)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH430)),0,IF(OR(ISBLANK(M430),ISBLANK(N430)),0,IF(OR(AND(CostType=ARO,L430>ScheduleYear),N430<=ScheduleYear), 0,J430)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C430)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C430)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E430)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E430))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E430,0)))),1,$EK430)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F430)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F430))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F430,0)))),1,$EK430)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G430)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G430))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G430,0)))),1,$EK430)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H430)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H430))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H430,0)))),1,$EK430)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I430)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I430))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I430,0)))),1,$EK430)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$429&\"Table1\"),B430+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$429&\"Table1\"),B430+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Admin","Administration",null,null,null,null,null,null,null,{"$f":"SUM(J433:J434)","v":0},{"$f":"SUM(K433:K434)","v":0},null,null,null,null,null,{"$f":"SUM(Q433:Q434)","v":0},null,null,{"$f":"IF(ISTEXT($EB432),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T433:T434,$J433:$J434),IF(CostType=Bond,SUMPRODUCT($EB433:$EB434,T433:T434,$EA433:$EA434),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T433:T434,$EB433:$EB434)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB432),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ433:AZ434,$J433:$J434),IF(CostType=Bond,SUMPRODUCT($EB433:$EB434,AZ433:AZ434,$EA433:$EA434),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ433:AZ434,$EB433:$EB434)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB432),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF433:CF434,$J433:$J434),IF(CostType=Bond,SUMPRODUCT($EB433:$EB434,CF433:CF434,$EA433:$EA434),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF433:CF434,$EB433:$EB434)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB432),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL433:DL434,$J433:$J434),IF(CostType=Bond,SUMPRODUCT($EB433:$EB434,DL433:DL434,$EA433:$EA434),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL433:DL434,$EB433:$EB434)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K432),SUM(T432:DO432)-K432,K432)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB433:EB434)","v":0},{"$f":"SUM(EC433:EC434)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B433) - ROW($A$432)-1)/INDEX(SheetRangeIndex,MATCH($A$432,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$432&\"Table1\"),B433+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$432&\"Table1\"),B433+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$432&\"Table1\"),B433+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$432&\"Table1\"),B433+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$432&\"Table1\"),B433+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$432&\"Table1\"),B433+1,3))","v":""},{"$f":"IF(ISERROR(EL433),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$432&\"Table1\"),B433+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$432&\"Table1\"),B433+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$432&\"Table1\"),B433+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$432&\"Table1\"),B433+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$432&\"Table1\"),B433+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$432&\"Table1\"),B433+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$432&\"Table1\"),B433+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$432&\"Table1\"),B433+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$432&\"Table1\"),B433+1,14)=0,0,INDEX(INDIRECT(\"_\"&$A$432&\"Table1\"),B433+1,14))","v":0},{"$f":"IF(ISERR(ED433),\"Cost Type\",IF(A433=\"X\",\"Override\",IF(OR(ISBLANK(M433),ISBLANK(N433)),\"Enter Dates\",IF(AND(CostType=ARO,L433>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI433)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ433)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG433)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF433)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH433)),\"Phase\",IF(AND(CostType=ARO,OR(L433>ScheduleYear,N433<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O433>ScheduleYear),AND(CostType=LOM,LOMComplete)),J433,J433-Q433)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$432&\"Table1\"),B433+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K433),\"\",SUM(T433:DO433))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N433<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J433*R433,R433*EB433)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T433:DP433,T$27:DP$27,\"<=\"&O433,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T433:DP433))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O433),$O433>ScheduleYear),1,0)","v":1},{"$f":"IF(J433=\"\",0,IF(ISERR(ED433),0,IF(A433=\"X\",0,IF(AND(CostType=ARO,L433>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI433)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ433)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG433)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF433)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH433)),0,IF(OR(ISBLANK(M433),ISBLANK(N433)),0,IF(AND(CostType=ARO,L433>ScheduleYear,N433<=ScheduleYear), 0,J433)))))))))))","v":0},{"$f":"IF(J433=\"\",0,IF(EE433=\"\",0,IF(A433=\"X\",0,IF(AND(CostType=ARO,L433>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI433)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ433)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG433)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF433)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH433)),0,IF(OR(ISBLANK(M433),ISBLANK(N433)),0,IF(OR(AND(CostType=ARO,L433>ScheduleYear),N433<=ScheduleYear), 0,J433)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C433)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C433)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E433)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E433))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E433,0)))),1,$EK433)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F433)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F433))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F433,0)))),1,$EK433)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G433)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G433))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G433,0)))),1,$EK433)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H433)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H433))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H433,0)))),1,$EK433)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I433)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I433))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I433,0)))),1,$EK433)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$432&\"Table1\"),B433+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$432&\"Table1\"),B433+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["HR","HUMAN RESOURCES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["HR","Salary & Benefits",null,null,null,null,null,null,null,{"$f":"SUM(J437:J438)","v":0},{"$f":"SUM(K437:K438)","v":0},null,null,null,null,null,{"$f":"SUM(Q437:Q438)","v":0},null,null,{"$f":"IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUM(T437:T438),IF(CostType=Bond,SUMPRODUCT(T437:T438,$EA437:$EA438),IF(T$27<=ScheduleYear,0,SUM(T437:T438))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUM(AZ437:AZ438),IF(CostType=Bond,SUMPRODUCT(AZ437:AZ438,$EA437:$EA438),IF(AZ$27<=ScheduleYear,0,SUM(AZ437:AZ438))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUM(CF437:CF438),IF(CostType=Bond,SUMPRODUCT(CF437:CF438,$EA437:$EA438),IF(CF$27<=ScheduleYear,0,SUM(CF437:CF438))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUM(DL437:DL438),IF(CostType=Bond,SUMPRODUCT(DL437:DL438,$EA437:$EA438),IF(DL$27<=ScheduleYear,0,SUM(DL437:DL438))))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB437:EB438)","v":0},{"$f":"SUM(EC437:EC438)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B437) - ROW($A$436)-1)/INDEX(SheetRangeIndex,MATCH($A$436,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$435&\"Table1\"),B437+1,10)),\"\",INDEX(INDIRECT(\"_\"&$A$435&\"Table1\"),B437+1,10))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$435&\"Table1\"),B437+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$435&\"Table1\"),B437+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$435&\"Table1\"),B437+1,4)),\"\",INDEX(INDIRECT(\"_\"&$A$435&\"Table1\"),B437+1,4))","v":""},{"$f":"IF(ISERROR(EL437),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$435&\"Table1\"),B437+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$435&\"Table1\"),B437+1,6)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$435&\"Table1\"),B437+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$435&\"Table1\"),B437+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$435&\"Table1\"),B437+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$435&\"Table1\"),B437+1,8))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$435&\"Table1\"),B437+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$435&\"Table1\"),B437+1,9))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$435&\"Table1\"),B437+1,111)=0,0,INDEX(INDIRECT(\"_\"&$A$435&\"Table1\"),B437+1,111))","v":0},{"$f":"IF(ISERR(ED437),\"Cost Type\",IF(A437=\"X\",\"Override\",IF(OR(ISBLANK(M437),ISBLANK(N437)),\"Enter Dates\",IF(AND(CostType=ARO,L437>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI437)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ437)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG437)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF437)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH437)),\"Phase\",IF(AND(CostType=ARO,OR(L437>ScheduleYear,N437<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O437>ScheduleYear),AND(CostType=LOM,LOMComplete)),J437,J437-Q437)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$436&\"Table1\"),B437+1,5)","v":0},{"$f":"FirstHRYr","v":0},{"$f":"LastHRYr","v":0},null,{"$f":"IF(OR(NOT(ISNUMBER(K437)),K437=0),\"\",ROUND(SUM(T437:DO437)/K437,0))","v":""},{"$f":"IF(OR(J437=0,SUM(T437:DO437)=0),0,J437-SUM(T437:DO437))","v":0},{"$f":"IF(OR(J437=0,SUM(T437:DO437)=0),0,1-(SUM(T437:DO437)/J437))","v":0},null,{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),T$27<=ScheduleYear),AND(CostType=ARO,T$27<=ScheduleYear)),\"\",IF(OR($EB437=0,INDEX(INDIRECT(\"_\"&$A$435&\"Table1\"),$B437+1,T$25+10)=0),\"\",IF(T$25>0,INDEX(INDIRECT(\"_\"&$A$435&\"Table1\"),$B437+1,T$25+10)*INDEX(INDIRECT(\"_\"&$A$435&\"Table1\"),$B437+1,3),\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AZ$27<=ScheduleYear),AND(CostType=ARO,AZ$27<=ScheduleYear)),\"\",IF(OR($EB437=0,INDEX(INDIRECT(\"_\"&$A$435&\"Table1\"),$B437+1,AZ$25+10)=0),\"\",IF(AZ$25>0,INDEX(INDIRECT(\"_\"&$A$435&\"Table1\"),$B437+1,AZ$25+10)*INDEX(INDIRECT(\"_\"&$A$435&\"Table1\"),$B437+1,3),\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CF$27<=ScheduleYear),AND(CostType=ARO,CF$27<=ScheduleYear)),\"\",IF(OR($EB437=0,INDEX(INDIRECT(\"_\"&$A$435&\"Table1\"),$B437+1,CF$25+10)=0),\"\",IF(CF$25>0,INDEX(INDIRECT(\"_\"&$A$435&\"Table1\"),$B437+1,CF$25+10)*INDEX(INDIRECT(\"_\"&$A$435&\"Table1\"),$B437+1,3),\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISNUMBER(K437),SUM(T437:DO437)-K437,K437)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O437),$O437>ScheduleYear),1,0)","v":1},{"$f":"IF(J437=\"\",0,IF(ISERR(ED437),0,IF(A437=\"X\",0,IF(AND(CostType=ARO,L437>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI437)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ437)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG437)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF437)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH437)),0,IF(OR(ISBLANK(M437),ISBLANK(N437)),0,IF(AND(CostType=ARO,L437>ScheduleYear,N437<=ScheduleYear), 0,J437)))))))))))","v":0},{"$f":"IF(J437=\"\",0,IF(EE437=\"\",0,IF(A437=\"X\",0,IF(AND(CostType=ARO,L437>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI437)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ437)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG437)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF437)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH437)),0,IF(OR(ISBLANK(M437),ISBLANK(N437)),0,IF(OR(AND(CostType=ARO,L437>ScheduleYear),N437<=ScheduleYear), 0,J437)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C437)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C437)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E437)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E437))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E437,0)))),1,$EK437)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F437)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F437))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F437,0)))),1,$EK437)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G437)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G437))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G437,0)))),1,$EK437)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H437)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H437))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H437,0)))),1,$EK437)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I437)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I437))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I437,0)))),1,$EK437)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$436&\"Table1\"),B437+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$436&\"Table1\"),B437+1,6),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["HR","Severance and Outplacement",null,null,null,null,null,null,null,{"$f":"SUM(J440:J441)","v":0},{"$f":"SUM(K440:K441)","v":0},null,null,null,null,null,{"$f":"SUM(Q440:Q441)","v":0},null,null,{"$f":"IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUM(T440:T441),IF(CostType=Bond,SUMPRODUCT(T440:T441,$EA440:$EA441),IF(T$27<=ScheduleYear,0,SUM(T440:T441))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUM(AZ440:AZ441),IF(CostType=Bond,SUMPRODUCT(AZ440:AZ441,$EA440:$EA441),IF(AZ$27<=ScheduleYear,0,SUM(AZ440:AZ441))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUM(CF440:CF441),IF(CostType=Bond,SUMPRODUCT(CF440:CF441,$EA440:$EA441),IF(CF$27<=ScheduleYear,0,SUM(CF440:CF441))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUM(DL440:DL441),IF(CostType=Bond,SUMPRODUCT(DL440:DL441,$EA440:$EA441),IF(DL$27<=ScheduleYear,0,SUM(DL440:DL441))))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB440:EB441)","v":0},{"$f":"SUM(EC440:EC441)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B440) - ROW($A$439)-1)/INDEX(SheetRangeIndex,MATCH($A$439,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$436&\"Table2\"),B440+1,10)),0,INDEX(INDIRECT(\"_\"&$A$436&\"Table2\"),B440+1,10))","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$436&\"Table2\"),B440+1,2)),0,INDEX(INDIRECT(\"_\"&$A$436&\"Table2\"),B440+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$436&\"Table2\"),B440+1,4)),\"\",INDEX(INDIRECT(\"_\"&$A$436&\"Table2\"),B440+1,4))","v":""},{"$f":"IF(ISERROR(EL440),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$436&\"Table2\"),B440+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$436&\"Table2\"),B440+1,6)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$436&\"Table2\"),B440+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$436&\"Table2\"),B440+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$436&\"Table2\"),B440+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$436&\"Table2\"),B440+1,8))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$436&\"Table2\"),B440+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$436&\"Table2\"),B440+1,9))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$439&\"Table2\"),B440+1,111)=0,0,INDEX(INDIRECT(\"_\"&$A$439&\"Table2\"),B440+1,111))","v":0},{"$f":"IF(ISERR(ED440),\"Cost Type\",IF(A440=\"X\",\"Override\",IF(OR(ISBLANK(M440),ISBLANK(N440)),\"Enter Dates\",IF(AND(CostType=ARO,L440>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI440)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ440)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG440)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF440)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH440)),\"Phase\",IF(AND(CostType=ARO,OR(L440>ScheduleYear,N440<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O440>ScheduleYear),AND(CostType=LOM,LOMComplete)),J440,J440-Q440)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$436&\"Table1\"),B440+1,5)","v":0},{"$f":"IF(FirstHRYr=0,\"\",FirstHRYr)","v":""},{"$f":"IF(LastHRYr=0,\"\",LastHRYr)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K440)),K440=0),\"\",ROUND(SUM(T440:DO440)/K440,0))","v":""},{"$f":"IF(OR(J440=0,SUM(T440:DO440)=0),0,J440-SUM(T440:DO440))","v":0},{"$f":"IF(OR(J440=0,SUM(T440:DO440)=0),0,1-(SUM(T440:DO440)/J440))","v":0},null,{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),T$27<=ScheduleYear),AND(CostType=ARO,T$27<=ScheduleYear)),\"\",IF(OR($EB440=0,INDEX(INDIRECT(\"_\"&$A$435&\"Table2\"),$B440+1,T$25+10)=0),\"\",IF(T$25>0,INDEX(INDIRECT(\"_\"&$A$435&\"Table2\"),$B440+1,T$25+10)*INDEX(INDIRECT(\"_\"&$A$435&\"Table2\"),$B440+1,3),\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AZ$27<=ScheduleYear),AND(CostType=ARO,AZ$27<=ScheduleYear)),\"\",IF(OR($EB440=0,INDEX(INDIRECT(\"_\"&$A$435&\"Table2\"),$B440+1,AZ$25+10)=0),\"\",IF(AZ$25>0,INDEX(INDIRECT(\"_\"&$A$435&\"Table2\"),$B440+1,AZ$25+10)*INDEX(INDIRECT(\"_\"&$A$435&\"Table2\"),$B440+1,3),\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CF$27<=ScheduleYear),AND(CostType=ARO,CF$27<=ScheduleYear)),\"\",IF(OR($EB440=0,INDEX(INDIRECT(\"_\"&$A$435&\"Table2\"),$B440+1,CF$25+10)=0),\"\",IF(CF$25>0,INDEX(INDIRECT(\"_\"&$A$435&\"Table2\"),$B440+1,CF$25+10)*INDEX(INDIRECT(\"_\"&$A$435&\"Table2\"),$B440+1,3),\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISNUMBER(K440),SUM(T440:DO440)-K440,K440)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O440),$O440>ScheduleYear),1,0)","v":1},{"$f":"IF(J440=\"\",0,IF(ISERR(ED440),0,IF(A440=\"X\",0,IF(AND(CostType=ARO,L440>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI440)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ440)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG440)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF440)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH440)),0,IF(OR(ISBLANK(M440),ISBLANK(N440)),0,IF(AND(CostType=ARO,L440>ScheduleYear,N440<=ScheduleYear), 0,J440)))))))))))","v":0},{"$f":"IF(J440=\"\",0,IF(EE440=\"\",0,IF(A440=\"X\",0,IF(AND(CostType=ARO,L440>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI440)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ440)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG440)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF440)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH440)),0,IF(OR(ISBLANK(M440),ISBLANK(N440)),0,IF(OR(AND(CostType=ARO,L440>ScheduleYear),N440<=ScheduleYear), 0,J440)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C440)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C440)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E440)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E440))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E440,0)))),1,$EK440)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F440)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F440))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F440,0)))),1,$EK440)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G440)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G440))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G440,0)))),1,$EK440)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H440)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H440))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H440,0)))),1,$EK440)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I440)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I440))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I440,0)))),1,$EK440)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$439&\"Table1\"),B440+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$439&\"Table1\"),B440+1,6),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,{"$f":"CostType&\" Direct Costs \"","v":"FA Direct Costs "},{"$f":"SumByColor(J29,J29:J441)","v":668798.95759999997},{"$f":"SumByColor(K29,K29:K441)","v":668798.95759999997},null,null,null,null,null,null,null,null,{"$f":"SumByColor(T439,T29:T441)","v":0},0,0,286464.08600000001,164052.21231999999,88378.619279999999,12729.875199999999,10741.075199999999,{"$f":"SumByColor(AB29,AB29:AB441)","v":12729.875199999999},{"$f":"SumByColor(AC439,AC29:AC441)","v":10741.075199999999},12729.875199999999,10741.075199999999,10741.075199999999,12729.875199999999,10741.075199999999,10741.075199999999,12729.875199999999,1808.2128000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(BI439,BI29:BI441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(CO439,CO29:CO441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB29,EB29:EB441)","v":668798.95759999997},{"$f":"SumByColor(EC29,EC29:EC441)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[]
[]
[null,null,null,null,null,null,null,null,"Engineering, Design and Construction Plan",{"$f":"ROUND(J442*EngDesignConstr,0)","v":33440},{"$f":"ROUND(K442*EngDesignConstr,0)","v":33440},null,null,null,null,null,null,null,null,{"$f":"ROUND(T442*EngDesignConstr,0)","v":0},0,0,14323,8203,4419,636,537,636,537,636,537,537,636,537,537,636,90,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(AZ442*EngDesignConstr,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(CF442*EngDesignConstr,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(EB442*EngDesignConstr,0)","v":33440},{"$f":"ROUND(EC442*EngDesignConstr,0)","v":0}]
[null,null,null,null,null,null,null,null,"Contingency",{"$f":"ROUND(J442*Contingency,0)","v":0},{"$f":"ROUND(K442*Contingency,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROUND(T442*Contingency,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(AZ442*Contingency,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(CF442*Contingency,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(EB442*Contingency,0)","v":0},{"$f":"ROUND(EC442*Contingency,0)","v":0}]
[null,null,null,null,null,null,null,null,"Contractor OH and Profit",{"$f":"ROUND(J442*ContractorOHProfit,0)","v":0},{"$f":"ROUND(K442*ContractorOHProfit,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROUND(T442*ContractorOHProfit,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(AZ442*ContractorOHProfit,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(CF442*ContractorOHProfit,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(EB442*ContractorOHProfit,0)","v":0},{"$f":"ROUND(EC442*ContractorOHProfit,0)","v":0}]
[null,null,null,null,null,null,null,null,"Contract Administration",{"$f":"ROUND(J442*ContractAdmin,0)","v":33440},{"$f":"ROUND(K442*ContractAdmin,0)","v":33440},null,null,null,null,null,null,null,null,{"$f":"ROUND(T442*ContractAdmin,0)","v":0},0,0,14323,8203,4419,636,537,636,537,636,537,537,636,537,537,636,90,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(AZ442*ContractAdmin,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(CF442*ContractAdmin,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(EB442*ContractAdmin,0)","v":33440},{"$f":"ROUND(EC442*ContractAdmin,0)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"(\"Total \"&CostType&\" Cost  \")","v":"Total FA Cost  "},{"$f":"SUM(J442:J448)","v":735678.95759999997},{"$f":"SUM(K442:K448)","v":735678.95759999997},null,null,null,null,null,null,null,null,{"$f":"SUM(T442:T448)","v":0},0,0,315110.08600000001,180458.21231999999,97216.619279999999,14001.875199999999,11815.075199999999,14001.875199999999,11815.075199999999,14001.875199999999,11815.075199999999,11815.075199999999,14001.875199999999,11815.075199999999,11815.075199999999,14001.875199999999,1988.2128000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ442:AZ448)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CF442:CF448)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL442:DL448)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB442:EB448)","v":735678.95759999997},{"$f":"SUM(EC442:EC448)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,"Calculation Check:",{"$f":"K449-'Acct Codes'!F65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND('Acct Codes'!DP65-K449,0)","v":-735679},{"$f":"ROUND('Acct Codes'!DQ65-L449,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Difference:",{"$f":"IF(K449=0,0,K452/K449)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"*red indicates total less than shown in Acct Codes sheet"]

{"sheet":"Acct Codes","index":4,"n_rows":82,"n_cols":140,"rows_kept":82,"cut":false,"hidden":false,"merged":[[14,27,14,31],[34,111,36,111],[34,112,36,112]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
[]
[null,"Cost type:",{"$f":"CostType","v":"FA"}]
[]
[null,"Budget Year:",{"$f":"ScheduleYear","v":2022}]
[null,"First Year of Operation:",{"$f":"FirstYrOps","v":2020}]
[null,"Closure Year 1:",{"$f":"ClosureYear1","v":2023}]
[null,"Closure Period:",{"$f":"ClosurePeriod","v":3},"years"]
[null,"Post Closure Period:",{"$f":"PostClosurePeriod","v":12},"years"]
[]
[null,"ID Code Filter:",{"$f":"IF(ISBLANK(IDCodeFilter),\"\",IDCodeFilter)","v":""}]
[null,"FacilityType Filter:",{"$f":"IF(ISBLANK(FacilityTypeFilter),\"\",FacilityTypeFilter)","v":""}]
[null,"Phase Filter:",{"$f":"IF(ISBLANK(PhaseFilter),\"\",PhaseFilter)","v":""}]
[null,"Location Filter:",{"$f":"IF(ISBLANK(LocationFilter),\"\",LocationFilter)","v":""}]
[null,"Property Filter:",{"$f":"IF(ISBLANK(PropertyFilter),\"\",PropertyFilter)","v":""}]
[]
[null,"Discount Rate:",0]
[null,"Discount Period:","MOP"]
[null,"Year of NPV:",2017]
[]
[null,"Engineering, Design and Construction Plan (%):",{"$f":"EngDesignConstr","v":0.05}]
[null,"Contingency (%):",{"$f":"Contingency","v":0}]
[null,"Contractor OH and Profit (CP)(%):",{"$f":"ContractorOHProfit","v":0}]
[null,"Contract Administration (%):",{"$f":"ContractAdmin","v":0.05}]
[]
[null,"Show how many years in schedule (10 to 150):",{"$f":"SchedYears","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CELLS USED FOR CREATING WATERFALL GRAPH - DO NOT DELETE OR EDIT"]
[null,"Show how many operating years in schedule:",{"$f":"OpsYears","v":10}]
[]
[null,null,null,null,null,null,"Plan Year",1,{"$f":"H35+1","v":2},{"$f":"I35+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"AK35+1","v":31},32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,{"$f":"BQ35+1","v":63},64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,{"$f":"CW35+1","v":95},96,97,98,99,100,null,"Previous Year Comparison",null,null,{"$f":"\"Difference - \"&ScheduleYear-1&\" \"&CostType&\" to \"&ScheduleYear&\" \"&CostType&\" Cost\"","v":"Difference - 2021 FA to 2022 FA Cost"},{"$f":"\"Difference - \"&ScheduleYear-1&\" \"&CostType&\" to \"&ScheduleYear&\" \"&CostType&\" Cost\"","v":"Difference - 2021 FA to 2022 FA Cost"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CostType&\" Waterfall\"","v":"FA Waterfall"},{"$f":"CurrencySymbol","v":"$"}]
[null,null,null,null,null,"Scheduled","Closure Year",{"$f":"C12-ClosureYear1","v":-3},{"$f":"IF(H36+1=0,1,H36+1)","v":-2},{"$f":"IF(I36+1=0,1,I36+1)","v":-1},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,{"$f":"IF(Y36+1=0,1,Y36+1)","v":16},17,18,19,20,21,22,23,24,25,26,27,{"$f":"IF(AK36+1=0,1,AK36+1)","v":28},29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,{"$f":"IF(BQ36+1=0,1,BQ36+1)","v":60},61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,{"$f":"IF(CW36+1=0,1,CW36+1)","v":92},93,94,95,96,97,"Difference",{"$f":"ScheduleYear - 1","v":2021},{"$f":"ScheduleYear - 1","v":2021},{"$f":"ScheduleYear - 1","v":2021},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Increases","Cumulative","Base Plot","Upper","Abs Differential",{"$f":"\"Current \"&CostType&\" Cost\"","v":"Current FA Cost"}]
["Facility/Activity Type",null,"Acct Code","Total Cost",{"$f":"(CostType&\" Cost\")","v":"FA Cost"},{"$f":"(CostType&\" Cost\")","v":"FA Cost"},"Calendar Year",{"$f":"$C$12+H35-1","v":2020},{"$f":"H37+1","v":2021},{"$f":"I37+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"AK37+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,{"$f":"BQ37+1","v":2082},2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,{"$f":"CW37+1","v":2114},2115,2116,2117,2118,2119,{"$f":"(CostType&\" Cost\")","v":"FA Cost"},{"$f":"Bond","v":"FA"},{"$f":"LOM","v":"LOM"},{"$f":"ARO","v":"ARO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ScheduleYear&\" \"&CostType","v":"2022 FA"},null,null,null,null,null,{"$f":"F65/1000000","v":0.73567895759999979}]
[null,null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$",{"$f":"CurrencySymbol","v":"$"},"$","$","$",{"$f":"CurrencySymbol","v":"$"},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ScheduleYear-1&\" \"&CostType","v":"2021 FA"},{"$f":"IF(CostType=Bond,DE65,IF(CostType=LOM,DF65,DG65))/1000000","v":0},{"$f":"EC38","v":0},{"$f":"EC38","v":0},0,0,0,null,{"$f":"ED38","v":0}]
[null,"Total Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ED38","v":0}]
[{"$f":"ROW(A40) - ROW($A$39)-1","v":0},null,null,{"$f":"IF(ISERROR(SUMIF(SchedFacilityType,B40,TotalCost)),0,SUMIF(SchedFacilityType,B40,TotalCost))","v":0},{"$f":"IF(ISERROR(SUMIF(SchedFacilityType,B40,FilteredCost)),0,SUMIF(SchedFacilityType,B40,FilteredCost))","v":0},{"$f":"SUM(H40:DC40)","v":0},null,{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!T$29:T$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!U$29:U$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!V$29:V$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!W$29:W$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!X$29:X$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!Y$29:Y$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!Z$29:Z$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AA$29:AA$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AB$29:AB$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AC$29:AC$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AD$29:AD$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AE$29:AE$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AF$29:AF$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AG$29:AG$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AH$29:AH$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AI$29:AI$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AJ$29:AJ$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AK$29:AK$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AL$29:AL$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AM$29:AM$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AN$29:AN$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AO$29:AO$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AP$29:AP$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AQ$29:AQ$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AR$29:AR$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AS$29:AS$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AT$29:AT$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AU$29:AU$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AV$29:AV$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AW$29:AW$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AX$29:AX$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AY$29:AY$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AZ$29:AZ$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BA$29:BA$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BB$29:BB$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BC$29:BC$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BD$29:BD$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BE$29:BE$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BF$29:BF$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BG$29:BG$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BH$29:BH$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BI$29:BI$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BJ$29:BJ$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BK$29:BK$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BL$29:BL$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BM$29:BM$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BN$29:BN$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BO$29:BO$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BP$29:BP$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BQ$29:BQ$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BR$29:BR$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BS$29:BS$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BT$29:BT$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BU$29:BU$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BV$29:BV$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BW$29:BW$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BX$29:BX$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BY$29:BY$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BZ$29:BZ$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CA$29:CA$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CB$29:CB$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CC$29:CC$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CD$29:CD$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CE$29:CE$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CF$29:CF$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CG$29:CG$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CH$29:CH$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CI$29:CI$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CJ$29:CJ$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CK$29:CK$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CL$29:CL$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CM$29:CM$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CN$29:CN$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CO$29:CO$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CP$29:CP$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CQ$29:CQ$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CR$29:CR$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CS$29:CS$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CT$29:CT$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CU$29:CU$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CV$29:CV$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CW$29:CW$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CX$29:CX$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CY$29:CY$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CZ$29:CZ$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!DA$29:DA$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!DB$29:DB$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!DC$29:DC$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!DD$29:DD$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!DE$29:DE$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!DF$29:DF$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!DG$29:DG$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!DH$29:DH$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!DI$29:DI$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!DJ$29:DJ$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!DK$29:DK$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!DL$29:DL$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!DM$29:DM$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!DN$29:DN$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!DO$29:DO$441,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$441,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},{"$f":"ROUND(F40-E40,0)","v":0},null,null,null,{"$f":"F40-IF(CostType=Bond,DE40,IF(CostType=LOM,DF40,DG40))","v":0},{"$f":"IF(F40=0,\"\",IF(OR(AND(CostType=Bond,DE40=0),AND(CostType=LOM,DF40=0),AND(CostType=ARO,DG40=0)),\"New Cost\",DH40/IF(CostType=Bond,DE40,IF(CostType=LOM,DF40,DG40))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B40","v":0},{"$f":"DH40/1000000","v":0},{"$f":"ROUND(OFFSET(ED40,-1,0)+EC40,2)","v":0},0,{"$f":"IF(EC40>0,OFFSET(ED40,-1,0),ED40)","v":0},{"$f":"IF(EC40>=0,EC40,-EC40)","v":0},0,{"$f":"EC40","v":0},{"$f":"ED40","v":0}]
[{"$f":"ROW(A41) - ROW($A$39)-1","v":1},"Engineering/Design/Permitting",8210,{"$f":"IF(ISERROR(SUMIF(SchedFacilityType,B41,TotalCost)),0,SUMIF(SchedFacilityType,B41,TotalCost))","v":0},{"$f":"IF(ISERROR(SUMIF(SchedFacilityType,B41,FilteredCost)),0,SUMIF(SchedFacilityType,B41,FilteredCost))","v":0},{"$f":"SUM(H41:DC41)","v":0},null,{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!T$29:T$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!U$29:U$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!V$29:V$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!W$29:W$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!X$29:X$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!Y$29:Y$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!Z$29:Z$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AA$29:AA$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AB$29:AB$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AC$29:AC$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AD$29:AD$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AE$29:AE$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AF$29:AF$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AG$29:AG$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AH$29:AH$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AI$29:AI$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AJ$29:AJ$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AK$29:AK$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AL$29:AL$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AM$29:AM$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AN$29:AN$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AO$29:AO$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AP$29:AP$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AQ$29:AQ$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AR$29:AR$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AS$29:AS$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AT$29:AT$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AU$29:AU$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AV$29:AV$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AW$29:AW$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AX$29:AX$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AY$29:AY$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AZ$29:AZ$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BA$29:BA$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BB$29:BB$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BC$29:BC$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BD$29:BD$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BE$29:BE$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BF$29:BF$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BG$29:BG$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BH$29:BH$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BI$29:BI$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BJ$29:BJ$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BK$29:BK$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BL$29:BL$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BM$29:BM$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BN$29:BN$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BO$29:BO$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BP$29:BP$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BQ$29:BQ$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BR$29:BR$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BS$29:BS$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BT$29:BT$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BU$29:BU$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BV$29:BV$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BW$29:BW$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BX$29:BX$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BY$29:BY$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BZ$29:BZ$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CA$29:CA$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CB$29:CB$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CC$29:CC$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CD$29:CD$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CE$29:CE$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CF$29:CF$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CG$29:CG$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CH$29:CH$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CI$29:CI$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CJ$29:CJ$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CK$29:CK$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CL$29:CL$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CM$29:CM$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CN$29:CN$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CO$29:CO$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CP$29:CP$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CQ$29:CQ$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CR$29:CR$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CS$29:CS$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CT$29:CT$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CU$29:CU$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CV$29:CV$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CW$29:CW$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CX$29:CX$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CY$29:CY$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CZ$29:CZ$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!DA$29:DA$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!DB$29:DB$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!DC$29:DC$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!DD$29:DD$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!DE$29:DE$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!DF$29:DF$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!DG$29:DG$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!DH$29:DH$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!DI$29:DI$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!DJ$29:DJ$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!DK$29:DK$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!DL$29:DL$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!DM$29:DM$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!DN$29:DN$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!DO$29:DO$441,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$441,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},{"$f":"ROUND(F41-E41,0)","v":0},null,null,null,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B41","v":"Engineering/Design/Permitting"},{"$f":"DH41/1000000","v":0},{"$f":"ROUND(OFFSET(ED41,-1,0)+EC41,2)","v":0},0,{"$f":"IF(EC41>0,OFFSET(ED41,-1,0),ED41)","v":0},{"$f":"IF(EC41>=0,EC41,-EC41)","v":0},0,{"$f":"EC41","v":0},{"$f":"ED41","v":0}]
[2,"Underground Mine",8220,0,0,0,null,{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!T$29:T$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!U$29:U$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!V$29:V$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!W$29:W$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!X$29:X$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!Y$29:Y$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!Z$29:Z$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AA$29:AA$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AB$29:AB$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AC$29:AC$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AD$29:AD$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AE$29:AE$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AF$29:AF$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AG$29:AG$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AH$29:AH$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AI$29:AI$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AJ$29:AJ$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AK$29:AK$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AL$29:AL$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AM$29:AM$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AN$29:AN$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AO$29:AO$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AP$29:AP$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AQ$29:AQ$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AR$29:AR$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AS$29:AS$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AT$29:AT$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AU$29:AU$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AV$29:AV$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AW$29:AW$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AX$29:AX$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AY$29:AY$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AZ$29:AZ$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BA$29:BA$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BB$29:BB$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BC$29:BC$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BD$29:BD$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BE$29:BE$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BF$29:BF$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BG$29:BG$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BH$29:BH$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BI$29:BI$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BJ$29:BJ$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BK$29:BK$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BL$29:BL$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BM$29:BM$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BN$29:BN$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BO$29:BO$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BP$29:BP$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BQ$29:BQ$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BR$29:BR$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BS$29:BS$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BT$29:BT$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BU$29:BU$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BV$29:BV$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BW$29:BW$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BX$29:BX$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BY$29:BY$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BZ$29:BZ$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CA$29:CA$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CB$29:CB$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CC$29:CC$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CD$29:CD$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CE$29:CE$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CF$29:CF$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CG$29:CG$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CH$29:CH$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CI$29:CI$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CJ$29:CJ$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CK$29:CK$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CL$29:CL$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CM$29:CM$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CN$29:CN$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CO$29:CO$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CP$29:CP$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CQ$29:CQ$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CR$29:CR$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CS$29:CS$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CT$29:CT$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CU$29:CU$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CV$29:CV$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CW$29:CW$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CX$29:CX$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CY$29:CY$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CZ$29:CZ$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!DA$29:DA$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!DB$29:DB$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!DC$29:DC$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!DD$29:DD$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!DE$29:DE$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!DF$29:DF$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!DG$29:DG$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!DH$29:DH$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!DI$29:DI$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!DJ$29:DJ$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!DK$29:DK$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!DL$29:DL$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!DM$29:DM$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!DN$29:DN$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!DO$29:DO$441,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$441,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Underground Mine",0,0,0,0,0,0,0,0]
[3,"Process Facilities",8230,9343,9343,9343,null,{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!T$29:T$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!U$29:U$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!V$29:V$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!W$29:W$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!X$29:X$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":9343},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!Y$29:Y$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!Z$29:Z$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AA$29:AA$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AB$29:AB$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AC$29:AC$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AD$29:AD$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AE$29:AE$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AF$29:AF$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AG$29:AG$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AH$29:AH$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AI$29:AI$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AJ$29:AJ$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AK$29:AK$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AL$29:AL$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AM$29:AM$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AN$29:AN$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AO$29:AO$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AP$29:AP$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AQ$29:AQ$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AR$29:AR$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AS$29:AS$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AT$29:AT$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AU$29:AU$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AV$29:AV$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AW$29:AW$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AX$29:AX$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AY$29:AY$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AZ$29:AZ$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BA$29:BA$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BB$29:BB$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BC$29:BC$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BD$29:BD$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BE$29:BE$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BF$29:BF$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BG$29:BG$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BH$29:BH$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BI$29:BI$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BJ$29:BJ$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BK$29:BK$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BL$29:BL$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BM$29:BM$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BN$29:BN$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BO$29:BO$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BP$29:BP$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BQ$29:BQ$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BR$29:BR$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BS$29:BS$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BT$29:BT$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BU$29:BU$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BV$29:BV$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BW$29:BW$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BX$29:BX$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BY$29:BY$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BZ$29:BZ$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CA$29:CA$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CB$29:CB$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CC$29:CC$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CD$29:CD$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CE$29:CE$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CF$29:CF$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CG$29:CG$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CH$29:CH$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CI$29:CI$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CJ$29:CJ$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CK$29:CK$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CL$29:CL$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CM$29:CM$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CN$29:CN$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CO$29:CO$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CP$29:CP$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CQ$29:CQ$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CR$29:CR$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CS$29:CS$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CT$29:CT$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CU$29:CU$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CV$29:CV$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CW$29:CW$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CX$29:CX$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CY$29:CY$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CZ$29:CZ$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!DA$29:DA$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!DB$29:DB$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!DC$29:DC$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!DD$29:DD$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!DE$29:DE$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!DF$29:DF$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!DG$29:DG$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!DH$29:DH$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!DI$29:DI$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!DJ$29:DJ$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!DK$29:DK$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!DL$29:DL$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!DM$29:DM$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!DN$29:DN$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!DO$29:DO$441,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$441,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,9343,"New Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Process Facilities",9.3430000000000006E-3,0.01,0,0,9.3430000000000006E-3,0,9.3430000000000006E-3,0.01]
[4,"Other Site Facilities",8240,452737.9976,452737.9976,452737.99759999977,null,{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!T$29:T$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!U$29:U$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!V$29:V$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!W$29:W$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":252000.65},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!X$29:X$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":77034.776320000004},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!Y$29:Y$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":58838.531279999996},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!Z$29:Z$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":6876.2752},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AA$29:AA$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":4887.4751999999999},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AB$29:AB$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":6876.2752},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AC$29:AC$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":4887.4751999999999},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AD$29:AD$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":6876.2752},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AE$29:AE$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":4887.4751999999999},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AF$29:AF$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":4887.4751999999999},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AG$29:AG$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":6876.2752},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AH$29:AH$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":4887.4751999999999},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AI$29:AI$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":4887.4751999999999},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AJ$29:AJ$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":6876.2752},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AK$29:AK$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":1157.8128000000002},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AL$29:AL$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AM$29:AM$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AN$29:AN$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AO$29:AO$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AP$29:AP$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AQ$29:AQ$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AR$29:AR$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AS$29:AS$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AT$29:AT$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AU$29:AU$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AV$29:AV$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AW$29:AW$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AX$29:AX$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AY$29:AY$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AZ$29:AZ$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BA$29:BA$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BB$29:BB$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BC$29:BC$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BD$29:BD$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BE$29:BE$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BF$29:BF$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BG$29:BG$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BH$29:BH$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BI$29:BI$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BJ$29:BJ$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BK$29:BK$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BL$29:BL$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BM$29:BM$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BN$29:BN$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BO$29:BO$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BP$29:BP$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BQ$29:BQ$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BR$29:BR$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BS$29:BS$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BT$29:BT$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BU$29:BU$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BV$29:BV$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BW$29:BW$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BX$29:BX$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BY$29:BY$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BZ$29:BZ$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CA$29:CA$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CB$29:CB$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CC$29:CC$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CD$29:CD$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CE$29:CE$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CF$29:CF$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CG$29:CG$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CH$29:CH$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CI$29:CI$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CJ$29:CJ$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CK$29:CK$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CL$29:CL$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CM$29:CM$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CN$29:CN$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CO$29:CO$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CP$29:CP$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CQ$29:CQ$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CR$29:CR$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CS$29:CS$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CT$29:CT$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CU$29:CU$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CV$29:CV$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CW$29:CW$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CX$29:CX$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CY$29:CY$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CZ$29:CZ$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!DA$29:DA$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!DB$29:DB$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!DC$29:DC$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!DD$29:DD$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!DE$29:DE$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!DF$29:DF$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!DG$29:DG$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!DH$29:DH$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!DI$29:DI$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!DJ$29:DJ$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!DK$29:DK$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!DL$29:DL$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!DM$29:DM$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!DN$29:DN$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!DO$29:DO$441,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$441,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,452737.99759999977,"New Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Site Facilities",0.45273799759999978,0.46,0,0.01,0.45273799759999978,0,0.45273799759999978,0.46]
[5,"Off Site Facilities",8250,0,0,0,null,{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!T$29:T$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!U$29:U$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!V$29:V$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!W$29:W$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!X$29:X$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!Y$29:Y$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!Z$29:Z$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AA$29:AA$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AB$29:AB$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AC$29:AC$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AD$29:AD$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AE$29:AE$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AF$29:AF$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AG$29:AG$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AH$29:AH$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AI$29:AI$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AJ$29:AJ$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AK$29:AK$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AL$29:AL$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AM$29:AM$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AN$29:AN$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AO$29:AO$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AP$29:AP$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AQ$29:AQ$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AR$29:AR$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AS$29:AS$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AT$29:AT$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AU$29:AU$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AV$29:AV$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AW$29:AW$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AX$29:AX$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AY$29:AY$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AZ$29:AZ$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BA$29:BA$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BB$29:BB$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BC$29:BC$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BD$29:BD$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BE$29:BE$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BF$29:BF$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BG$29:BG$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BH$29:BH$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BI$29:BI$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BJ$29:BJ$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BK$29:BK$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BL$29:BL$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BM$29:BM$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BN$29:BN$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BO$29:BO$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BP$29:BP$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BQ$29:BQ$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BR$29:BR$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BS$29:BS$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BT$29:BT$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BU$29:BU$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BV$29:BV$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BW$29:BW$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BX$29:BX$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BY$29:BY$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BZ$29:BZ$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CA$29:CA$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CB$29:CB$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CC$29:CC$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CD$29:CD$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CE$29:CE$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CF$29:CF$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CG$29:CG$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CH$29:CH$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CI$29:CI$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CJ$29:CJ$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CK$29:CK$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CL$29:CL$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CM$29:CM$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CN$29:CN$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CO$29:CO$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CP$29:CP$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CQ$29:CQ$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CR$29:CR$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CS$29:CS$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CT$29:CT$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CU$29:CU$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CV$29:CV$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CW$29:CW$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CX$29:CX$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CY$29:CY$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CZ$29:CZ$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!DA$29:DA$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!DB$29:DB$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!DC$29:DC$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!DD$29:DD$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!DE$29:DE$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!DF$29:DF$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!DG$29:DG$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!DH$29:DH$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!DI$29:DI$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!DJ$29:DJ$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!DK$29:DK$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!DL$29:DL$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!DM$29:DM$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!DN$29:DN$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!DO$29:DO$441,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$441,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Off Site Facilities",0,0.46,0,0.46,0,0,0,0.46]
[6,"Dumps",8260,43211,43211,43211,null,{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!T$29:T$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!U$29:U$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!V$29:V$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!W$29:W$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!X$29:X$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":43211},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!Y$29:Y$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!Z$29:Z$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AA$29:AA$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AB$29:AB$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AC$29:AC$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AD$29:AD$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AE$29:AE$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AF$29:AF$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AG$29:AG$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AH$29:AH$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AI$29:AI$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AJ$29:AJ$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AK$29:AK$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AL$29:AL$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AM$29:AM$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AN$29:AN$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AO$29:AO$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AP$29:AP$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AQ$29:AQ$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AR$29:AR$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AS$29:AS$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AT$29:AT$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AU$29:AU$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AV$29:AV$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AW$29:AW$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AX$29:AX$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AY$29:AY$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AZ$29:AZ$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BA$29:BA$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BB$29:BB$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BC$29:BC$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BD$29:BD$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BE$29:BE$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BF$29:BF$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BG$29:BG$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BH$29:BH$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BI$29:BI$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BJ$29:BJ$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BK$29:BK$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BL$29:BL$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BM$29:BM$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BN$29:BN$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BO$29:BO$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BP$29:BP$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BQ$29:BQ$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BR$29:BR$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BS$29:BS$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BT$29:BT$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BU$29:BU$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BV$29:BV$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BW$29:BW$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BX$29:BX$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BY$29:BY$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BZ$29:BZ$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CA$29:CA$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CB$29:CB$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CC$29:CC$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CD$29:CD$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CE$29:CE$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CF$29:CF$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CG$29:CG$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CH$29:CH$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CI$29:CI$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CJ$29:CJ$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CK$29:CK$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CL$29:CL$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CM$29:CM$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CN$29:CN$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CO$29:CO$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CP$29:CP$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CQ$29:CQ$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CR$29:CR$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CS$29:CS$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CT$29:CT$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CU$29:CU$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CV$29:CV$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CW$29:CW$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CX$29:CX$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CY$29:CY$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CZ$29:CZ$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!DA$29:DA$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!DB$29:DB$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!DC$29:DC$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!DD$29:DD$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!DE$29:DE$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!DF$29:DF$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!DG$29:DG$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!DH$29:DH$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!DI$29:DI$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!DJ$29:DJ$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!DK$29:DK$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!DL$29:DL$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!DM$29:DM$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!DN$29:DN$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!DO$29:DO$441,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$441,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,43211,"New Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dumps",4.3210999999999999E-2,0.5,0,0.46,4.3210999999999999E-2,0,4.3210999999999999E-2,0.5]
[7,"Tailings",8270,0,0,0,null,{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!T$29:T$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!U$29:U$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!V$29:V$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!W$29:W$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!X$29:X$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!Y$29:Y$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!Z$29:Z$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AA$29:AA$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AB$29:AB$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AC$29:AC$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AD$29:AD$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AE$29:AE$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AF$29:AF$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AG$29:AG$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AH$29:AH$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AI$29:AI$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AJ$29:AJ$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AK$29:AK$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AL$29:AL$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AM$29:AM$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AN$29:AN$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AO$29:AO$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AP$29:AP$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AQ$29:AQ$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AR$29:AR$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AS$29:AS$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AT$29:AT$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AU$29:AU$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AV$29:AV$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AW$29:AW$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AX$29:AX$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AY$29:AY$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AZ$29:AZ$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BA$29:BA$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BB$29:BB$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BC$29:BC$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BD$29:BD$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BE$29:BE$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BF$29:BF$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BG$29:BG$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BH$29:BH$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BI$29:BI$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BJ$29:BJ$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BK$29:BK$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BL$29:BL$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BM$29:BM$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BN$29:BN$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BO$29:BO$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BP$29:BP$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BQ$29:BQ$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BR$29:BR$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BS$29:BS$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BT$29:BT$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BU$29:BU$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BV$29:BV$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BW$29:BW$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BX$29:BX$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BY$29:BY$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BZ$29:BZ$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CA$29:CA$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CB$29:CB$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CC$29:CC$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CD$29:CD$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CE$29:CE$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CF$29:CF$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CG$29:CG$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CH$29:CH$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CI$29:CI$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CJ$29:CJ$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CK$29:CK$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CL$29:CL$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CM$29:CM$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CN$29:CN$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CO$29:CO$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CP$29:CP$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CQ$29:CQ$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CR$29:CR$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CS$29:CS$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CT$29:CT$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CU$29:CU$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CV$29:CV$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CW$29:CW$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CX$29:CX$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CY$29:CY$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CZ$29:CZ$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!DA$29:DA$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!DB$29:DB$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!DC$29:DC$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!DD$29:DD$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!DE$29:DE$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!DF$29:DF$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!DG$29:DG$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!DH$29:DH$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!DI$29:DI$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!DJ$29:DJ$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!DK$29:DK$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!DL$29:DL$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!DM$29:DM$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!DN$29:DN$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!DO$29:DO$441,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$441,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings",0,0.5,0,0.5,0,0,0,0.5]
[8,"Heap Leach",8280,0,0,0,null,{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!T$29:T$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!U$29:U$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!V$29:V$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!W$29:W$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!X$29:X$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!Y$29:Y$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!Z$29:Z$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AA$29:AA$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AB$29:AB$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AC$29:AC$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AD$29:AD$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AE$29:AE$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AF$29:AF$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AG$29:AG$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AH$29:AH$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AI$29:AI$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AJ$29:AJ$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AK$29:AK$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AL$29:AL$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AM$29:AM$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AN$29:AN$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AO$29:AO$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AP$29:AP$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AQ$29:AQ$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AR$29:AR$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AS$29:AS$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AT$29:AT$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AU$29:AU$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AV$29:AV$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AW$29:AW$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AX$29:AX$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AY$29:AY$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AZ$29:AZ$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BA$29:BA$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BB$29:BB$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BC$29:BC$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BD$29:BD$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BE$29:BE$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BF$29:BF$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BG$29:BG$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BH$29:BH$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BI$29:BI$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BJ$29:BJ$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BK$29:BK$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BL$29:BL$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BM$29:BM$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BN$29:BN$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BO$29:BO$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BP$29:BP$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BQ$29:BQ$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BR$29:BR$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BS$29:BS$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BT$29:BT$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BU$29:BU$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BV$29:BV$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BW$29:BW$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BX$29:BX$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BY$29:BY$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BZ$29:BZ$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CA$29:CA$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CB$29:CB$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CC$29:CC$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CD$29:CD$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CE$29:CE$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CF$29:CF$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CG$29:CG$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CH$29:CH$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CI$29:CI$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CJ$29:CJ$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CK$29:CK$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CL$29:CL$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CM$29:CM$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CN$29:CN$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CO$29:CO$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CP$29:CP$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CQ$29:CQ$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CR$29:CR$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CS$29:CS$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CT$29:CT$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CU$29:CU$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CV$29:CV$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CW$29:CW$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CX$29:CX$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CY$29:CY$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CZ$29:CZ$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!DA$29:DA$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!DB$29:DB$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!DC$29:DC$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!DD$29:DD$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!DE$29:DE$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!DF$29:DF$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!DG$29:DG$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!DH$29:DH$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!DI$29:DI$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!DJ$29:DJ$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!DK$29:DK$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!DL$29:DL$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!DM$29:DM$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!DN$29:DN$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!DO$29:DO$441,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$441,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heap Leach",0,0.5,0,0.5,0,0,0,0.5]
[9,"Surface Contouring",8290,0,0,0,null,{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!T$29:T$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!U$29:U$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!V$29:V$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!W$29:W$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!X$29:X$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!Y$29:Y$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!Z$29:Z$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AA$29:AA$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AB$29:AB$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AC$29:AC$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AD$29:AD$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AE$29:AE$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AF$29:AF$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AG$29:AG$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AH$29:AH$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AI$29:AI$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AJ$29:AJ$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AK$29:AK$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AL$29:AL$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AM$29:AM$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AN$29:AN$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AO$29:AO$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AP$29:AP$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AQ$29:AQ$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AR$29:AR$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AS$29:AS$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AT$29:AT$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AU$29:AU$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AV$29:AV$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AW$29:AW$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AX$29:AX$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AY$29:AY$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AZ$29:AZ$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BA$29:BA$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BB$29:BB$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BC$29:BC$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BD$29:BD$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BE$29:BE$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BF$29:BF$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BG$29:BG$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BH$29:BH$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BI$29:BI$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BJ$29:BJ$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BK$29:BK$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BL$29:BL$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BM$29:BM$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BN$29:BN$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BO$29:BO$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BP$29:BP$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BQ$29:BQ$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BR$29:BR$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BS$29:BS$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BT$29:BT$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BU$29:BU$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BV$29:BV$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BW$29:BW$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BX$29:BX$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BY$29:BY$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BZ$29:BZ$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CA$29:CA$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CB$29:CB$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CC$29:CC$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CD$29:CD$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CE$29:CE$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CF$29:CF$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CG$29:CG$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CH$29:CH$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CI$29:CI$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CJ$29:CJ$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CK$29:CK$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CL$29:CL$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CM$29:CM$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CN$29:CN$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CO$29:CO$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CP$29:CP$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CQ$29:CQ$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CR$29:CR$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CS$29:CS$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CT$29:CT$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CU$29:CU$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CV$29:CV$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CW$29:CW$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CX$29:CX$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CY$29:CY$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CZ$29:CZ$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!DA$29:DA$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!DB$29:DB$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!DC$29:DC$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!DD$29:DD$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!DE$29:DE$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!DF$29:DF$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!DG$29:DG$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!DH$29:DH$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!DI$29:DI$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!DJ$29:DJ$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!DK$29:DK$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!DL$29:DL$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!DM$29:DM$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!DN$29:DN$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!DO$29:DO$441,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$441,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface Contouring",0,0.5,0,0.5,0,0,0,0.5]
[10,"Water Treatment System Construction",8300,0,0,0,null,{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!T$29:T$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!U$29:U$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!V$29:V$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!W$29:W$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!X$29:X$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!Y$29:Y$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!Z$29:Z$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AA$29:AA$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AB$29:AB$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AC$29:AC$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AD$29:AD$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AE$29:AE$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AF$29:AF$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AG$29:AG$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AH$29:AH$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AI$29:AI$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AJ$29:AJ$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AK$29:AK$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AL$29:AL$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AM$29:AM$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AN$29:AN$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AO$29:AO$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AP$29:AP$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AQ$29:AQ$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AR$29:AR$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AS$29:AS$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AT$29:AT$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AU$29:AU$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AV$29:AV$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AW$29:AW$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AX$29:AX$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AY$29:AY$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AZ$29:AZ$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BA$29:BA$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BB$29:BB$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BC$29:BC$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BD$29:BD$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BE$29:BE$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BF$29:BF$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BG$29:BG$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BH$29:BH$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BI$29:BI$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BJ$29:BJ$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BK$29:BK$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BL$29:BL$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BM$29:BM$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BN$29:BN$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BO$29:BO$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BP$29:BP$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BQ$29:BQ$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BR$29:BR$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BS$29:BS$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BT$29:BT$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BU$29:BU$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BV$29:BV$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BW$29:BW$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BX$29:BX$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BY$29:BY$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BZ$29:BZ$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CA$29:CA$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CB$29:CB$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CC$29:CC$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CD$29:CD$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CE$29:CE$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CF$29:CF$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CG$29:CG$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CH$29:CH$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CI$29:CI$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CJ$29:CJ$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CK$29:CK$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CL$29:CL$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CM$29:CM$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CN$29:CN$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CO$29:CO$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CP$29:CP$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CQ$29:CQ$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CR$29:CR$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CS$29:CS$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CT$29:CT$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CU$29:CU$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CV$29:CV$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CW$29:CW$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CX$29:CX$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CY$29:CY$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CZ$29:CZ$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!DA$29:DA$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!DB$29:DB$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!DC$29:DC$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!DD$29:DD$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!DE$29:DE$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!DF$29:DF$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!DG$29:DG$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!DH$29:DH$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!DI$29:DI$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!DJ$29:DJ$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!DK$29:DK$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!DL$29:DL$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!DM$29:DM$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!DN$29:DN$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!DO$29:DO$441,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$441,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Treatment System Construction",0,0.5,0,0.5,0,0,0,0.5]
[11,"Water Treatment",8310,0,0,0,null,{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!T$29:T$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!U$29:U$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!V$29:V$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!W$29:W$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!X$29:X$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!Y$29:Y$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!Z$29:Z$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AA$29:AA$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AB$29:AB$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AC$29:AC$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AD$29:AD$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AE$29:AE$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AF$29:AF$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AG$29:AG$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AH$29:AH$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AI$29:AI$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AJ$29:AJ$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AK$29:AK$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AL$29:AL$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AM$29:AM$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AN$29:AN$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AO$29:AO$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AP$29:AP$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AQ$29:AQ$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AR$29:AR$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AS$29:AS$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AT$29:AT$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AU$29:AU$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AV$29:AV$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AW$29:AW$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AX$29:AX$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AY$29:AY$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AZ$29:AZ$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BA$29:BA$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BB$29:BB$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BC$29:BC$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BD$29:BD$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BE$29:BE$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BF$29:BF$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BG$29:BG$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BH$29:BH$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BI$29:BI$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BJ$29:BJ$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BK$29:BK$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BL$29:BL$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BM$29:BM$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BN$29:BN$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BO$29:BO$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BP$29:BP$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BQ$29:BQ$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BR$29:BR$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BS$29:BS$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BT$29:BT$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BU$29:BU$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BV$29:BV$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BW$29:BW$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BX$29:BX$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BY$29:BY$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BZ$29:BZ$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CA$29:CA$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CB$29:CB$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CC$29:CC$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CD$29:CD$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CE$29:CE$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CF$29:CF$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CG$29:CG$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CH$29:CH$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CI$29:CI$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CJ$29:CJ$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CK$29:CK$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CL$29:CL$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CM$29:CM$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CN$29:CN$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CO$29:CO$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CP$29:CP$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CQ$29:CQ$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CR$29:CR$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CS$29:CS$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CT$29:CT$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CU$29:CU$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CV$29:CV$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CW$29:CW$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CX$29:CX$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CY$29:CY$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CZ$29:CZ$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!DA$29:DA$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!DB$29:DB$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!DC$29:DC$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!DD$29:DD$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!DE$29:DE$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!DF$29:DF$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!DG$29:DG$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!DH$29:DH$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!DI$29:DI$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!DJ$29:DJ$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!DK$29:DK$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!DL$29:DL$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!DM$29:DM$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!DN$29:DN$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!DO$29:DO$441,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$441,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Treatment",0,0.5,0,0.5,0,0,0,0.5]
[12,"Monitoring/Regulatory Reporting",8320,0,0,0,null,{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!T$29:T$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!U$29:U$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!V$29:V$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!W$29:W$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!X$29:X$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!Y$29:Y$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!Z$29:Z$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AA$29:AA$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AB$29:AB$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AC$29:AC$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AD$29:AD$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AE$29:AE$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AF$29:AF$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AG$29:AG$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AH$29:AH$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AI$29:AI$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AJ$29:AJ$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AK$29:AK$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AL$29:AL$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AM$29:AM$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AN$29:AN$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AO$29:AO$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AP$29:AP$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AQ$29:AQ$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AR$29:AR$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AS$29:AS$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AT$29:AT$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AU$29:AU$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AV$29:AV$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AW$29:AW$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AX$29:AX$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AY$29:AY$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AZ$29:AZ$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BA$29:BA$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BB$29:BB$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BC$29:BC$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BD$29:BD$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BE$29:BE$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BF$29:BF$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BG$29:BG$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BH$29:BH$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BI$29:BI$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BJ$29:BJ$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BK$29:BK$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BL$29:BL$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BM$29:BM$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BN$29:BN$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BO$29:BO$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BP$29:BP$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BQ$29:BQ$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BR$29:BR$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BS$29:BS$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BT$29:BT$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BU$29:BU$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BV$29:BV$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BW$29:BW$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BX$29:BX$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BY$29:BY$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BZ$29:BZ$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CA$29:CA$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CB$29:CB$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CC$29:CC$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CD$29:CD$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CE$29:CE$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CF$29:CF$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CG$29:CG$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CH$29:CH$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CI$29:CI$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CJ$29:CJ$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CK$29:CK$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CL$29:CL$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CM$29:CM$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CN$29:CN$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CO$29:CO$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CP$29:CP$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CQ$29:CQ$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CR$29:CR$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CS$29:CS$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CT$29:CT$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CU$29:CU$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CV$29:CV$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CW$29:CW$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CX$29:CX$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CY$29:CY$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CZ$29:CZ$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DA$29:DA$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DB$29:DB$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DC$29:DC$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DD$29:DD$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DE$29:DE$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DF$29:DF$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DG$29:DG$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DH$29:DH$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DI$29:DI$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DJ$29:DJ$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DK$29:DK$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DL$29:DL$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DM$29:DM$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DN$29:DN$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DO$29:DO$441,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$441,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monitoring/Regulatory Reporting",0,0.5,0,0.5,0,0,0,0.5]
[13,"Security and Maintenance",8330,0,0,0,null,{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!T$29:T$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!U$29:U$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!V$29:V$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!W$29:W$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!X$29:X$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!Y$29:Y$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!Z$29:Z$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AA$29:AA$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AB$29:AB$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AC$29:AC$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AD$29:AD$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AE$29:AE$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AF$29:AF$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AG$29:AG$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AH$29:AH$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AI$29:AI$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AJ$29:AJ$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AK$29:AK$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AL$29:AL$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AM$29:AM$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AN$29:AN$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AO$29:AO$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AP$29:AP$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AQ$29:AQ$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AR$29:AR$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AS$29:AS$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AT$29:AT$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AU$29:AU$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AV$29:AV$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AW$29:AW$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AX$29:AX$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AY$29:AY$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AZ$29:AZ$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BA$29:BA$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BB$29:BB$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BC$29:BC$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BD$29:BD$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BE$29:BE$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BF$29:BF$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BG$29:BG$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BH$29:BH$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BI$29:BI$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BJ$29:BJ$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BK$29:BK$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BL$29:BL$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BM$29:BM$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BN$29:BN$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BO$29:BO$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BP$29:BP$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BQ$29:BQ$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BR$29:BR$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BS$29:BS$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BT$29:BT$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BU$29:BU$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BV$29:BV$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BW$29:BW$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BX$29:BX$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BY$29:BY$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BZ$29:BZ$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CA$29:CA$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CB$29:CB$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CC$29:CC$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CD$29:CD$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CE$29:CE$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CF$29:CF$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CG$29:CG$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CH$29:CH$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CI$29:CI$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CJ$29:CJ$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CK$29:CK$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CL$29:CL$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CM$29:CM$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CN$29:CN$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CO$29:CO$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CP$29:CP$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CQ$29:CQ$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CR$29:CR$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CS$29:CS$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CT$29:CT$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CU$29:CU$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CV$29:CV$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CW$29:CW$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CX$29:CX$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CY$29:CY$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CZ$29:CZ$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!DA$29:DA$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!DB$29:DB$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!DC$29:DC$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!DD$29:DD$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!DE$29:DE$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!DF$29:DF$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!DG$29:DG$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!DH$29:DH$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!DI$29:DI$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!DJ$29:DJ$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!DK$29:DK$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!DL$29:DL$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!DM$29:DM$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!DN$29:DN$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!DO$29:DO$441,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$441,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security and Maintenance",0,0.5,0,0.5,0,0,0,0.5]
[14,"Property/Claim Management and Acquisition/Disposal",8340,0,0,0,null,{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!T$29:T$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!U$29:U$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!V$29:V$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!W$29:W$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!X$29:X$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!Y$29:Y$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!Z$29:Z$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AA$29:AA$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AB$29:AB$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AC$29:AC$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AD$29:AD$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AE$29:AE$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AF$29:AF$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AG$29:AG$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AH$29:AH$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AI$29:AI$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AJ$29:AJ$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AK$29:AK$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AL$29:AL$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AM$29:AM$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AN$29:AN$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AO$29:AO$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AP$29:AP$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AQ$29:AQ$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AR$29:AR$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AS$29:AS$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AT$29:AT$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AU$29:AU$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AV$29:AV$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AW$29:AW$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AX$29:AX$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AY$29:AY$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AZ$29:AZ$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BA$29:BA$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BB$29:BB$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BC$29:BC$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BD$29:BD$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BE$29:BE$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BF$29:BF$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BG$29:BG$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BH$29:BH$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BI$29:BI$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BJ$29:BJ$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BK$29:BK$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BL$29:BL$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BM$29:BM$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BN$29:BN$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BO$29:BO$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BP$29:BP$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BQ$29:BQ$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BR$29:BR$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BS$29:BS$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BT$29:BT$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BU$29:BU$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BV$29:BV$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BW$29:BW$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BX$29:BX$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BY$29:BY$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BZ$29:BZ$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CA$29:CA$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CB$29:CB$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CC$29:CC$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CD$29:CD$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CE$29:CE$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CF$29:CF$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CG$29:CG$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CH$29:CH$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CI$29:CI$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CJ$29:CJ$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CK$29:CK$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CL$29:CL$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CM$29:CM$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CN$29:CN$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CO$29:CO$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CP$29:CP$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CQ$29:CQ$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CR$29:CR$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CS$29:CS$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CT$29:CT$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CU$29:CU$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CV$29:CV$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CW$29:CW$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CX$29:CX$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CY$29:CY$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CZ$29:CZ$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!DA$29:DA$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!DB$29:DB$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!DC$29:DC$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!DD$29:DD$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!DE$29:DE$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!DF$29:DF$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!DG$29:DG$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!DH$29:DH$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!DI$29:DI$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!DJ$29:DJ$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!DK$29:DK$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!DL$29:DL$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!DM$29:DM$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!DN$29:DN$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!DO$29:DO$441,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$441,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Property/Claim Management and Acquisition/Disposal",0,0.5,0,0.5,0,0,0,0.5]
[15,"G & A",8350,163506.96000000002,163506.96000000002,163506.96000000005,null,{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!T$29:T$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!U$29:U$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!V$29:V$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!W$29:W$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":34463.436000000002},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!X$29:X$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":34463.436000000002},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!Y$29:Y$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":29540.088},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!Z$29:Z$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":5853.5999999999995},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AA$29:AA$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":5853.5999999999995},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AB$29:AB$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":5853.5999999999995},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AC$29:AC$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":5853.5999999999995},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AD$29:AD$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":5853.5999999999995},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AE$29:AE$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":5853.5999999999995},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AF$29:AF$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":5853.5999999999995},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AG$29:AG$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":5853.5999999999995},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AH$29:AH$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":5853.5999999999995},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AI$29:AI$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":5853.5999999999995},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AJ$29:AJ$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":5853.5999999999995},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AK$29:AK$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":650.4},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AL$29:AL$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AM$29:AM$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AN$29:AN$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AO$29:AO$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AP$29:AP$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AQ$29:AQ$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AR$29:AR$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AS$29:AS$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AT$29:AT$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AU$29:AU$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AV$29:AV$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AW$29:AW$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AX$29:AX$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AY$29:AY$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AZ$29:AZ$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BA$29:BA$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BB$29:BB$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BC$29:BC$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BD$29:BD$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BE$29:BE$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BF$29:BF$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BG$29:BG$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BH$29:BH$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BI$29:BI$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BJ$29:BJ$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BK$29:BK$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BL$29:BL$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BM$29:BM$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BN$29:BN$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BO$29:BO$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BP$29:BP$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BQ$29:BQ$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BR$29:BR$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BS$29:BS$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BT$29:BT$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BU$29:BU$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BV$29:BV$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BW$29:BW$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BX$29:BX$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BY$29:BY$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BZ$29:BZ$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CA$29:CA$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CB$29:CB$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CC$29:CC$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CD$29:CD$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CE$29:CE$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CF$29:CF$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CG$29:CG$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CH$29:CH$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CI$29:CI$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CJ$29:CJ$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CK$29:CK$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CL$29:CL$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CM$29:CM$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CN$29:CN$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CO$29:CO$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CP$29:CP$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CQ$29:CQ$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CR$29:CR$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CS$29:CS$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CT$29:CT$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CU$29:CU$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CV$29:CV$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CW$29:CW$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CX$29:CX$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CY$29:CY$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CZ$29:CZ$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DA$29:DA$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DB$29:DB$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DC$29:DC$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DD$29:DD$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DE$29:DE$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DF$29:DF$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DG$29:DG$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DH$29:DH$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DI$29:DI$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DJ$29:DJ$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DK$29:DK$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DL$29:DL$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DM$29:DM$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DN$29:DN$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DO$29:DO$441,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$441,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,163506.96000000005,"New Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G & A",0.16350696000000006,0.66,0,0.5,0.16350696000000006,0,0.16350696000000006,0.66]
[16,"Severance/Relocation",8360,0,0,0,null,{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!T$29:T$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!U$29:U$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!V$29:V$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!W$29:W$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!X$29:X$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!Y$29:Y$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!Z$29:Z$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AA$29:AA$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AB$29:AB$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AC$29:AC$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AD$29:AD$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AE$29:AE$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AF$29:AF$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AG$29:AG$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AH$29:AH$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AI$29:AI$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AJ$29:AJ$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AK$29:AK$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AL$29:AL$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AM$29:AM$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AN$29:AN$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AO$29:AO$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AP$29:AP$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AQ$29:AQ$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AR$29:AR$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AS$29:AS$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AT$29:AT$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AU$29:AU$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AV$29:AV$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AW$29:AW$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AX$29:AX$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AY$29:AY$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AZ$29:AZ$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BA$29:BA$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BB$29:BB$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BC$29:BC$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BD$29:BD$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BE$29:BE$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BF$29:BF$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BG$29:BG$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BH$29:BH$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BI$29:BI$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BJ$29:BJ$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BK$29:BK$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BL$29:BL$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BM$29:BM$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BN$29:BN$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BO$29:BO$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BP$29:BP$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BQ$29:BQ$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BR$29:BR$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BS$29:BS$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BT$29:BT$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BU$29:BU$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BV$29:BV$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BW$29:BW$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BX$29:BX$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BY$29:BY$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BZ$29:BZ$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CA$29:CA$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CB$29:CB$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CC$29:CC$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CD$29:CD$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CE$29:CE$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CF$29:CF$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CG$29:CG$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CH$29:CH$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CI$29:CI$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CJ$29:CJ$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CK$29:CK$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CL$29:CL$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CM$29:CM$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CN$29:CN$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CO$29:CO$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CP$29:CP$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CQ$29:CQ$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CR$29:CR$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CS$29:CS$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CT$29:CT$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CU$29:CU$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CV$29:CV$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CW$29:CW$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CX$29:CX$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CY$29:CY$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CZ$29:CZ$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!DA$29:DA$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!DB$29:DB$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!DC$29:DC$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!DD$29:DD$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!DE$29:DE$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!DF$29:DF$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!DG$29:DG$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!DH$29:DH$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!DI$29:DI$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!DJ$29:DJ$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!DK$29:DK$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!DL$29:DL$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!DM$29:DM$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!DN$29:DN$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!DO$29:DO$441,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$441,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Severance/Relocation",0,0.66,0,0.66,0,0,0,0.66]
[17,"Metal Revenue",8370,0,0,0,null,{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!T$29:T$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!U$29:U$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!V$29:V$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!W$29:W$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!X$29:X$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!Y$29:Y$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!Z$29:Z$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AA$29:AA$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AB$29:AB$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AC$29:AC$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AD$29:AD$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AE$29:AE$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AF$29:AF$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AG$29:AG$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AH$29:AH$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AI$29:AI$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AJ$29:AJ$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AK$29:AK$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AL$29:AL$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AM$29:AM$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AN$29:AN$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AO$29:AO$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AP$29:AP$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AQ$29:AQ$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AR$29:AR$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AS$29:AS$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AT$29:AT$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AU$29:AU$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AV$29:AV$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AW$29:AW$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AX$29:AX$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AY$29:AY$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AZ$29:AZ$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BA$29:BA$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BB$29:BB$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BC$29:BC$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BD$29:BD$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BE$29:BE$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BF$29:BF$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BG$29:BG$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BH$29:BH$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BI$29:BI$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BJ$29:BJ$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BK$29:BK$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BL$29:BL$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BM$29:BM$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BN$29:BN$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BO$29:BO$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BP$29:BP$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BQ$29:BQ$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BR$29:BR$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BS$29:BS$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BT$29:BT$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BU$29:BU$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BV$29:BV$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BW$29:BW$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BX$29:BX$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BY$29:BY$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BZ$29:BZ$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CA$29:CA$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CB$29:CB$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CC$29:CC$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CD$29:CD$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CE$29:CE$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CF$29:CF$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CG$29:CG$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CH$29:CH$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CI$29:CI$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CJ$29:CJ$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CK$29:CK$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CL$29:CL$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CM$29:CM$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CN$29:CN$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CO$29:CO$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CP$29:CP$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CQ$29:CQ$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CR$29:CR$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CS$29:CS$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CT$29:CT$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CU$29:CU$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CV$29:CV$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CW$29:CW$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CX$29:CX$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CY$29:CY$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CZ$29:CZ$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!DA$29:DA$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!DB$29:DB$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!DC$29:DC$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!DD$29:DD$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!DE$29:DE$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!DF$29:DF$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!DG$29:DG$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!DH$29:DH$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!DI$29:DI$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!DJ$29:DJ$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!DK$29:DK$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!DL$29:DL$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!DM$29:DM$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!DN$29:DN$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!DO$29:DO$441,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$441,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Metal Revenue",0,0.66,0,0.66,0,0,0,0.66]
[]
[null,null,"TOTALS",{"$f":"SUM(D40:D58)","v":668798.95760000008},{"$f":"SUM(E40:E58)","v":668798.95760000008},{"$f":"SUM(F40:F58)","v":668798.95759999985},null,{"$f":"SUM(H40:H58)","v":0},0,0,286464.08600000001,164052.21231999999,88378.619279999999,12729.875199999999,10741.075199999999,12729.875199999999,10741.075199999999,12729.875199999999,10741.075199999999,10741.075199999999,12729.875199999999,10741.075199999999,10741.075199999999,12729.875199999999,1808.2128000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN40:AN58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT40:BT58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CZ40:CZ58)","v":0},0,0,0,0,0,0,0,668798.95759999985,{"$f":"IF(F59=0,\"\",IF(OR(AND(CostType=Bond,DE59=0),AND(CostType=LOM,DF59=0),AND(CostType=ARO,DG59=0)),\"New Cost\",DH59/IF(CostType=Bond,DE59,IF(CostType=LOM,DF59,DG59))))","v":"New Cost"}]
[]
[null,"Engineering, Design and Construction Plan",null,{"$f":"ROUND(D59*EngDesignConstr,0)","v":33440},{"$f":"ROUND(E59*EngDesignConstr,0)","v":33440},{"$f":"ROUND(F59*EngDesignConstr,0)","v":33440},null,{"$f":"ROUND(H59*EngDesignConstr,0)","v":0},{"$f":"ROUND(I59*EngDesignConstr,0)","v":0},0,14323,8203,4419,636,537,636,537,636,537,537,636,537,537,636,90,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(AN59*EngDesignConstr,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(BT59*EngDesignConstr,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(F61-E61,0)","v":0},null,2400000,null,{"$f":"F61-IF(CostType=Bond,DE61,IF(CostType=LOM,DF61,DG61))","v":33440},{"$f":"IF(F61=0,\"\",IF(OR(AND(CostType=Bond,DE61=0),AND(CostType=LOM,DF61=0),AND(CostType=ARO,DG61=0)),\"New Cost\",DH61/IF(CostType=Bond,DE61,IF(CostType=LOM,DF61,DG61))))","v":"New Cost"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B61","v":"Engineering, Design and Construction Plan"},{"$f":"DH61/1000000","v":3.3439999999999998E-2},{"$f":"OFFSET(ED40,ROWS(_AcctTable1)-2,0)+EC61","v":0.69344000000000006},0,{"$f":"IF(EC61>0,OFFSET(ED40,ROWS(_AcctTable1)-2,0),ED61)","v":0.66},{"$f":"IF(EC61>=0,EC61,-EC61)","v":3.3439999999999998E-2},0,{"$f":"EC61","v":3.3439999999999998E-2},{"$f":"ED61","v":0.69344000000000006}]
[null,"Contingency",null,{"$f":"ROUND(D59*Contingency,0)","v":0},{"$f":"ROUND(E59*Contingency,0)","v":0},{"$f":"ROUND(F59*Contingency,0)","v":0},null,{"$f":"ROUND(H59*Contingency,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(AN59*Contingency,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(BT59*Contingency,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(F62-E62,0)","v":0},null,0,null,{"$f":"F62-IF(CostType=Bond,DE62,IF(CostType=LOM,DF62,DG62))","v":0},{"$f":"IF(F62=0,\"\",IF(OR(AND(CostType=Bond,DE62=0),AND(CostType=LOM,DF62=0),AND(CostType=ARO,DG62=0)),\"New Cost\",DH62/IF(CostType=Bond,DE62,IF(CostType=LOM,DF62,DG62))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B62","v":"Contingency"},{"$f":"DH62/1000000","v":0},{"$f":"ED61+EC62","v":0.69344000000000006},0,{"$f":"IF(EC62>0,ED61,ED62)","v":0.69344000000000006},{"$f":"IF(EC62>=0,EC62,-EC62)","v":0},0,0,{"$f":"ED62","v":0.69344000000000006}]
[null,"Contractor OH and Profit",null,{"$f":"ROUND(D59*ContractorOHProfit,0)","v":0},{"$f":"ROUND(E59*ContractorOHProfit,0)","v":0},{"$f":"ROUND(F59*ContractorOHProfit,0)","v":0},null,{"$f":"ROUND(H59*ContractorOHProfit,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(AN59*ContractorOHProfit,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(BT59*ContractorOHProfit,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(F63-E63,0)","v":0},null,0,null,{"$f":"F63-IF(CostType=Bond,DE63,IF(CostType=LOM,DF63,DG63))","v":0},{"$f":"IF(F63=0,\"\",IF(OR(AND(CostType=Bond,DE63=0),AND(CostType=LOM,DF63=0),AND(CostType=ARO,DG63=0)),\"New Cost\",DH63/IF(CostType=Bond,DE63,IF(CostType=LOM,DF63,DG63))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B63","v":"Contractor OH and Profit"},{"$f":"DH63/1000000","v":0},{"$f":"ED62+EC63","v":0.69344000000000006},0,{"$f":"IF(EC63>0,ED62,ED63)","v":0.69344000000000006},{"$f":"IF(EC63>=0,EC63,-EC63)","v":0},0,0,{"$f":"ED63","v":0.69344000000000006}]
[null,"Contract Administration",null,{"$f":"ROUND(D59*ContractAdmin,0)","v":33440},{"$f":"ROUND(E59*ContractAdmin,0)","v":33440},{"$f":"ROUND(F59*ContractAdmin,0)","v":33440},null,{"$f":"ROUND(H59*ContractAdmin,0)","v":0},0,0,14323,8203,4419,636,537,636,537,636,537,537,636,537,537,636,90,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(AN59*ContractAdmin,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(BT59*ContractAdmin,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(F64-E64,0)","v":0},null,0,null,{"$f":"F64-IF(CostType=Bond,DE64,IF(CostType=LOM,DF64,DG64))","v":33440},{"$f":"IF(F64=0,\"\",IF(OR(AND(CostType=Bond,DE64=0),AND(CostType=LOM,DF64=0),AND(CostType=ARO,DG64=0)),\"New Cost\",DH64/IF(CostType=Bond,DE64,IF(CostType=LOM,DF64,DG64))))","v":"New Cost"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B64","v":"Contract Administration"},{"$f":"DH64/1000000","v":3.3439999999999998E-2},{"$f":"ED63+EC64","v":0.72688000000000008},0,{"$f":"IF(EC64>0,ED63,ED64)","v":0.69344000000000006},{"$f":"IF(EC64>=0,EC64,-EC64)","v":3.3439999999999998E-2},0,3.3439999999999998E-2,{"$f":"ED64","v":0.72688000000000008}]
[null,null,"TOTAL COST",{"$f":"SUM(D59:D64)","v":735678.95760000008},{"$f":"SUM(E59:E64)","v":735678.95760000008},{"$f":"SUM(F59:F64)","v":735678.95759999985},null,{"$f":"SUM(H59:H64)","v":0},0,0,315110.08600000001,180458.21231999999,97216.619279999999,14001.875199999999,11815.075199999999,{"$f":"SUM(P59:P64)","v":14001.875199999999},11815.075199999999,14001.875199999999,11815.075199999999,11815.075199999999,14001.875199999999,11815.075199999999,11815.075199999999,14001.875199999999,1988.2128000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT59:BT64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(F65-E65,0)","v":0},{"$f":"SUM(DE59:DE64)","v":0},{"$f":"SUM(DF59:DF64)","v":2400000},{"$f":"SUM(DG59:DG64)","v":0},{"$f":"SUM(DH59:DH64)","v":735678.95759999985},{"$f":"IF(F65=0,\"\",IF(OR(AND(CostType=Bond,DE65=0),AND(CostType=LOM,DF65=0),AND(CostType=ARO,DG65=0)),\"New Cost\",DH65/IF(CostType=Bond,DE65,IF(CostType=LOM,DF65,DG65))))","v":"New Cost"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ScheduleYear&\" \"&CostType","v":"2022 FA"},{"$f":"F65/1000000","v":0.73567895759999979},{"$f":"EC65+ED64","v":1.4625589575999998},{"$f":"EC65","v":0.73567895759999979},0,0,0,{"$f":"SUM(EI40:EI64)","v":0.73567895759999991}]
[]
[null,null,null,null,null,null,null,"Discount?",{"$f":"IF($C$24=\"EOP\",IF(H37<$C$25,0,1),IF($C$24=\"BOP\",IF(H37<$C$25+1,0,1),IF($C$24=\"MOP\",IF(H37=$C$25,0.5,IF(H37>$C$25,1,0)))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($C$24=\"EOP\",IF(AN37<$C$25,0,1),IF($C$24=\"BOP\",IF(AN37<$C$25+1,0,1),IF($C$24=\"MOP\",IF(AN37=$C$25,0.5,IF(AN37>$C$25,1,0)))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($C$24=\"EOP\",IF(BT37<$C$25,0,1),IF($C$24=\"BOP\",IF(BT37<$C$25+1,0,1),IF($C$24=\"MOP\",IF(BT37=$C$25,0.5,IF(BT37>$C$25,1,0)))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,"Hide these three rows:","Discount Year",{"$f":"SUM($I$67:I67)","v":1},{"$f":"SUM($I$67:J67)","v":2},{"$f":"SUM($I$67:K67)","v":3},{"$f":"SUM($I$67:L67)","v":4},{"$f":"SUM($I$67:M67)","v":5},{"$f":"SUM($I$67:N67)","v":6},{"$f":"SUM($I$67:O67)","v":7},{"$f":"SUM($I$67:P67)","v":8},{"$f":"SUM($I$67:Q67)","v":9},{"$f":"SUM($I$67:R67)","v":10},{"$f":"SUM($I$67:S67)","v":11},{"$f":"SUM($I$67:T67)","v":12},{"$f":"SUM($I$67:U67)","v":13},{"$f":"SUM($I$67:V67)","v":14},{"$f":"SUM($I$67:W67)","v":15},{"$f":"SUM($I$67:X67)","v":16},{"$f":"SUM($I$67:Y67)","v":17},{"$f":"SUM($I$67:Z67)","v":18},{"$f":"SUM($I$67:AA67)","v":19},{"$f":"SUM($I$67:AB67)","v":20},{"$f":"SUM($I$67:AC67)","v":21},{"$f":"SUM($I$67:AD67)","v":22},{"$f":"SUM($I$67:AE67)","v":23},{"$f":"SUM($I$67:AF67)","v":24},{"$f":"SUM($I$67:AG67)","v":25},{"$f":"SUM($I$67:AH67)","v":26},{"$f":"SUM($I$67:AI67)","v":27},{"$f":"SUM($I$67:AJ67)","v":28},{"$f":"SUM($I$67:AK67)","v":29},{"$f":"SUM($I$67:AL67)","v":30},{"$f":"SUM($I$67:AM67)","v":31},{"$f":"SUM($I$67:AN67)","v":32},{"$f":"SUM($I$67:AO67)","v":33},{"$f":"SUM($I$67:AP67)","v":34},{"$f":"SUM($I$67:AQ67)","v":35},{"$f":"SUM($I$67:AR67)","v":36},{"$f":"SUM($I$67:AS67)","v":37},{"$f":"SUM($I$67:AT67)","v":38},{"$f":"SUM($I$67:AU67)","v":39},{"$f":"SUM($I$67:AV67)","v":40},{"$f":"SUM($I$67:AW67)","v":41},{"$f":"SUM($I$67:AX67)","v":42},{"$f":"SUM($I$67:AY67)","v":43},{"$f":"SUM($I$67:AZ67)","v":44},{"$f":"SUM($I$67:BA67)","v":45},{"$f":"SUM($I$67:BB67)","v":46},{"$f":"SUM($I$67:BC67)","v":47},{"$f":"SUM($I$67:BD67)","v":48},{"$f":"SUM($I$67:BE67)","v":49},{"$f":"SUM($I$67:BF67)","v":50},{"$f":"SUM($I$67:BG67)","v":51},{"$f":"SUM($I$67:BH67)","v":52},{"$f":"SUM($I$67:BI67)","v":53},{"$f":"SUM($I$67:BJ67)","v":54},{"$f":"SUM($I$67:BK67)","v":55},{"$f":"SUM($I$67:BL67)","v":56},{"$f":"SUM($I$67:BM67)","v":57},{"$f":"SUM($I$67:BN67)","v":58},{"$f":"SUM($I$67:BO67)","v":59},{"$f":"SUM($I$67:BP67)","v":60},{"$f":"SUM($I$67:BQ67)","v":61},{"$f":"SUM($I$67:BR67)","v":62},{"$f":"SUM($I$67:BS67)","v":63},{"$f":"SUM($I$67:BT67)","v":64},{"$f":"SUM($I$67:BU67)","v":65},{"$f":"SUM($I$67:BV67)","v":66},{"$f":"SUM($I$67:BW67)","v":67},{"$f":"SUM($I$67:BX67)","v":68},{"$f":"SUM($I$67:BY67)","v":69},{"$f":"SUM($I$67:BZ67)","v":70},{"$f":"SUM($I$67:CA67)","v":71},{"$f":"SUM($I$67:CB67)","v":72},{"$f":"SUM($I$67:CC67)","v":73},{"$f":"SUM($I$67:CD67)","v":74},{"$f":"SUM($I$67:CE67)","v":75},{"$f":"SUM($I$67:CF67)","v":76},{"$f":"SUM($I$67:CG67)","v":77},{"$f":"SUM($I$67:CH67)","v":78},{"$f":"SUM($I$67:CI67)","v":79},{"$f":"SUM($I$67:CJ67)","v":80},{"$f":"SUM($I$67:CK67)","v":81},{"$f":"SUM($I$67:CL67)","v":82},{"$f":"SUM($I$67:CM67)","v":83},{"$f":"SUM($I$67:CN67)","v":84},{"$f":"SUM($I$67:CO67)","v":85},{"$f":"SUM($I$67:CP67)","v":86},{"$f":"SUM($I$67:CQ67)","v":87},{"$f":"SUM($I$67:CR67)","v":88},{"$f":"SUM($I$67:CS67)","v":89},{"$f":"SUM($I$67:CT67)","v":90},{"$f":"SUM($I$67:CU67)","v":91},{"$f":"SUM($I$67:CV67)","v":92},{"$f":"SUM($I$67:CW67)","v":93},{"$f":"SUM($I$67:CX67)","v":94},{"$f":"SUM($I$67:CY67)","v":95},{"$f":"SUM($I$67:CZ67)","v":96},{"$f":"SUM($I$67:DA67)","v":97},{"$f":"SUM($I$67:DB67)","v":98},{"$f":"SUM($I$67:DC67)","v":99},{"$f":"SUM($I$67:DD67)","v":100}]
[null,null,null,null,null,null,null,"Discount Factor",{"$f":"IF(I68=0,0,(1+$C$23)^-I68)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AO68=0,0,(1+$C$23)^-AO68)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BU68=0,0,(1+$C$23)^-BU68)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(DA68=0,0,(1+$C$23)^-DA68)","v":1},1,1,1]
[]
[null,null,null,null,null,null,"Discounted Cash Flow:",{"$f":"I69*H65","v":0},{"$f":"J69*I65","v":0},0,315110.08600000001,180458.21231999999,97216.619279999999,14001.875199999999,11815.075199999999,14001.875199999999,11815.075199999999,14001.875199999999,11815.075199999999,11815.075199999999,14001.875199999999,11815.075199999999,11815.075199999999,14001.875199999999,1988.2128000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO69*AN65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU69*BT65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"NPV:",{"$f":"SUM(H71:DC71)","v":735672.95759999985}]
[]
[null,null,null,null,"Calculation Check:",{"$f":"F65-'FA Schedule'!K449","v":0}]
[null,null,null,null,"Difference:",{"$f":"IF(F65=0,0,F74/F65)","v":0}]
[null,null,null,null,null,"*red indicates total less than shown in Schedule sheet"]
[null,"Select Costs to Graph"]
[null,"Total Cost"]
[]
[null,{"$f":"IF(B78=\"\",B78,CONCATENATE(E37,\" - \",B78))","v":"FA Cost - Total Cost"},null,{"$f":"E37&\"/1000\"","v":"FA Cost/1000"},{"$f":"DD59/$F$80","v":0},1,{"$f":"IF($B$78=\"Total Cost\", H59/1000,INDEX(AccountsGraphTbl,MATCH($B$78,Accounts,0),H35)/1000)","v":0},0,0,286.46408600000001,164.05221232,88.378619279999995,12.729875199999999,10.741075199999999,12.729875199999999,10.741075199999999,12.729875199999999,10.741075199999999,10.741075199999999,12.729875199999999,10.741075199999999,10.741075199999999,12.729875199999999,1.8082128000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$78=\"Total Cost\", AN59/1000,INDEX(AccountsGraphTbl,MATCH($B$78,Accounts,0),AN35)/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$78=\"Total Cost\", BT59/1000,INDEX(AccountsGraphTbl,MATCH($B$78,Accounts,0),BT35)/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"quarterly or monthly for first three years"]

{"sheet":"Cost Summary","index":5,"n_rows":125,"n_cols":68,"rows_kept":125,"cut":false,"hidden":true,"merged":[[4,0,4,6],[70,1,70,2],[113,53,113,58],[111,0,111,5],[112,0,112,5],[106,53,106,58],[107,53,107,58],[108,53,108,58],[109,53,109,58],[113,0,113,5],[112,53,112,58],[111,53,111,58],[5,0,5,6],[121,0,121,5],[117,53,117,58],[116,53,116,58],[69,1,69,2],[90,54,90,58],[110,53,110,58],[87,63,87,66],[124,0,124,5],[105,53,105,58],[119,0,119,5],[120,0,120,5],[123,0,123,5],[96,2,96,6],[118,53,118,58],[115,0,115,5],[116,0,116,5],[117,0,117,5],[118,0,118,5],[114,0,114,5],[122,0,122,5],[114,53,114,58],[115,53,115,58]]}
[{"$f":"IF('Property Information'!C26=0,\"Enter Project Name\",CONCATENATE(\"Project Name: \",'Property Information'!C26))","v":"Project Name: CHMRP Surface Reclamation Cost Estimate SF002RE"}]
[{"$f":"IF(SubmittalDate=0,\"Enter Submittal Date\",CONCATENATE(\"Project Date: \",SubmittalDate))","v":"Project Date: December 2022"}]
[{"$f":"IF(ISBLANK('Property Information'!B6),\"Invalid Model Version!\",CONCATENATE(\"Model Version: \",'Property Information'!B6))","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"File Name: \",FileName)","v":"File Name: 20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Data Cost File: \",DataFileName)","v":"Data Cost File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
[]
[]
["Description",null,null,"Scheduled Cost","From Other User","Total Cost"]
[null,null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
["Waste Rock Dumps",null,null,{"$f":"_SchedDumpsTotal+INDEX(OtherUserCategoryCosts,MATCH(A11,CostSummaryCategories,0),2)","v":43211},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(A11,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D11:E11)","v":43211}]
["Tailings",null,null,{"$f":"_SchedTailsTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(A12,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D12:E12)","v":0}]
["Heaps",null,null,{"$f":"_SchedHeapsTotal","v":0},0,0]
["Pits",null,null,{"$f":"_SchedPitsTotal","v":0},0,0]
["Quarries & Borrow Areas",null,null,{"$f":"_SchedQuarryTotal","v":0},0,0]
["Material Hauling",null,null,{"$f":"_SchedHaulageTotal","v":0},0,0]
["Roads",null,null,{"$f":"_SchedRoadsTotal","v":0},0,0]
["Process Ponds",null,null,{"$f":"_SchedPondsTotal","v":26142},0,26142]
["Yards, Etc.",null,null,{"$f":"_SchedYardsTotal","v":0},0,0]
["Landfills",null,null,{"$f":"_SchedLandFillsTotal","v":0},0,0]
["Foundation & Buildings Areas",null,null,{"$f":"_SchedBuildingTotal","v":11225},0,11225]
["Underground Openings"]
[null,"Declines, Portals, Adits",null,{"$f":"_SchedAditsTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B23,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D23:E23)","v":0}]
[null,"Shafts",null,{"$f":"_SchedShaftsTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B24,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D24:E24)","v":0}]
["Drainage & Sediment Control"]
[null,"Diversion Ditches",null,{"$f":"_SchedDiversionTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B26,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D26:E26)","v":0}]
[null,"Sediment/Evaporation Ponds",null,{"$f":"_SchedSedPondTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B27,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D27:E27)","v":0}]
["Other Demo and Equipment Removal"]
[null,"Other Demo",null,{"$f":"_SchedOtherDemoTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B29,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D29:E29)","v":0}]
[null,"Equipment Removal",null,{"$f":"_SchedEquipRemovalTotal","v":1844.28},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B30,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D30:E30)","v":1844.28}]
["Solution Management"]
[null,"Pumping",null,{"$f":"_SchedPumpTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B32,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D32:E32)","v":0}]
[null,"Forced Evaporation",null,{"$f":"_SchedEvapTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B33,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D33:E33)","v":0}]
[null,"Water Treatment",null,{"$f":"_SchedTreatTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B34,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D34:E34)","v":0}]
[null,"Decontamination",null,{"$f":"_SchedDeconTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B35,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D35:E35)","v":0}]
["Well Abandonment"]
[null,"Production/Dewatering Wells",null,{"$f":"_SchedProductionWellTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B37,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D37:E37)","v":0}]
[null,"Monitoring Wells",null,{"$f":"_SchedMonitorWellTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B38,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D38:E38)","v":0}]
["Waste Disposal"]
[null,"Solid Waste",null,{"$f":"_SchedSolidWasteTotal","v":17770},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B40,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D40:E40)","v":17770}]
[null,"Hazardous Waste",null,{"$f":"_SchedHazMatTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B41,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D41:E41)","v":0}]
[null,"Hydrocarbon Contaminated Soils",null,{"$f":"_SchedHCSTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B42,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D42:E42)","v":0}]
["Misc. Costs"]
[null,"Fence Removal",null,{"$f":"_SchedFenceRemovalTotal","v":10472},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B44,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D44:E44)","v":10472}]
[null,"Fence Installation",null,{"$f":"_SchedFenceInstallTotal","v":250608},0,250608]
[null,"Culvert Removal",null,{"$f":"_SchedCulvertTotal","v":0},0,0]
[null,"Pipe Removal",null,{"$f":"_SchedPipeTotal","v":36652},0,36652]
[null,"Powerline & Transformer Removal",null,{"$f":"_SchedPowerLineTotal","v":0},0,0]
[null,"Rip-rap, rock lining, gabions",null,{"$f":"_SchedRipRapTotal","v":0},0,0]
["Exploration"]
[null,"Exploration Drillholes",null,{"$f":"_SchedDrillholeTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B51,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D51:E51)","v":0}]
[null,"Trenches",null,{"$f":"_SchedTrenchTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B52,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D52:E52)","v":0}]
["Exploration Roads & Drill Pads",null,null,{"$f":"_SchedExplRoadTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(A53,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D53:E53)","v":0}]
["Monitoring & Maintenance"]
[null,"Reclamation Maintenance",null,{"$f":"_SchedReclMaintTotal","v":{"$error":"#NAME?"}},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B55,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D55:E55)","v":{"$error":"#NAME?"}}]
[null,"Reclamation Monitoring",null,{"$f":"_SchedMonReclTotal","v":{"$error":"#NAME?"}},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B56,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D56:E56)","v":{"$error":"#NAME?"}}]
[null,"Water/Rock Quality Monitoring",null,{"$f":"_SchedMonH2OTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B57,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D57:E57)","v":0}]
["Construction Management",null,null,{"$f":"_SchedConstrMgmtTotal","v":{"$error":"#NAME?"}},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(A58,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D58:E58)","v":{"$error":"#NAME?"}}]
["Closure Planning"]
[null,"Studies",null,{"$f":"_SchedStudiesTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B60,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D60:E60)","v":0}]
[null,"Engineering",null,{"$f":"_SchedEngineeringTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B61,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D61:E61)","v":0}]
[null,"Permitting",null,{"$f":"_SchedPermittingTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B62,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D62:E62)","v":0}]
["General & Administration"]
[null,"Property Holding Costs",null,{"$f":"_SchedPropertyTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B64,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D64:E64)","v":0}]
[null,"Security and Maintenance",null,{"$f":"_SchedSecurityTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B65,CostSummaryCategories,0),2)","v":0},0]
[null,"Adminstration",null,{"$f":"_SchedAdminTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B66,CostSummaryCategories,0),2)","v":0},0]
["Human Resources",null,null,{"$f":"_SchedHRTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(A67,CostSummaryCategories,0),2)","v":0},0]
["Unspecified Costs (from Other User sheet)",null,null,{"$f":"UnspecifiedOtherUser","v":39139.437599999997},null,39139.437599999997]
["Other Costs**",null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,{"$f":"CostType&\" Direct Costs\"","v":"FA Direct Costs"},{"$f":"SUM(D11:D71)","v":{"$error":"#NAME?"}},{"$f":"SUM(E11:E71)","v":0},{"$f":"SUM(F11:F71)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect Costs",null,null,null,null,null,null,"Indirect Costs"]
[null,null,null,null,"Engineering, Design and Construction Plan"]
[null,null,null,null,"Contingency"]
[null,null,null,null,"Contractor OH and Profit"]
[null,null,null,null,"Contract Administration"]
[null,null,null,null,{"$f":"\"TOTAL \"&CostType& \" COST\"","v":"TOTAL FA COST"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. Engineering, Design and Construction (ED&C) Plan (7)",null,null,null,null,{"$f":"(IF(NOI=TRUE,\"N/A  \",IF(D72<=BC93,ROUND(BC94*D72,0),IF(AND(BC93<D72,D72<=BD93),ROUND(BD94*D72,0),IF(AND(BD93<D72,D72<=BE93),ROUND(BE94*D72,0),IF(D72>BF93,ROUND(BF94*D72,0),0))))))","v":{"$error":"#NAME?"}},{"$f":"IF($D$72=0,0,BG78/$D$72)","v":{"$error":"#NAME?"}},false,null,null,"Insurance (1.5% of labor costs)",null,null,null,{"$f":"BM78","v":0}]
["** Other Operator supplied costs - additional documentation required.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Contingency (8)",null,null,null,null,{"$f":"IF(NOI=TRUE,\"N/A  \",IF(D72<=BC96,ROUND(BC97*D72,0),IF(AND(BC96<D72,D72<=BD96),ROUND(BD97*D72,0),IF(AND(BD96<D72,D72<=BE96),ROUND(BE97*D72,0),IF(D72>BF96,ROUND(BF97*D72,0),0)))))","v":{"$error":"#NAME?"}},{"$f":"IF($D$72=0,0,BG79/$D$72)","v":{"$error":"#NAME?"}},false,null,null,"Bond (3% of the O&M costs)",null,null,null,{"$f":"0.03*TotalDirectCost","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Insurance (9)",null,{"$f":"ROUND(BC98*TotalDirectCost,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"BD80","v":{"$error":"#NAME?"}},{"$f":"IF(TotalDirectCost=0,0,BG80/TotalDirectCost)","v":{"$error":"#NAME?"}},true,null,null,"Contractor Profit (10% of O&M cost)",null,null,null,{"$f":"0.1*TotalDirectCost","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Performance Bond (10)",null,null,null,null,{"$f":"IF(D72<=100000,\"N/A  \",ROUND(D72*BC99,0))","v":{"$error":"#NAME?"}},{"$f":"IF($D$72=0,0,BG81/$D$72)","v":{"$error":"#NAME?"}},true,null,null,"Contract Administration (4) (See Table Below)",null,null,null,{"$f":"BP110","v":1058186.0625}]
[{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BB72,\"\")","v":"Indirect Costs"},null,null,null,null,"Include?","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Contractor Profit (11)",null,null,null,null,{"$f":"ROUND(BC100*D72,0)","v":{"$error":"#NAME?"}},{"$f":"IF($D$72=0,0,BG82/$D$72)","v":{"$error":"#NAME?"}},true,null,null,"Subtotal Add-On Costs",null,null,null,{"$f":"SUM(BP78:BP81)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BB78,\"\")","v":"1. Engineering, Design and Construction (ED&C) Plan (7)"},null,null,null,null,null,{"$f":"IF(EDCCheck=TRUE,BG78,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Contract Administration (12)",null,null,null,null,{"$f":"IF(D72<=BC102,ROUND(BC103*D72,0),IF(AND(BC102<D72,D72<=BD102),ROUND(BD103*D72,0),IF(AND(BD102<D72,D72<=BE102),ROUND(BE103*D72,0),IF(D72>BF102,ROUND(BF103*D72,0),0))))","v":{"$error":"#NAME?"}},{"$f":"IF($D$72=0,0,BG84/$D$72)","v":{"$error":"#NAME?"}},true]
[{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BB79,\"\")","v":"2. Contingency (8)"},null,null,null,null,null,{"$f":"IF(ContingencyCheck=TRUE,BG79,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7. Government Indirect Cost (13)",null,null,null,null,{"$f":"IF(PrivateLand=TRUE,\"N/A  \",ROUND(BG84*BC104,0))","v":{"$error":"#NAME?"}},{"$f":"IF($D$72=0,0,BG85/$D$72)","v":{"$error":"#NAME?"}},true]
[{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BB80,\"\")","v":"3. Insurance (9)"},null,null,{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BD80,\"\")","v":{"$error":"#NAME?"}},null,null,{"$f":"IF(InsuranceCheck=TRUE,BG80,\"\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal Add-On Costs",null,null,null,null,{"$f":"SUM(BG78:BG85)","v":{"$error":"#NAME?"}},{"$f":"IF($D$72=0,0,BG86/$D$72)","v":{"$error":"#NAME?"}},null,null,null,"Grand Total",null,null,null,{"$f":"TotalDirectCost+BP82","v":{"$error":"#NAME?"}}]
[{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BB81,\"\")","v":"4. Performance Bond (10)"},null,null,null,null,null,{"$f":"IF(BondCheck=TRUE,BG81,\"\")","v":{"$error":"#NAME?"}}]
[{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BB82,\"\")","v":"5. Contractor Profit (11)"},null,null,null,null,null,{"$f":"IF(ProfitCheck=TRUE,BG82,\"\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",null,null,null,null,{"$f":"D72+G91","v":{"$error":"#NAME?"}},null,null,null,null,"RECLAMATION COST ESTIMATION SUMMARY SHEET FOOTNOTES"]
[{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BB84,\"\")","v":"6. Contract Administration (12)"},null,null,null,null,null,{"$f":"IF(AdminCheck=TRUE,BG84,\"\")","v":{"$error":"#NAME?"}}]
[{"$f":"IF(OR(ISBLANK(BB104),BB104=\"\"),\"\")","v":""},null,null,null,null,null,{"$f":"IF(OR(ISBLANK(BB104),BB104=\"\"),\"\",IF(IndirectCheck=TRUE,BG85,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Administrative Cost Rates (%)",null,null,null,null,null,null,null,null,null,"1.  Davis-Bacon wage rates. "]
[{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BB86,\"\")","v":"Subtotal Add-On Costs"},null,null,null,null,null,{"$f":"SUM(G84:G90)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Ranges for Indirect Cost Percentages",null,null,null,null,null,null,null,null,"2.  Equipment rates from Cashman"]
["Total Indirect Costs as % of Direct Cost",null,null,null,null,null,{"$f":"IF(G91=0,\"--\",G91/D72)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<=","<=","<=",">",null,null,null,null,null,"3.  Includes Laboratory Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. Engineering, Design and Construction (ED&C) Plan (7)",500000,2500000,25000000,25000000,"Small Plan",null,null,null,null,"4.  NDEP Project Administration"]
["GRAND TOTAL",null,null,null,null,null,{"$f":"BG88","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Rate",0.1,0.08,0.06,0.04]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<=","<=","<=",">"]
["Administrative Cost Rates (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Contingency (8)",500000,5000000,50000000,50000000,"Small Plan"]
[null,null,"Cost Ranges for Indirect Cost Percentages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Rate",0.03,0.04,0.05,0.06,0.02]
[null,null,"<=","<=","<=",">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Insurance (9)",1.4999999999999999E-2,"of labor costs",null,null,null,null,null,null,null,"NDEP Administrative Team","Number of\nStaff","% Time Engaged","Annual Salary & Fringe","Cost"]
[{"$f":"BB93","v":"1. Engineering, Design and Construction (ED&C) Plan (7)"},null,{"$f":"BC93","v":500000},{"$f":"BD93","v":2500000},{"$f":"IF(ISBLANK(BE93),\"\",BE93)","v":25000000},{"$f":"BF93","v":25000000},{"$f":"BG93","v":"Small Plan"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Bond (10)",0.03,"of the O&M costs if O&M costs are >$100,000",null,null,null,null,null,null,null,"Deputy Administrator",1,0.05,112000,{"$f":"BM99*BN99*BO99","v":5600}]
[null,{"$f":"BB94","v":"Variable Rate"},{"$f":"BC94","v":0.1},{"$f":"BD94","v":0.08},{"$f":"IF(ISBLANK(BE94),\"\",BE94)","v":0.06},{"$f":"BF94","v":0.04},{"$f":"BG94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Contractor Profit (11)",0.08,"of the O&M costs",null,null,null,null,null,null,null,"Bureau Chief",1,0.15,105000,15750]
[null,null,"<=","<=","<=",">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<=","<=","<=",">",null,null,null,null,null,"Supervising Environmental Scientist",null,null,85000,0]
[{"$f":"BB96","v":"2. Contingency (8)"},null,{"$f":"BC96","v":500000},5000000,50000000,50000000,"Small Plan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Contract Administration (12)",1000000,15000000,25000000,25000000,null,null,null,null,null,"Supervisor",1,0.4,96000,38400]
[null,{"$f":"BB97","v":"Variable Rate"},0.03,0.04,0.05,0.06,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Rate",null,null,null,null,null,null,null,null,null,"Staff Engineer",2,1,60000,120000]
[{"$f":"BB98","v":"3. Insurance (9)"},null,{"$f":"BC98","v":1.4999999999999999E-2},"of labor costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental Scientist",1,0.45,75000,33750]
[{"$f":"BB99","v":"4. Bond (10)"},null,0.03,"of the O&M costs if O&M costs are >$100,000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Administration Team",null,null,null,{"$f":"SUM(BP99:BP104)","v":213500}]
[{"$f":"BB100","v":"5. Contractor Profit (11)"},null,0.08,"of the O&M costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RECLAMATION COST ESTIMATION SUMMARY SHEET FOOTNOTES",null,null,null,null,null,null,null,null,null,"Overhead",null,0.32169999999999999,null,{"$f":"BP105*0.3217","v":68682.95}]
[null,null,"<=","<=","<=",">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTE : Cost can vary considerably from site to site due to remote location of Australian Mine sites","NOTE : Cost can vary considerably from site to site due to remote location of Australian Mine sites","NOTE : Cost can vary considerably from site to site due to remote location of Australian Mine sites","NOTE : Cost can vary considerably from site to site due to remote location of Australian Mine sites","NOTE : Cost can vary considerably from site to site due to remote location of Australian Mine sites","NOTE : Cost can vary considerably from site to site due to remote location of Australian Mine sites",null,null,null,null,"Total Annual Administrative Team Costs",null,null,null,{"$f":"BP105+BP106","v":282182.95}]
[{"$f":"BB102","v":"6. Contract Administration (12)"},null,{"$f":"BC102","v":1000000},15000000,{"$f":"IF(ISBLANK(BE102),\"\",BE102)","v":25000000},{"$f":"BF102","v":25000000},{"$f":"IF(ISBLANK(BG102),\"\",BG102)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Life of Project for Earthworks and Demolition",null,3,"years",{"$f":"3*BP107","v":846548.85000000009}]
[null,{"$f":"BB103","v":"Variable Rate"},{"$f":"BC103","v":0},0,{"$f":"IF(ISBLANK(BE103),\"\",BE103)","v":""},{"$f":"BF103","v":0},{"$f":"IF(ISBLANK(BG103),\"\",BG103)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extended Monitoring Period (5 years @ 15%)",null,5,"years",{"$f":"0.15*BN109*BP107","v":211637.21250000002}]
[{"$f":"IF(OR(ISBLANK(BB104),BB104=\"\"),\"\")","v":""},null,{"$f":"BC104","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP108+BP109","v":1058186.0625}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: NDEP"]
[{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BB106,\"\")","v":"RECLAMATION COST ESTIMATION SUMMARY SHEET FOOTNOTES"},null,{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BC106,\"\")","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Staff Engineer III, RPE - $89,000"]
[{"$f":"IF(BB107=\"\",\"\",BB107)","v":"NOTE : Cost can vary considerably from site to site due to remote location of Australian Mine sites"},null,"NOTE : Cost can vary considerably from site to site due to remote location of Australian Mine sites","NOTE : Cost can vary considerably from site to site due to remote location of Australian Mine sites","NOTE : Cost can vary considerably from site to site due to remote location of Australian Mine sites","NOTE : Cost can vary considerably from site to site due to remote location of Australian Mine sites",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental Scientist III - $75,000"]
["",null,{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BC108,\"\")","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supervisor IV, RPE - $96,000"]
["",null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental Scientist IV (Supervisor) - $85,000"]
["",null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bureau Chief - $105,000"]
["",null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deputy Administrator - $112,000"]
["",null,0,0,0,0]
["",null,0,0,0,0]
["",null,0,0,0,0]
[{"$f":"IF(BB115=\"\",\"\",BB115)","v":""},null,{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BC115,\"\")","v":0},0,0,0]
[{"$f":"IF(BB116=\"\",\"\",BB116)","v":""},null,0,0,0,0]
[{"$f":"IF(BB117=\"\",\"\",BB117)","v":""},null,0,0,0,0]
[{"$f":"IF(BB118=\"\",\"\",BB118)","v":""},null,0,0,0,0]
[{"$f":"IF(BB119=\"\",\"\",BB119)","v":""},null,0,0,0,0]

{"sheet":"Filters","index":6,"n_rows":73,"n_cols":7,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"},null,null,null,null,null,{"$f":"Filter3&\":\"","v":"Phases:"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"},null,null,null,null,null,{"$f":"Filter1&\":\"","v":"Locations:"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"},null,null,null,null,null,{"$f":"Filter2&\":\"","v":"Properties:"}]
[]
[]
["Phases"]
[-1,"Description",{"$f":"Filter3&\" Code\n(used in detail sheets)\"","v":"Phases Code\n(used in detail sheets)"}]
[{"$f":"ROW(A12) - ROW($A$11)-1","v":0}]
[{"$f":"ROW(A13) - ROW($A$11)-1","v":1},"Concurrent Reclamation","Concurrent"]
[2,"Final Closure","Closure"]
[3,"Post Clsure","Post Closure"]
[]
[]
[]
[]
[]
[]
[]
["Locations"]
[-1,"Description",{"$f":"Filter1&\" Code\n(used in detail sheets)\"","v":"Locations Code\n(used in detail sheets)"}]
[{"$f":"ROW(A25) - ROW($A$24)-1","v":0}]
[{"$f":"ROW(A26) - ROW($A$24)-1","v":1},"Residue Pile Area","Residue Pile"]
[2,"Waste Rock Dump Area","WRD"]
[3,"Pit Area","Pit"]
[4,"Site Roads","Roads"]
[5,"Quarries & Borrow Pits","Borrow Area"]
[6,"Surface Channels","Channels"]
[7,"Ponds","Ponds"]
[8,"Soil Stockpiles","Stockpiles"]
[9,"General & Admin. Area","General & Admin."]
[10,"Wells","Wells"]
[11,"Maintenance ","Maintenance"]
[12,"Erosion Control","Erosion"]
[13,"Water Management","Water Magt."]
[14,"Monitoring","Monitoring"]
[15,"Buildings, Structures","Build./Str."]
[]
[]
[]
[]
[]
[]
[]
["Properties"]
[-1,"Description",{"$f":"Filter2&\" Code\n(used in detail sheets)\"","v":"Properties Code\n(used in detail sheets)"}]
[{"$f":"ROW(A50) - ROW($A$49)-1","v":0}]
[{"$f":"ROW(A51) - ROW($A$49)-1","v":1},"Public Land","Public Land"]
[2,"Private Land","Private Land"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"            "]

{"sheet":"Languages","index":7,"n_rows":40,"n_cols":8,"rows_kept":40,"cut":false,"hidden":true,"merged":[]}
[]
[null,"CURRENT LANGUAGE SELECTED","English (U.S.)","Español (CL)","Español (MX)","Español (PE)","Español (AR)","Russian"]
[null,"Table Titles"]
[1,"Cost Summary"]
[{"$f":"A4+1","v":2},"Color Code Key"]
[{"$f":"A5+1","v":3},"User Input"]
[4,"User Input (Cont.)"]
[5,"Assumptions & Calculations"]
[6,"Regrading Costs"]
[7,"Cover Costs"]
[8,"Cover 1 Costs"]
[9,"Cover 2 Costs"]
[10,"Growth Media Costs"]
[11,"Scarify/Revegetation Costs"]
[12,"Revegetation Costs"]
[13,"Backfill 1 Costs"]
[14,"Backfill 2 Costs"]
[15,"Liner Removal Costs"]
[16,"Evaporation/Evapotranspiration Cell Liners"]
[17,"Evaporation/Evapotranspiration Cell Piping"]
[null,"Column Headings"]
[18,"Description (required)"]
[19,"ID Code (optional)"]
[20,"Ground Slope at Toe"]
[21,"Ungraded Slope"]
[22,"Final Slope"]
[23,"Final Top Slope"]
[24,"Lift (dump) Height"]
[25,"Mid-Bench Length"]
[26,"Average Flat Area Long Dimension (ripping distance)"]
[27,"Final (Regraded) Dump Footprint"]
[28,"Regrade Volume (1) (if calculated elsewhere)"]
[29,"Cover Thickness Slopes"]
[30,"Cover Thickness Flat Areas"]
[31,"Distance from Cover Borrow"]
[32,"Slope from Dump to Cover Borrow"]
[33,"Slope Growth Media Thickness"]
[34,"Flat Area Growth Media Thickness"]
[35,"Distance from Growth Media Stockpile"]
[36,"Slope from Dump to  Stockpile"]

{"sheet":"Waste Rock Dumps","index":8,"n_rows":148,"n_cols":205,"rows_kept":148,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"},null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
[{"$f":"\"Waste Rock Dumps - \"&CostType&\" Cost Summary\"","v":"Waste Rock Dumps - FA Cost Summary"}]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Grading Costs",{"$f":"SUMIF($BC$32:$BC$34,TRUE,M99:M101)","v":0},{"$f":"SUMIF($BC$32:$BC$34,TRUE,N99:N101)","v":0},"N/A",{"$f":"SUM(C12:E12)","v":0}]
[null,"Cover 1 Placement Cost",{"$f":"SUMIF($BC$32:$BC$34,TRUE,S108:S110)+SUMIF($BC$32:$BC$34,TRUE,V108:V110)+SUMIF($BC$32:$BC$34,TRUE,O108:O110)","v":0},{"$f":"SUMIF($BC$32:$BC$34,TRUE,T108:T110)+SUMIF($BC$32:$BC$34,TRUE,W108:W110)+SUMIF($BC$32:$BC$34,TRUE,R108:R110)+SUMIF($BC$32:$BC$34,TRUE,P108:P110)","v":0},"N/A",{"$f":"SUM(C13:E13)","v":0}]
[null,"Cover 2 Placement Cost",{"$f":"SUMIF($BC$32:$BC$34,TRUE,S120:S122)+SUMIF($BC$32:$BC$34,TRUE,V120:V122)+SUMIF($BC$32:$BC$34,TRUE,O120:O122)","v":0},{"$f":"SUMIF($BC$32:$BC$34,TRUE,T120:T122)+SUMIF($BC$32:$BC$34,TRUE,W120:W122)+SUMIF($BC$32:$BC$34,TRUE,R120:R122)+SUMIF($BC$32:$BC$34,TRUE,P120:P122)","v":0},"N/A",{"$f":"SUM(C14:E14)","v":0}]
[null,"Topsoil Placement Cost",{"$f":"SUMIF($BC$32:$BC$34,TRUE,I132:I134)","v":0},{"$f":"SUMIF($BC$32:$BC$34,TRUE,J132:J134)","v":0},"N/A",{"$f":"SUM(C15:E15)","v":0}]
[null,"Ripping/Scarifying Cost",{"$f":"SUMIF($BC$32:$BC$34,TRUE,K141:K143)","v":0},{"$f":"SUMIF($BC$32:$BC$34,TRUE,L141:L143)","v":0},"N/A",{"$f":"SUM(C16:E16)","v":0}]
[null,"Subtotal Earthworks",{"$f":"SUM(C12:C16)","v":0},{"$f":"SUM(D12:D16)","v":0},null,{"$f":"SUM(F12:F16)","v":0}]
[null,"Revegetation Cost",{"$f":"SUMIF($BC$32:$BC$34,TRUE,N141:N143)","v":12443},{"$f":"SUMIF($BC$32:$BC$34,TRUE,O141:O143)","v":7110},{"$f":"SUMIF($BC$32:$BC$34,TRUE,P141:P143)","v":23658},{"$f":"SUM(C18:E18)","v":43211}]
[null,"TOTALS",{"$f":"SUM(C17:C18)","v":12443},{"$f":"SUM(D17:D18)","v":7110},{"$f":"SUM(E17:E18)","v":23658},{"$f":"SUM(F17:F18)","v":43211}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[{"$f":"ThisSheetName(A1)&\" - \"&VLOOKUP(A29,TableTitles,2)","v":"Waste Rock Dumps - User Input"},null,null,null,null,null,null,null,null,null,"You must fill in ALL green cells in this section for each dump, lift or dump category",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waste Rock Dumps - User Input Converted to English Units"]
[3,"Facility Description",null,null,null,null,null,null,null,"Physical - MANDATORY",null,null,null,null,null,null,null,null,"Cover 1",null,null,null,"Cover 2",null,null,null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover 1",null,null,null,"Cover 2",null,null,null,"Growth Media (upper layer)"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Ground Slope \nat Toe","Ungraded \nSlope","Final \nSlope","Final Top Slope","Lift (dump) Height","Mid-Bench Length","Average Long Dimension (ripping distance)","Final (Regraded) Footprint","Regrade Volume (1)\n(if calculated elsewhere)","Cover   Thickness Slopes","Cover   Thickness Flat Areas","Haul Distance to Placement Location (2)","Slope to Placement Location","Cover   Thickness Slopes","Cover   Thickness Flat Areas","Haul Distance to Placement Location (2)","Slope to Placement Location","Slope Growth Media Thickness","Flat Area Growth Media Thickness","Haul Distance to Placement Location","Slope to Placement Location",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description\n(required)","Cost Type","Lift (dump) Height","Mid-Bench Length","Average Flat Area Long Dimension (ripping distance)","Final Dump Footprint","Regrade Volume\n(if calculated elsewhere)","Slope Cover \nThickness","Flat Areas Cover \nThickness ","Distance to Placement","Slope to Placement","Slope Cover \nThickness "," Flat AreasCover \nThickness","Distance to Placement","Slope to Placement","Slope Growth Media Thickness","Flat Area Growth Media Thickness","Distance from      Growth Media Stockpile","Slope from Dump to  Stockpile"]
[-1,null,null,null,null,null,null,null,null,"% Grade","_H:1V","_H:1V","% Grade",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","acres","cy","in","in","ft","% grade","in","in","ft","% grade","in","in","ft","% grade"]
[{"$f":"ROW(A32) - ROW($A$31)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(V32)>20,ABS(AD32)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A32","v":0},0,{"$f":"NOT(ISERR(FIND(CostType,I32)))","v":false},{"$f":"IF(Metric,ROUND(M2Ft*N32,0),N32)","v":0},0,0,{"$f":"IF(Metric,ROUND(Ha2Ac*Q32,3),Q32)","v":0},{"$f":"IF(ISBLANK(R32),\"\",IF(Metric,ROUND(M3_2_CY*R32,0),R32))","v":""},{"$f":"IF(Metric,ROUND(mm2in*S32,3),S32)","v":0},0,{"$f":"IF(Metric,ROUND(M2Ft*U32,0),U32)","v":0},{"$f":"V32","v":0},{"$f":"IF(Metric,ROUND(mm2in*W32,3),W32)","v":0},0,{"$f":"IF(Metric,ROUND(M2Ft*Y32,0),Y32)","v":0},{"$f":"Z32","v":0},{"$f":"IF(Metric,ROUND(mm2in*AA32,3),AA32)","v":0},0,{"$f":"IF(Metric,ROUND(M2Ft*AC32,0),AC32)","v":0},{"$f":"AD32","v":0}]
[{"$f":"ROW(A33) - ROW($A$31)-1","v":1},"Waste Rock Pile Reveg",null,2000,"Dumps","Post Closure","WRD","Private Land","FA",0,0,0,0,0,0,0,71.430000000000007,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(ABS(V33)>20,ABS(AD33)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A33","v":1},{"$f":"B33","v":"Waste Rock Pile Reveg"},{"$f":"NOT(ISERR(FIND(CostType,I33)))","v":true},{"$f":"IF(Metric,ROUND(M2Ft*N33,0),N33)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*O33,0),O33)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*P33,0),P33)","v":0},{"$f":"IF(Metric,ROUND(Ha2Ac*Q33,3),Q33)","v":71.430000000000007},{"$f":"IF(ISBLANK(R33),\"\",IF(Metric,ROUND(M3_2_CY*R33,0),R33))","v":""},{"$f":"IF(Metric,ROUND(mm2in*S33,3),S33)","v":0},{"$f":"IF(Metric,ROUND(mm2in*T33,3),T33)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*U33,0),U33)","v":0},{"$f":"V33","v":0},{"$f":"IF(Metric,ROUND(mm2in*W33,3),W33)","v":0},{"$f":"IF(Metric,ROUND(mm2in*X33,3),X33)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*Y33,0),Y33)","v":0},{"$f":"Z33","v":0},{"$f":"IF(Metric,ROUND(mm2in*AA33,3),AA33)","v":0},{"$f":"IF(Metric,ROUND(mm2in*AB33,3),AB33)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*AC33,0),AC33)","v":0},{"$f":"AD33","v":0}]
[]
[]
[null,"Notes:"]
[null,"1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"2. Input distance from crusher to placement location if material to be crushed and/or screened."]
[null,"3. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivity Sheet)"]
[]
[]
[]
[]
[]
[{"$f":"ThisSheetName(A20)&\" - \"&VLOOKUP(A46,TableTitles,2)","v":"Waste Rock Dumps - User Input (Cont.)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To Crusher"]
[4,"Facility Description","Cover 1 - Crushing & Screening",null,null,null,null,null,null,null,null,null,"Cover 2 - Crushing & Screening",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover 1",null,null,null,null,"Cover 2"]
[null,"Description\n(required)","Crush\nMaterial","\nScreen\nMaterial","Loss to Crushing/\nScreening","Haul Distance to Crusher (1)","Slope to Crusher","Haul to Crusher Fleet (2)","Compact Slopes\nAfter \nPlacement?","Compact Flat\nAfter \nPlacement?","Cycle Time Override","Maximum\nFleet Size","Crush\nMaterial","\nScreen\nMaterial","Loss to Crushing/\nScreening","Haul Distance to Crusher (1)","Slope to Crusher","Haul to Crusher Fleet (2)","Compact Slopes\nAfter \nPlacement?","Compact Flat\nAfter \nPlacement?","Cycle Time Override","Maximum\nFleet Size",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haul (long or short)","Fleet error","Crusher Haul Fleet","Distance to Crusher","Slope to Crusher","Haul (long or short)","Fleet error","Crusher Haul Fleet","Distance to Crusher","Slope to Crusher"]
[-1,null,"(select)","(select)","%",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(select)","(select)","(select)","(user override)","(user override)","(select)","(select)","%",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(select)","(select)","(select)","(user override)","(user override)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","% grade",null,null,null,"ft","% grade"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(Q49)>20,ABS(Q49)>20,ABS(Q49)>20,ABS(Q49)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(F49),0,IF(F49<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BA49=\"ShortHaul\",RIGHT(H49,6)<>\"Loader\"),AND(BA49=\"LongHaul\",RIGHT(H49,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(H49),0,LEFT(H49,SEARCH(\" \",H49)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*F49,0),F49)","v":0},{"$f":"G49","v":0},{"$f":"IF(ISBLANK(P49),0,IF(P49<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BF49=\"ShortHaul\",RIGHT(R49,6)<>\"Loader\"),AND(BF49=\"LongHaul\",RIGHT(R49,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(R49),0,LEFT(R49,SEARCH(\" \",R49)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*P49,0),P49)","v":0},{"$f":"Q49","v":0}]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"Waste Rock Pile Reveg"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(Q50)>20,ABS(Q50)>20,ABS(Q50)>20,ABS(Q50)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(F50),0,IF(F50<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BA50=\"ShortHaul\",RIGHT(H50,6)<>\"Loader\"),AND(BA50=\"LongHaul\",RIGHT(H50,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(H50),0,LEFT(H50,SEARCH(\" \",H50)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*F50,0),F50)","v":0},{"$f":"G50","v":0},{"$f":"IF(ISBLANK(P50),0,IF(P50<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BF50=\"ShortHaul\",RIGHT(R50,6)<>\"Loader\"),AND(BF50=\"LongHaul\",RIGHT(R50,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(R50),0,LEFT(R50,SEARCH(\" \",R50)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*P50,0),P50)","v":0},{"$f":"Q50","v":0}]
[]
[]
[null,"Notes:"]
[null,"1. Input distance to crusher if material to be crushed or screened"]
[null,{"$f":"\"2. if distance from borrow <\"&ShortHaulDist&IF(Metric,\" m\",\" ft\")&\" must select loader fleet\"","v":"2. if distance from borrow <60.96 ft must select loader fleet"}]
[]
[{"$f":"ThisSheetName(A31)&\" - \"&VLOOKUP(A58,TableTitles,2)","v":"Waste Rock Dumps - User Input (Cont.)"},null,null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each dump, lift or dump category"]
[4,null,"Grading",null,null,null,"Cover 1",null,null,null,"Cover 2",null,null,null,"Growth Media",null,null,null,"Revegetation"]
[null,"Description\n(required)","Dozing Material Condition","Material Type","Grading Equipment Fleet","Slot/Side-by-Side","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Seed Mix Slopes","Seed Mix Flat Areas","Mulch Slopes","Mulch Flat Areas","Fertilizer Slopes","Fertilizer Flat Areas","Slope Scarify/ Rip?","Flat Area Scarify/ Rip?","Scarify/ Ripping Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grading Fleet","Cover 1 Truck Fleet","Cover 2 Truck Fleet","GrowthMed truck fleet","Grading"]
[null,null,"(select)","(select)","(select)","(select)","(select)","(select)","(user override)","(user override)","(select)","(select)","(user override)","(user override)","(select)","(select)","(user override)","(user override)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E61=\"Medium\",\"Med\",E61)","v":0},{"$f":"IF(ISBLANK(H61),0,LEFT(H61,SEARCH(\" \",H61)-1))","v":0},{"$f":"IF(ISBLANK(L61),0,LEFT(L61,SEARCH(\" \",L61)-1))","v":0},{"$f":"IF(ISBLANK(P61),0,LEFT(P61,SEARCH(\" \",P61)-1))","v":0},{"$f":"IF(ISBLANK(AA61),0,LEFT(AA61,SEARCH(\" \",AA61)-1))","v":0}]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"Waste Rock Pile Reveg"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mix 2","Mix 2","None","None","None","None","No","No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E62=\"Medium\",\"Med\",E62)","v":0},{"$f":"IF(ISBLANK(H62),0,LEFT(H62,SEARCH(\" \",H62)-1))","v":0},{"$f":"IF(ISBLANK(L62),0,LEFT(L62,SEARCH(\" \",L62)-1))","v":0},{"$f":"IF(ISBLANK(P62),0,LEFT(P62,SEARCH(\" \",P62)-1))","v":0},{"$f":"IF(ISBLANK(AA62),0,LEFT(AA62,SEARCH(\" \",AA62)-1))","v":0}]
[]
[]
[null,"Notes:"]
[null,"1. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
[{"$f":"ThisSheetName(A42)&\" - \"&VLOOKUP(A69,TableTitles,2)","v":"Waste Rock Dumps - Assumptions & Calculations"}]
[5]
[null,"Regrading Push Distance Calculation"]
[]
[null,"dozing distance:"]
[null,{"$f":"IF(Metric,\"based on 2/3 final cut slope + 2/3 final fill slope (minimum = 15 m)\",\"based on 2/3 final cut slope + 2/3 final fill slope (minimum = 50 ft)\")","v":"based on 2/3 final cut slope + 2/3 final fill slope (minimum = 50 ft)"}]
[]
[null,"Ripping/Scarifying Calculations"]
[]
[null,"Minimum 1 hr ripping/scarifying time per dump"]
[]
[null,"Slopes:"]
[null,"Number of passes = Final slope length ÷ Grader width"]
[null,"Travel distance = Number of passes x  Mid-bench length"]
[null,"Total hours = (Travel distance ÷ Grader productivity) + (Number of passes x Grader maneuver time)"]
[null,"Minimum 1 hr"]
[]
[null,"Flat Areas:"]
[null,"Flat area width = Final flat area ÷ Average long dimensions"]
[null,"Number of passes = Flat area width ÷ Grader width"]
[null,"Travel distance = Number of passes x  Average long dimensions"]
[null,"Total hours = (Travel distance ÷ Grader productivity) + (Number of passes x Grader maneuver time)"]
[]
[null,"Revegetation:"]
[null,"Minimum 1 acre revegetation crew time per area"]
[]
[]
[{"$f":"ThisSheetName(A70)&\" - \"&VLOOKUP(A96,TableTitles,2)","v":"Waste Rock Dumps - Regrading Costs"}]
[6,{"$f":"(CONCATENATE(\"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (\",Dozer_Operator,\") x Material x Visibility x Job Efficiency (\",Dozer_Job_Efficiency,\") x (Slot/Side-by-Side) x (Altitude Deration)\"))","v":"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (0.75) x Material x Visibility x Job Efficiency (0.83) x (Slot/Side-by-Side) x (Altitude Deration)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ungraded Slope Lengths",null,"Graded Slope Lenghts",null,"Angle variance"]
[null,"Description\n(required)","Regrading Volume","Dozing Distance \n(see above)","Regrading Fleet","Uncorrected Dozer Productivity","Grade Correction","Dozing Material","Density Correction","Side-by-Side \nor \nSlot Dozing","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lift Height","ungraded slope","regraded slope","original slope","final top slope","aU","a1 (pivot)","a2","c1","c2","B1","B2","Fill Area","Cut Area","b1","half b1","New C1 =","2/3 C1 =","b2","half b2","New C2 =","2/3 C2 =","Total Push","Total Slope length",null,"Dozing Distance \n(see above)","Regrading Volume","Uncorrected Dozer Productivity","Grade Correction","Dozing Material","Density Correction","Side-by-Side \nor \nSlot Dozing","Altitude Deration","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},null,null,null,null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","_H:1V","_H:1V","% Grade","% Grade","ft","ft","ft","ft","ft","deg","deg","sq ft","sq ft","ft","ft","ft","ft","ft","ft","ft","ft","ft","ft",null,"ft","cy","cy/hr",null,null,null,null,null,"cy/hr","hr","$","$","$"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK($B32),ISBLANK(J32),ISBLANK(K32),ISBLANK(L32),AND(K32=L32,ISBLANK(R32)),ISBLANK(M32),ISBLANK(BD32),ISBLANK(BE32)),\"\",IF(J32>1/L32*100,\"Input Error!\",IF(Metric,ROUND(CY_2_M3*CA99,0),CA99)))","v":""},{"$f":"IF(OR(C99=\"\",C99=0,,ISBLANK($B32),ISBLANK(J32),ISBLANK(K32),ISBLANK(L32),ISBLANK(M32),ISBLANK(BD32),ISBLANK(BE32)),\"\",IF(Metric,ROUND(Ft2M*BZ99,0),BZ99))","v":""},{"$f":"IF(OR(ISBLANK($B32),C99=\"\",C99=0),\"\",IF(ISBLANK(E61),\"Select Fleet\",INDIRECT(BA61&\"Dozer\")))","v":""},{"$f":"IF(OR(ISBLANK($B32),C99=\"\",C99=0),\"\",IF(ISBLANK(E61),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CB99,0),CB99)))","v":""},{"$f":"IF(OR(ISBLANK($B32),C99=\"\",C99=0),\"\",CC99)","v":""},{"$f":"IF(OR(ISBLANK($B32),C99=\"\",C99=0),\"\",IF(OR(ISBLANK(C61),C61>1.2,C61<0.6),\"Select Material\",CD99))","v":""},{"$f":"IF(OR(ISBLANK($B32),C99=\"\",C99=0),\"\",IF(ISBLANK(D61),\"Select Material\",CE99))","v":""},{"$f":"IF(OR(ISBLANK($B32),C99=\"\",C99=0),\"\",CF99)","v":""},{"$f":"IF(OR(ISBLANK($B32),C99=\"\",C99=0,NOT(ISNUMBER(J99))),\"\",IF(ISBLANK(E61),\"Select Fleet\",IF(ISERR(CH99),\"\",IF(Metric,ROUND(CY_2_M3*CH99,0),CH99))))","v":""},{"$f":"IF(OR(ISBLANK($B32),C99=\"\",C99=0,NOT(ISNUMBER(J99)),ISERR(CI99)),0,IF(ISBLANK(E61),\"Select Fleet\",CI99))","v":0},{"$f":"IF(OR(ISBLANK($B32),NOT(ISNUMBER(J99)),ISBLANK(E61),ISERR(CJ99)),0,CJ99)","v":0},{"$f":"IF(OR(ISBLANK($B32),NOT(ISNUMBER(J99)),ISBLANK(E61),ISERR(CK99)),0,CK99)","v":0},{"$f":"IF(OR(ISBLANK($B32),NOT(ISNUMBER(J99)),ISBLANK(E61),ISERR(CL99)),0,CL99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD32","v":0},{"$f":"K32","v":0},{"$f":"L32","v":0},{"$f":"J32","v":0},{"$f":"M32","v":0},{"$f":"UngradedSlopeLen(BA99,BB99)","v":0},{"$f":"IF(AND(BA99=0,BB99=0,BC99=0,BD99=0,BE99=0),0,FindPivot(BA99,BB99,BC99,BD99,BE99))","v":0},{"$f":"BF99-BG99","v":0},{"$f":"IF(SIN((SlopeDeg(BC99)-SlopeGrade(BD99)))=0,0,1/(SIN((SlopeDeg(BC99)-SlopeGrade(BD99))*PI()/180)/(BG99*SIN((180-SlopeDeg(BB99)+SlopeGrade(BD99))*PI()/180))))","v":0},{"$f":"IF(SIN((SlopeDeg(BC99)-SlopeGrade(BD99)))=0,0,IF(BH99=0,0,1/(SIN((SlopeDeg(BC99)-SlopeGrade(BE99))*PI()/180)/(BH99*SIN((180-SlopeDeg(BB99)+SlopeGrade(BE99))*PI()/180)))))","v":0},{"$f":"SlopeDeg(BB99)-SlopeDeg(BC99)","v":0},{"$f":"BK99","v":0},{"$f":"IF(OR(BB99=BC99,BB99=0,BC99=0),0,IF(ROUND(0.5*BG99*BI99*SIN(BK99*PI()/180),5)<0,0,ROUND(0.5*BG99*BI99*SIN(BK99*PI()/180),0)))","v":0},{"$f":"IF(OR(BB99=BC99,BB99=0,BC99=0),0,IF(ROUND(0.5*BH99*BJ99*SIN(BL99*PI()/180),5)<0,0,ROUND(0.5*BH99*BJ99*SIN(BL99*PI()/180),0)))","v":0},{"$f":"BI99*SIN(BK99*PI()/180)/SIN((180-SlopeDeg(BB99)+SlopeGrade(BD99))*PI()/180)","v":0},{"$f":"BO99/2","v":0},{"$f":"SQRT((BG99^2)+(BP99^2)-(2*BP99*BG99*COS((180-SlopeDeg(BB99)+SlopeGrade(BD99))*PI()/180)))","v":0},{"$f":"2*BQ99/3","v":0},{"$f":"BJ99*SIN(BL99*PI()/180)/SIN((180-SlopeDeg(BB99)+SlopeGrade(BE99))*PI()/180)","v":0},{"$f":"BS99/2","v":0},{"$f":"SQRT((BH99^2)+(BT99^2)-(2*BT99*BH99*COS((180-SlopeDeg(BB99)+SlopeGrade(BE99))*PI()/180)))","v":0},{"$f":"2*BU99/3","v":0},{"$f":"IF(OR(BB99=0,BC99=0),0,BV99+BR99)","v":0},{"$f":"IF(OR(BD32=0,K32=0,L32=0),0,ROUND(BI99+BJ99,0))","v":0},null,{"$f":"IF(ISBLANK(B32),0,IF(ROUND(BW99,0)<50,50,ROUND(BW99,0)))","v":0},{"$f":"IF(ISBLANK(B32),0,IF(R32=\"\",ROUND((BM99*BE32)/27,0),BH32))","v":0},{"$f":"IF(ISBLANK(E61),0,ROUND(HLOOKUP(INDIRECT(E61&\"Dozer\"),DozerProductionArray,13,FALSE)*BZ99^HLOOKUP(INDIRECT(E61&\"Dozer\"),DozerProductionArray,14,FALSE),0))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(K32),ISBLANK(L32)),0,IF(AVERAGE(1/K32*100,1/L32*100)>30,1.6,ROUND((0.0214*AVERAGE(1/K32*100,1/L32*100))+0.9786,1)))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(C61)),0,C61)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(D61)),0,VLOOKUP(D61,DozingDensityCorrectionArray,2))","v":0},{"$f":"IF(ISBLANK(B32),0,IF(F61=\"Yes\",Slot_Dozing,1))","v":0},{"$f":"IF(ISBLANK(B32),0,IF(CA99=0,0,HLOOKUP(INDIRECT(E61&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":0},{"$f":"IF(ISBLANK(B32),0,ROUND(CB99*CC99*CE99*CD99*Dozer_Job_Efficiency*CF99*CG99*Dozer_Operator,0))","v":0},{"$f":"IF(ISBLANK(B32),0,IF(CA99=0,0,IF(CA99/CH99<1,1,ROUND(CA99/CH99,HoursRounding))))","v":0},{"$f":"IF(OR(ISBLANK(B32),BA61=0),0,ROUND(CI99*INDIRECT(BA61 & \"DozerLaborRate\"),0))","v":0},{"$f":"IF(OR(ISBLANK(B32),BA61=0),0,ROUND(CI99*INDIRECT(BA61 & \"DozerEquipRate\"),0))","v":0},{"$f":"IF(OR(ISBLANK(B32),BA61=0),0,SUM(CJ99:CK99))","v":0}]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"Waste Rock Pile Reveg"},{"$f":"IF(OR(ISBLANK($B33),ISBLANK(J33),ISBLANK(K33),ISBLANK(L33),AND(K33=L33,ISBLANK(R33)),ISBLANK(M33),ISBLANK(BD33),ISBLANK(BE33)),\"\",IF(J33>1/L33*100,\"Input Error!\",IF(Metric,ROUND(CY_2_M3*CA100,0),CA100)))","v":""},{"$f":"IF(OR(C100=\"\",C100=0,,ISBLANK($B33),ISBLANK(J33),ISBLANK(K33),ISBLANK(L33),ISBLANK(M33),ISBLANK(BD33),ISBLANK(BE33)),\"\",IF(Metric,ROUND(Ft2M*BZ100,0),BZ100))","v":""},{"$f":"IF(OR(ISBLANK($B33),C100=\"\",C100=0),\"\",IF(ISBLANK(E62),\"Select Fleet\",INDIRECT(BA62&\"Dozer\")))","v":""},{"$f":"IF(OR(ISBLANK($B33),C100=\"\",C100=0),\"\",IF(ISBLANK(E62),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CB100,0),CB100)))","v":""},{"$f":"IF(OR(ISBLANK($B33),C100=\"\",C100=0),\"\",CC100)","v":""},{"$f":"IF(OR(ISBLANK($B33),C100=\"\",C100=0),\"\",IF(OR(ISBLANK(C62),C62>1.2,C62<0.6),\"Select Material\",CD100))","v":""},{"$f":"IF(OR(ISBLANK($B33),C100=\"\",C100=0),\"\",IF(ISBLANK(D62),\"Select Material\",CE100))","v":""},{"$f":"IF(OR(ISBLANK($B33),C100=\"\",C100=0),\"\",CF100)","v":""},{"$f":"IF(OR(ISBLANK($B33),C100=\"\",C100=0,NOT(ISNUMBER(J100))),\"\",IF(ISBLANK(E62),\"Select Fleet\",IF(ISERR(CH100),\"\",IF(Metric,ROUND(CY_2_M3*CH100,0),CH100))))","v":""},{"$f":"IF(OR(ISBLANK($B33),C100=\"\",C100=0,NOT(ISNUMBER(J100)),ISERR(CI100)),0,IF(ISBLANK(E62),\"Select Fleet\",CI100))","v":0},{"$f":"IF(OR(ISBLANK($B33),NOT(ISNUMBER(J100)),ISBLANK(E62),ISERR(CJ100)),0,CJ100)","v":0},{"$f":"IF(OR(ISBLANK($B33),NOT(ISNUMBER(J100)),ISBLANK(E62),ISERR(CK100)),0,CK100)","v":0},{"$f":"IF(OR(ISBLANK($B33),NOT(ISNUMBER(J100)),ISBLANK(E62),ISERR(CL100)),0,CL100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD33","v":0},{"$f":"K33","v":0},{"$f":"L33","v":0},{"$f":"J33","v":0},{"$f":"M33","v":0},{"$f":"UngradedSlopeLen(BA100,BB100)","v":0},{"$f":"IF(AND(BA100=0,BB100=0,BC100=0,BD100=0,BE100=0),0,FindPivot(BA100,BB100,BC100,BD100,BE100))","v":0},{"$f":"BF100-BG100","v":0},{"$f":"IF(SIN((SlopeDeg(BC100)-SlopeGrade(BD100)))=0,0,1/(SIN((SlopeDeg(BC100)-SlopeGrade(BD100))*PI()/180)/(BG100*SIN((180-SlopeDeg(BB100)+SlopeGrade(BD100))*PI()/180))))","v":0},{"$f":"IF(SIN((SlopeDeg(BC100)-SlopeGrade(BD100)))=0,0,IF(BH100=0,0,1/(SIN((SlopeDeg(BC100)-SlopeGrade(BE100))*PI()/180)/(BH100*SIN((180-SlopeDeg(BB100)+SlopeGrade(BE100))*PI()/180)))))","v":0},{"$f":"SlopeDeg(BB100)-SlopeDeg(BC100)","v":0},{"$f":"BK100","v":0},{"$f":"IF(OR(BB100=BC100,BB100=0,BC100=0),0,IF(ROUND(0.5*BG100*BI100*SIN(BK100*PI()/180),5)<0,0,ROUND(0.5*BG100*BI100*SIN(BK100*PI()/180),0)))","v":0},{"$f":"IF(OR(BB100=BC100,BB100=0,BC100=0),0,IF(ROUND(0.5*BH100*BJ100*SIN(BL100*PI()/180),5)<0,0,ROUND(0.5*BH100*BJ100*SIN(BL100*PI()/180),0)))","v":0},{"$f":"BI100*SIN(BK100*PI()/180)/SIN((180-SlopeDeg(BB100)+SlopeGrade(BD100))*PI()/180)","v":0},{"$f":"BO100/2","v":0},{"$f":"SQRT((BG100^2)+(BP100^2)-(2*BP100*BG100*COS((180-SlopeDeg(BB100)+SlopeGrade(BD100))*PI()/180)))","v":0},{"$f":"2*BQ100/3","v":0},{"$f":"BJ100*SIN(BL100*PI()/180)/SIN((180-SlopeDeg(BB100)+SlopeGrade(BE100))*PI()/180)","v":0},{"$f":"BS100/2","v":0},{"$f":"SQRT((BH100^2)+(BT100^2)-(2*BT100*BH100*COS((180-SlopeDeg(BB100)+SlopeGrade(BE100))*PI()/180)))","v":0},{"$f":"2*BU100/3","v":0},{"$f":"IF(OR(BB100=0,BC100=0),0,BV100+BR100)","v":0},{"$f":"IF(OR(BD33=0,K33=0,L33=0),0,ROUND(BI100+BJ100,0))","v":0},null,{"$f":"IF(ISBLANK(B33),0,IF(ROUND(BW100,0)<50,50,ROUND(BW100,0)))","v":50},{"$f":"IF(ISBLANK(B33),0,IF(R33=\"\",ROUND((BM100*BE33)/27,0),BH33))","v":0},{"$f":"IF(ISBLANK(E62),0,ROUND(HLOOKUP(INDIRECT(E62&\"Dozer\"),DozerProductionArray,13,FALSE)*BZ100^HLOOKUP(INDIRECT(E62&\"Dozer\"),DozerProductionArray,14,FALSE),0))","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(K33),ISBLANK(L33)),0,IF(AVERAGE(1/K33*100,1/L33*100)>30,1.6,ROUND((0.0214*AVERAGE(1/K33*100,1/L33*100))+0.9786,1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(C62)),0,C62)","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(D62)),0,VLOOKUP(D62,DozingDensityCorrectionArray,2))","v":0},{"$f":"IF(ISBLANK(B33),0,IF(F62=\"Yes\",Slot_Dozing,1))","v":1},{"$f":"IF(ISBLANK(B33),0,IF(CA100=0,0,HLOOKUP(INDIRECT(E62&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":0},{"$f":"IF(ISBLANK(B33),0,ROUND(CB100*CC100*CE100*CD100*Dozer_Job_Efficiency*CF100*CG100*Dozer_Operator,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISBLANK(B33),0,IF(CA100=0,0,IF(CA100/CH100<1,1,ROUND(CA100/CH100,HoursRounding))))","v":0},{"$f":"IF(OR(ISBLANK(B33),BA62=0),0,ROUND(CI100*INDIRECT(BA62 & \"DozerLaborRate\"),0))","v":0},{"$f":"IF(OR(ISBLANK(B33),BA62=0),0,ROUND(CI100*INDIRECT(BA62 & \"DozerEquipRate\"),0))","v":0},{"$f":"IF(OR(ISBLANK(B33),BA62=0),0,SUM(CJ100:CK100))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C99:C101)=0,0,SUM(C99:C101))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L99:L101)=0,0,SUM(L99:L101))","v":0},{"$f":"IF(SUM(M99:M101)=0,\"\",SUM(M99:M101))","v":""},{"$f":"IF(SUM(N99:N101)=0,\"\",SUM(N99:N101))","v":""},{"$f":"IF(SUM(O99:O101)=0,\"\",SUM(O99:O101))","v":""}]
[]
[{"$f":"ThisSheetName(A78)&\" - \"&VLOOKUP(A105,TableTitles,2)","v":"Waste Rock Dumps - Cover 1 Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Borrow to Crusher",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"to Placement"]
[8,null,"Material Volumes",null,"Haul to Crusher",null,null,null,null,"Haul to Placement",null,null,null,null,"Haul to Crusher",null,null,"Crush","Compact",null,null,"Haul to Placement",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Placement Parameters",null,null,null,null,null,null,null,null,null,null,null,null,"Compaction",null,null,null,null,"To Crusher",null,null,null,null,null,null,null,null,null,null,null,"To Placement",null,null,null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,null,null,null,"Loader Fleet",null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Material Volume to Crusher","Final Material Volume","Crusher Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost","Total Crush/ Screen Cost","Labor \nCost","Equipment \nCost","Total Cost","Labor \nCost","Equipment \nCost","Total Cost","Total Cover Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Slope Length","Final Slope Width","Final Lift Height","Mid-bench Length","Final\n(Regraded)\nDump\nFootprint","Final Slope Area","Slope Cover \nThickness","Flat Areas Cover \nThickness ","Slope \nCover Volume","Final Slope Footprint","Final Flat Area","Flat Area \nCover Volume","Total Cover Volume","Compact Slope Labor","Compact Slope Equip","Compact Flat Labor","Compact Flat Equip","Material Type","Distance to Crusher","Slope to Crusher","Haul (long or short)","Crusher Haul Fleet","Haul Fleet","Fleet Error","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Distance to Placement","Slope to Placement","Placement Haul Fleet","Haul Fleet","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Final Area","Material Volume to Crusher","Final Material VolRequired","Crushing Cost","Screening Cost","Absolute grade","empty travel time (assumes 0 grade)","loaded travel time (assumes 0 grade)","manuver/ load/ manuever/ dump","total cycle time","bucket capacity","hourly production","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill  Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,"LCM/hr","hrs",null,"min",null,"LCM/hr","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","ft","acres","acres","in","in","cu yd","acres","acres","cu yd",null,null,null,null,null,null,"ft","% grade",null,null,null,null,null,"min","LCY/hr",null,"$","$","ft","% grade",null,null,null,"min","LCY/hr",null,"$","$","acres","cu yd","cu yd",null,null,"%","min","min","min","min","cy","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK(B32),CP108=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CP108),0),CP108))","v":0},{"$f":"IF(OR(ISBLANK(B32),BM108=0),0,IF(Metric,ROUND(CY_2_M3*(CQ108),0),CQ108))","v":0},{"$f":"IF(OR(ISBLANK(B32),C108=0),\"\",IF(OR(ISBLANK(F49),ISBLANK(G49)),\"Haul Info\",IF(BR108=0,\"Select Material\",IF(OR(BX108<>0,BW108=0),\"Select Fleet\",IF(RIGHT(BW108,6)=\"Loader\",INDIRECT(BV108&\"CrusherLoader\"),IF(RIGHT(BW108,5)=\"Truck\",INDIRECT(BV108&\"Truck\")&\"/\"&INDIRECT(BV108&\"Loader\")&\"/\"&INDIRECT(BV108&\"CrusherLoader\"),IF(BV108=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BV108=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C108=0),\"\",IF(OR(ISBLANK(F49),ISBLANK(G49)),\"Haul Info\",IF(BR108=0,\"Select Material\",IF(OR(BX108<>0,BW108=0),\"Select Fleet\",BZ108))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C108=0),\"\",IF(OR(ISBLANK(F49),ISBLANK(G49)),\"Haul Info\",IF(BR108=0,\"Select Material\",IF(OR(BX108<>0,BW108=0),\"Select Fleet\",BY108))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C108=0),\"\",IF(OR(ISBLANK(F49),ISBLANK(G49)),\"Haul Info\",IF(BR108=0,\"Select Material\",IF(OR(BX108<>0,BW108=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CA108,0),CA108)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C108=0),0,IF(OR(ISBLANK(F49),ISBLANK(G49)),\"Haul Info\",IF(BR108=0,\"Select Material\",IF(OR(BX108<>0,BW108=0),\"Select Fleet\",CB108))))","v":0},{"$f":"IF(OR(ISBLANK(B32),D108=0),\"\",IF(OR(ISBLANK(U32),ISBLANK(V32)),\"Haul Info\",IF(BR108=0,\"Select Material\",IF(CH108=0,\"Select Fleet\",IF(RIGHT(CH108,5)=\"Truck\",INDIRECT(CG108&\"Truck\")&\"/\"&INDIRECT(CG108&\"Loader\")&\"/\"&INDIRECT(CG108&\"TruckDozer\"),IF(CG108=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CG108=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D108=0),\"\",IF(OR(ISBLANK(U32),ISBLANK(V32)),\"Haul Info\",IF(BR108=0,\"Select Material\",IF(CH108=0,\"Select Fleet\",CJ108))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D108=0),\"\",IF(OR(ISBLANK(U32),ISBLANK(V32)),\"Haul Info\",IF(BR108=0,\"Select Material\",IF(CH108=0,\"Select Fleet\",CI108))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D108=0),\"\",IF(OR(ISBLANK(U32),ISBLANK(V32)),\"Haul Info\",IF(BR108=0,\"Select Material\",IF(CH108=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CK108,0),CK108)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D108=0),0,IF(OR(ISBLANK(U32),ISBLANK(V32)),\"Haul Info\",IF(BR108=0,\"Select Material\",IF(CH108=0,\"Select Fleet\",CL108))))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(F49),ISBLANK(G49),I108=0,ISTEXT(I108)),0,CC108)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(F49),ISBLANK(G49),I108=0,ISTEXT(I108)),0,CD108)","v":0},{"$f":"IF(OR(ISBLANK(B32),C108=0,O108=\"\"),0,SUM(O108:P108))","v":0},{"$f":"IF(OR(ISBLANK(B32),C108=0,O108=\"\",),0,IF(C49=\"Yes\",CR108,0)+IF(D49=\"Yes\",CS108,0))","v":0},{"$f":"IF(OR(ISBLANK(B32),D108=0),0,BN108+BP108)","v":0},{"$f":"IF(OR(ISBLANK(B32),D108=0),0,BO108+BQ108)","v":0},{"$f":"IF(OR(ISBLANK(B32),D108=0,S108=\"\"),0,SUM(S108:T108))","v":0},{"$f":"IF(OR(ISBLANK(B32),D108=0,ISBLANK(G61),ISBLANK(H61),U32=0),0,CM108)","v":0},{"$f":"IF(OR(ISBLANK(B32),D108=0,V108=\"\",U32=0),0,CN108)","v":0},{"$f":"IF(OR(ISBLANK(B32),D108=0,ISBLANK(G61),ISBLANK(H61)),0,SUM(V108:W108))","v":0},{"$f":"IF(OR(ISBLANK(B32),D108=0,ISBLANK(G61),ISBLANK(H61)),0,Q108+R108+U108+X108)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX99","v":0},{"$f":"ROUND(IF((BA108^2)-(BC108^2)<0,0,SQRT((BA108^2)-(BC108^2))),0)","v":0},{"$f":"BA99","v":0},{"$f":"BE32","v":0},{"$f":"BG32","v":0},{"$f":"ROUND(((BA108)*BD108)/43560,2)","v":0},{"$f":"BI32","v":0},{"$f":"BJ32","v":0},{"$f":"ROUND((BF108*43560*(1/12)*BG108)/27,0)","v":0},{"$f":"(BB108*BD108)/43560","v":0},{"$f":"IF(BE108-BJ108<0,0,ROUND(BE108-BJ108,0))","v":0},{"$f":"ROUND((BK108*43560*(1/12)*BH108)/27,0)","v":0},{"$f":"BI108+BL108","v":0},{"$f":"ROUND(IF(I49=\"Yes\",IF(Metric,BI108*Yd3_2_M3,BI108)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(I49=\"Yes\",IF(Metric,BI108*Yd3_2_M3,BI108)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"ROUND(IF(J49=\"Yes\",IF(Metric,BL108*Yd3_2_M3,BL108)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(J49=\"Yes\",IF(Metric,BL108*Yd3_2_M3,BL108)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"G61","v":0},{"$f":"BD49","v":0},{"$f":"BE49","v":0},{"$f":"BA49","v":0},{"$f":"BC49","v":0},{"$f":"IF(OR(D108=0,D108=\"\"),0,H49)","v":0},{"$f":"BB49","v":0},{"$f":"IF(RIGHT(BW108,5)=\"Truck\",DP108,IF(BW108=\"Scraper Dozer\",EF108,IF(BW108=\"Tandem Scraper\",EU108,IF(RIGHT(BW108,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BU108=\"LongHaul\",IF(RIGHT(BW108,5)=\"Truck\",DO108,IF(BW108=\"Scraper Dozer\",EE108,IF(BW108=\"Tandem Scraper\",ET108,0))),CX108)","v":0},{"$f":"IF(BU108=\"LongHaul\",IF(RIGHT(BW108,5)=\"Truck\",DR108,IF(BW108=\"Scraper Dozer\",EG108,IF(BW108=\"Tandem Scraper\",EV108,0))),CZ108)","v":0},{"$f":"IF(BU108=\"LongHaul\",IF(RIGHT(BW108,5)=\"Truck\",DR108,IF(BW108=\"Scraper Dozer\",EH108,IF(BW108=\"Tandem Scraper\",EW108,\"\"))),DA108)","v":0},{"$f":"IF(BU108=\"LongHaul\",IF(RIGHT(BW108,5)=\"Truck\",DU108,IF(BW108=\"Scraper Dozer\",EJ108,IF(BW108=\"Tandem Scraper\",EY108,\"\"))),DC108)","v":0},{"$f":"IF(BU108=\"LongHaul\",IF(RIGHT(BW108,5)=\"Truck\",DT108,IF(BW108=\"Scraper Dozer\",EI108,IF(BW108=\"Tandem Scraper\",EX108,\"\"))),DB108)","v":0},{"$f":"BK32","v":0},{"$f":"BL32","v":0},{"$f":"BB61","v":0},{"$f":"H61","v":0},{"$f":"IF(RIGHT(CH108,5)=\"Truck\",FM108,IF(CH108=\"Scraper Dozer\",GC108,IF(CH108=\"Tandem Scraper\",GR108,0)))","v":0},{"$f":"IF(RIGHT(CH108,5)=\"Truck\",FL108,IF(CH108=\"Scraper Dozer\",GB108,IF(CH108=\"Tandem Scraper\",GQ108,0)))","v":0},{"$f":"IF(RIGHT(CH108,5)=\"Truck\",FO108,IF(CH108=\"Scraper Dozer\",GD108,IF(CH108=\"Tandem Scraper\",GS108,0)))","v":0},{"$f":"IF(RIGHT(CH108,5)=\"Truck\",FP108,IF(CH108=\"Scraper Dozer\",GE108,IF(CH108=\"Tandem Scraper\",GT108,0)))","v":0},{"$f":"IF(RIGHT(CH108,5)=\"Truck\",FR108,IF(CH108=\"Scraper Dozer\",GG108,IF(CH108=\"Tandem Scraper\",GV108,0)))","v":0},{"$f":"IF(RIGHT(CH108,5)=\"Truck\",FQ108,IF(CH108=\"Scraper Dozer\",GF108,IF(CH108=\"Tandem Scraper\",GU108,0)))","v":0},{"$f":"BF108+BK108","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(C49),C49=\"No\"),OR(ISBLANK(D49),D49=\"No\")),ISBLANK(BM108)),0,ROUND(BM108/IF(ISBLANK(E49),1,(1-E49)),0))","v":0},{"$f":"BM108","v":0},{"$f":"ROUND(C108*Crushing,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(C108*Screening,0)","v":{"$error":"#VALUE!"}},{"$f":"ABS(BT108)","v":0},{"$f":"IF(RIGHT(BW108,6)=\"Loader\",(ROUND(Ft2M*BS108,0)*INDEX(LoaderTravelEmptyArray,MATCH(E108,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E108,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BW108,6)=\"Loader\",(ROUND(Ft2M*BS108,0)*INDEX(LoaderTravelLoadedArray,MATCH(E108,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E108,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BW108,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E108,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(K49),NOT(ISNUMBER(K49)),K49=\"\"),IF(RIGHT(BW108,6)=\"Loader\",ROUND(SUM(CU108:CW108),2),0),K49)","v":0},{"$f":"IF(RIGHT(BW108,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E108,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BW108,6)=\"Loader\",ROUND(60/CX108*CY108,0),0)","v":0},{"$f":"IF(RIGHT(BW108,6)=\"Loader\",ROUND(CP108/CZ108,0),0)","v":0},{"$f":"IF(RIGHT(BW108,6)=\"Loader\",ROUND(IF(DA108<1,1,(DA108))*INDIRECT(BV108&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW108,6)=\"Loader\",ROUND(IF(DA108<1,1,(DA108))*INDIRECT(BV108&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW108,6)=\"Loader\",DB108+DC108,0)","v":0},{"$f":"IF(BV108=0,0,ROUND(BS108/(INDEX(INDIRECT(BV108 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV108 & \"TruckLoadedWeight\"),0),MATCH(IF($CT108-INDIRECT(BV108 & \"TruckRollingResistance\")<0,0,$CT108-INDIRECT(BV108 & \"TruckRollingResistance\")),INDIRECT(BV108 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV108=0,0,ROUND(BS108/(INDEX(INDIRECT(BV108 & \"TruckSpeedTable\"),MATCH(BR108,HaulMaterials,0),MATCH(IF(CT108-INDIRECT(BV108 & \"TruckRollingResistance\")<0,0,CT108-INDIRECT(BV108 & \"TruckRollingResistance\")),INDIRECT(BV108 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV108=0,0,ROUND(BS108/(INDEX(INDIRECT(BV108&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV108&\"TruckLoadedWeight\"),0),MATCH(IF(CT108-INDIRECT(BV108&\"TruckRollingResistance\")<0,0,CT108+INDIRECT(BV108&\"TruckRollingResistance\")),INDIRECT(BV108&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV108=0,0,ROUND(BS108/(INDEX(INDIRECT(BV108&\"TruckUHSpeedTable\"),MATCH(BR108,HaulMaterials,0),MATCH(IF(CT108-INDIRECT(BV108&\"TruckRollingResistance\")<0,0,CT108+INDIRECT(BV108&\"TruckRollingResistance\")),INDIRECT(BV108&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF108>=0,DG108,DH108)","v":0},{"$f":"IF(CF108>=0,DF108,DE108)","v":0},{"$f":"DI108+DJ108","v":0},{"$f":"IF(BV108=0,0,INDIRECT(BV108 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(BV108=0,0,INDIRECT(BV108 & \"TruckManuverDump\"))","v":0},{"$f":"IF(BV108=0,0,INDIRECT(BV108&IF(INDIRECT(BV108&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(K49),NOT(ISNUMBER(K49)),K49=\"\"),SUM(DK108:DN108),K49)","v":0},{"$f":"IF(DN108=0,0,IF(OR(ISBLANK(L49),NOT(ISNUMBER(L49)),L49=\"\"),IF((DO108-DN108)/DN108<=1,2,ROUNDUP((DO108-DN108)/DN108,0)),L49))","v":0},{"$f":"IF(DO108=0,0,ROUND((60/DO108)*INDIRECT(BV108 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BV108=0,0,ROUND(DP108*DQ108*TruckOperator*INDIRECT(BV108 & \"TruckJobEfficiency\")*INDIRECT(BV108 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DR108=0,0,IF(ROUND(CP108/DR108,HoursRounding)<1,1,ROUND(CP108/DR108,HoursRounding)))","v":0},{"$f":"IF(BV108=0,0,ROUND(IF(DS108<1,1,(DS108))*((DP108*INDIRECT(BV108&\"TruckEquipRate\"))+INDIRECT(BV108&\"LoaderEquipRate\")+INDIRECT(BV108&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BV108=0,0,ROUND(IF(DS108<1,1,(DS108))*((DP108*INDIRECT(BV108 & \"TruckLaborRate\"))+INDIRECT(BV108 & \"LoaderLaborRate\")+INDIRECT(BV108 & \"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DT108+DU108","v":0},{"$f":"ROUND(BS108/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT108-HaulScraperRollingResistance<0,0,CT108-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS108=0,0,ROUND(BS108/(INDEX(HaulScraperSpeedTable,MATCH(BR108,HaulMaterials,0)+1,MATCH(IF(CT108-HaulScraperRollingResistance<0,0,CT108-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS108/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT108-HaulScraperRollingResistance<0,0,CT108+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR108=0,0,ROUND(BS108/(INDEX(HaulScraperUHSpeedTable,MATCH(BR108,HaulMaterials,0),MATCH(IF(CT108-HaulScraperRollingResistance<0,0,CT108+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT108>=0,DY108,DZ108)","v":0},{"$f":"IF(BT108>=0,DX108,DW108)","v":0},{"$f":"EA108+EB108","v":0},{"$f":"IF(D108=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":""},{"$f":"IF(OR(ISBLANK(K49),NOT(ISNUMBER(K49)),K49=\"\"),SUM(EC108:ED108),K49)","v":0},{"$f":"IF(OR(ISBLANK(L49),NOT(ISNUMBER(L49)),L49=\"\"),IF(TRUNC(EC108/ED108,0)<1,1,ROUND(EC108/ED108,0)+1),L49)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/(EC108+ED108)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EF108,CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(ROUND(CP108/EG108,HoursRounding)<1,1,ROUND(CP108/EG108,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EH108<1,1,EH108)*((EF108*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EH108<1,1,EH108)*((EF108*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"EI108+EJ108","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BS108/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT108-TandemScraperRollingResistance<0,0,CT108-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR108=0,0,ROUND(BS108/(INDEX(TandemScraperSpeedTable,MATCH(BR108,HaulMaterials,0)+1,MATCH(IF(CT108-TandemScraperRollingResistance<0,0,CT108-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS108/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT108-TandemScraperRollingResistance<0,0,CT108+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR108=0,0,ROUND(BS108/(INDEX(TandemScraperUHSpeedTable,MATCH(BR108,HaulMaterials,0),MATCH(IF(CT108-TandemScraperRollingResistance<0,0,CT108+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT108>=0,EN108,EO108)","v":0},{"$f":"IF(BT108>=0,EM108,EL108)","v":0},{"$f":"EP108+EQ108","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(K49),NOT(ISNUMBER(K49)),K49=\"\"),SUM(ER108:ES108),K49)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(L49),NOT(ISNUMBER(L49)),L49=\"\"),IF(TRUNC(ER108/ES108,0)<2,2,TRUNC(ER108/ES108,0)+IF(MOD(TRUNC(ER108/ES108,0),2),1,0)),L49+IF(MOD(L49,2)>0,1))","v":2},{"$f":"ROUND((60/(ER108+ES108)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EU108,CubesRounding)","v":2626},{"$f":"IF(ROUND(CP108/EV108,HoursRounding)<1,1,ROUND(CP108/EV108,HoursRounding))","v":1},{"$f":"ROUND(IF(EW108<1,1,EW108)*((EU108*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(EW108<1,1,EW108)*((EU108*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"EX108+EY108","v":846},{"$f":"ABS(CF108)","v":0},{"$f":"IF(CG108=0,0,ROUND(CE108/(INDEX(INDIRECT(CG108 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG108 & \"TruckLoadedWeight\"),0),MATCH(IF(FA108-INDIRECT(CG108 & \"TruckRollingResistance\")<0,0,FA108-INDIRECT(CG108 & \"TruckRollingResistance\")),INDIRECT(CG108 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG108=0,0,ROUND(CE108/(INDEX(INDIRECT(CG108 & \"TruckSpeedTable\"),MATCH(BR108,HaulMaterials,0),MATCH(IF(FA108-INDIRECT(CG108 & \"TruckRollingResistance\")<0,0,FA108-INDIRECT(CG108 & \"TruckRollingResistance\")),INDIRECT(CG108 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG108=0,0,ROUND(CE108/(INDEX(INDIRECT(CG108&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG108&\"TruckLoadedWeight\"),0),MATCH(IF(FA108-INDIRECT(CG108&\"TruckRollingResistance\")<0,0,FA108+INDIRECT(CG108&\"TruckRollingResistance\")),INDIRECT(CG108&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG108=0,0,ROUND(CE108/(INDEX(INDIRECT(CG108&\"TruckUHSpeedTable\"),MATCH(BR108,HaulMaterials,0),MATCH(IF(FA108-INDIRECT(CG108&\"TruckRollingResistance\")<0,0,FA108+INDIRECT(CG108&\"TruckRollingResistance\")),INDIRECT(CG108&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF108>=0,FD108,FE108)","v":0},{"$f":"IF(CF108>=0,FC108,FB108)","v":0},{"$f":"FF108+FG108","v":0},{"$f":"IF(CG108=0,0,INDIRECT(CG108 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(CG108=0,0,INDIRECT(CG108 & \"TruckManuverDump\"))","v":0},{"$f":"IF(CG108=0,0,INDIRECT(CG108&IF(INDIRECT(CG108&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(I61),NOT(ISNUMBER(I61)),I61=\"\"),SUM(FH108:FK108),I61)","v":0},{"$f":"IF(FL108=0,0,IF(OR(ISBLANK(J61),NOT(ISNUMBER(J61)),J61=\"\"),IF((FL108-FK108)/FK108<=1,2,ROUNDUP((FL108-FK108)/FK108,0)),J61))","v":0},{"$f":"IF(FM108=0,0,ROUND((60/FL108)*INDIRECT(CG108 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CG108=0,0,ROUND(FM108*FN108*TruckOperator*INDIRECT(CG108 & \"TruckJobEfficiency\")*INDIRECT(CG108 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FO108=0,0,IF(ROUND(CQ108/FO108,HoursRounding)<1,1,ROUND(CQ108/FO108,HoursRounding)))","v":0},{"$f":"IF(CG108=0,0,ROUND(IF(FP108<1,1,(FP108))*((FM108*INDIRECT(CG108&\"TruckEquipRate\"))+INDIRECT(CG108&\"LoaderEquipRate\")+INDIRECT(CG108&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CG108=0,0,ROUND(IF(FP108<1,1,(FP108))*((FM108*INDIRECT(CG108 & \"TruckLaborRate\"))+INDIRECT(CG108 & \"LoaderLaborRate\")+INDIRECT(CG108 & \"TruckDozerLaborRate\")),0))","v":0},{"$f":"FQ108+FR108","v":0},{"$f":"ROUND(CE108/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA108-HaulScraperRollingResistance<0,0,FA108-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR108=0,0,ROUND(CE108/(INDEX(HaulScraperSpeedTable,MATCH(BR108,HaulMaterials,0)+1,MATCH(IF(FA108-HaulScraperRollingResistance<0,0,FA108-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE108/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA108-HaulScraperRollingResistance<0,0,FA108+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR108=0,0,ROUND(CE108/(INDEX(HaulScraperUHSpeedTable,MATCH(BR108,HaulMaterials,0),MATCH(IF(FA108-HaulScraperRollingResistance<0,0,FA108+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF108>=0,FV108,FW108)","v":0},{"$f":"IF(CF108>=0,FU108,FT108)","v":0},{"$f":"FX108+FY108","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(I61),NOT(ISNUMBER(I61)),I61=\"\"),SUM(FZ108:GA108),I61)","v":1.2},{"$f":"IF(OR(ISBLANK(J61),NOT(ISNUMBER(J61)),J61=\"\"),IF(TRUNC(FZ108/GA108,0)<1,1,ROUND(FZ108/GA108,0)+1),J61)","v":1},{"$f":"ROUND((60/(FZ108+GA108)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GC108,CubesRounding)","v":1204},{"$f":"IF(ROUND(CQ108/GD108,HoursRounding)<1,1,ROUND($CQ108/GD108,HoursRounding))","v":1},{"$f":"ROUND(IF(GE108<1,1,GE108)*((GC108*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":879},{"$f":"ROUND(IF(GE108<1,1,GE108)*((GC108*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":181},{"$f":"GF108+GG108","v":1060},{"$f":"ROUND(CE108/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA108-TandemScraperRollingResistance<0,0,FA108-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR108=0,0,ROUND(CE108/(INDEX(TandemScraperSpeedTable,MATCH(BR108,HaulMaterials,0)+1,MATCH(IF(FA108-TandemScraperRollingResistance<0,0,FA108-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE108/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA108-TandemScraperRollingResistance<0,0,FA108+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(CE108/(INDEX(TandemScraperUHSpeedTable,MATCH(BR108,HaulMaterials,0),MATCH(IF(FA108-TandemScraperRollingResistance<0,0,FA108+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"IF(CF108>=0,GK108,GL108)","v":0},{"$f":"IF(CF108>=0,GJ108,GI108)","v":0},{"$f":"GM108+GN108","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(I61),NOT(ISNUMBER(I61)),I61=\"\"),SUM(GO108:GP108),I61)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(J61),NOT(ISNUMBER(J61)),J61=\"\"),IF(TRUNC(GO108/GP108,0)<2,2,TRUNC(GO108/GP108,0)+IF(MOD(TRUNC(GO108/GP108,0),2),1,0)),J61+IF(MOD(J61,2)>0,1))","v":2},{"$f":"ROUND((60/(GO108+GP108)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GR108,CubesRounding)","v":2626},{"$f":"IF(ROUND(CQ108/GS108,HoursRounding)<1,1,ROUND(CQ108/GS108,HoursRounding))","v":1},{"$f":"ROUND(IF(GT108<1,1,GT108)*((GR108*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(GT108<1,1,GT108)*((GR108*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"GU108+GV108","v":846}]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"Waste Rock Pile Reveg"},{"$f":"IF(OR(ISBLANK(B33),CP109=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CP109),0),CP109))","v":0},{"$f":"IF(OR(ISBLANK(B33),BM109=0),0,IF(Metric,ROUND(CY_2_M3*(CQ109),0),CQ109))","v":0},{"$f":"IF(OR(ISBLANK(B33),C109=0),\"\",IF(OR(ISBLANK(F50),ISBLANK(G50)),\"Haul Info\",IF(BR109=0,\"Select Material\",IF(OR(BX109<>0,BW109=0),\"Select Fleet\",IF(RIGHT(BW109,6)=\"Loader\",INDIRECT(BV109&\"CrusherLoader\"),IF(RIGHT(BW109,5)=\"Truck\",INDIRECT(BV109&\"Truck\")&\"/\"&INDIRECT(BV109&\"Loader\")&\"/\"&INDIRECT(BV109&\"CrusherLoader\"),IF(BV109=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BV109=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C109=0),\"\",IF(OR(ISBLANK(F50),ISBLANK(G50)),\"Haul Info\",IF(BR109=0,\"Select Material\",IF(OR(BX109<>0,BW109=0),\"Select Fleet\",BZ109))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C109=0),\"\",IF(OR(ISBLANK(F50),ISBLANK(G50)),\"Haul Info\",IF(BR109=0,\"Select Material\",IF(OR(BX109<>0,BW109=0),\"Select Fleet\",BY109))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C109=0),\"\",IF(OR(ISBLANK(F50),ISBLANK(G50)),\"Haul Info\",IF(BR109=0,\"Select Material\",IF(OR(BX109<>0,BW109=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CA109,0),CA109)))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C109=0),0,IF(OR(ISBLANK(F50),ISBLANK(G50)),\"Haul Info\",IF(BR109=0,\"Select Material\",IF(OR(BX109<>0,BW109=0),\"Select Fleet\",CB109))))","v":0},{"$f":"IF(OR(ISBLANK(B33),D109=0),\"\",IF(OR(ISBLANK(U33),ISBLANK(V33)),\"Haul Info\",IF(BR109=0,\"Select Material\",IF(CH109=0,\"Select Fleet\",IF(RIGHT(CH109,5)=\"Truck\",INDIRECT(CG109&\"Truck\")&\"/\"&INDIRECT(CG109&\"Loader\")&\"/\"&INDIRECT(CG109&\"TruckDozer\"),IF(CG109=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CG109=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D109=0),\"\",IF(OR(ISBLANK(U33),ISBLANK(V33)),\"Haul Info\",IF(BR109=0,\"Select Material\",IF(CH109=0,\"Select Fleet\",CJ109))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D109=0),\"\",IF(OR(ISBLANK(U33),ISBLANK(V33)),\"Haul Info\",IF(BR109=0,\"Select Material\",IF(CH109=0,\"Select Fleet\",CI109))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D109=0),\"\",IF(OR(ISBLANK(U33),ISBLANK(V33)),\"Haul Info\",IF(BR109=0,\"Select Material\",IF(CH109=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CK109,0),CK109)))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D109=0),0,IF(OR(ISBLANK(U33),ISBLANK(V33)),\"Haul Info\",IF(BR109=0,\"Select Material\",IF(CH109=0,\"Select Fleet\",CL109))))","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(F50),ISBLANK(G50),I109=0,ISTEXT(I109)),0,CC109)","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(F50),ISBLANK(G50),I109=0,ISTEXT(I109)),0,CD109)","v":0},{"$f":"IF(OR(ISBLANK(B33),C109=0,O109=\"\"),0,SUM(O109:P109))","v":0},{"$f":"IF(OR(ISBLANK(B33),C109=0,O109=\"\",),0,IF(C50=\"Yes\",CR109,0)+IF(D50=\"Yes\",CS109,0))","v":0},{"$f":"IF(OR(ISBLANK(B33),D109=0),0,BN109+BP109)","v":0},{"$f":"IF(OR(ISBLANK(B33),D109=0),0,BO109+BQ109)","v":0},{"$f":"IF(OR(ISBLANK(B33),D109=0,S109=\"\"),0,SUM(S109:T109))","v":0},{"$f":"IF(OR(ISBLANK(B33),D109=0,ISBLANK(G62),ISBLANK(H62),U33=0),0,CM109)","v":0},{"$f":"IF(OR(ISBLANK(B33),D109=0,V109=\"\",U33=0),0,CN109)","v":0},{"$f":"IF(OR(ISBLANK(B33),D109=0,ISBLANK(G62),ISBLANK(H62)),0,SUM(V109:W109))","v":0},{"$f":"IF(OR(ISBLANK(B33),D109=0,ISBLANK(G62),ISBLANK(H62)),0,Q109+R109+U109+X109)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX100","v":0},{"$f":"ROUND(IF((BA109^2)-(BC109^2)<0,0,SQRT((BA109^2)-(BC109^2))),0)","v":0},{"$f":"BA100","v":0},{"$f":"BE33","v":0},{"$f":"BG33","v":71.430000000000007},{"$f":"ROUND(((BA109)*BD109)/43560,2)","v":0},{"$f":"BI33","v":0},{"$f":"BJ33","v":0},{"$f":"ROUND((BF109*43560*(1/12)*BG109)/27,0)","v":0},{"$f":"(BB109*BD109)/43560","v":0},{"$f":"IF(BE109-BJ109<0,0,ROUND(BE109-BJ109,0))","v":71},{"$f":"ROUND((BK109*43560*(1/12)*BH109)/27,0)","v":0},{"$f":"BI109+BL109","v":0},{"$f":"ROUND(IF(I50=\"Yes\",IF(Metric,BI109*Yd3_2_M3,BI109)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(I50=\"Yes\",IF(Metric,BI109*Yd3_2_M3,BI109)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"ROUND(IF(J50=\"Yes\",IF(Metric,BL109*Yd3_2_M3,BL109)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(J50=\"Yes\",IF(Metric,BL109*Yd3_2_M3,BL109)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"G62","v":0},{"$f":"BD50","v":0},{"$f":"BE50","v":0},{"$f":"BA50","v":0},{"$f":"BC50","v":0},{"$f":"IF(OR(D109=0,D109=\"\"),0,H50)","v":0},{"$f":"BB50","v":0},{"$f":"IF(RIGHT(BW109,5)=\"Truck\",DP109,IF(BW109=\"Scraper Dozer\",EF109,IF(BW109=\"Tandem Scraper\",EU109,IF(RIGHT(BW109,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BU109=\"LongHaul\",IF(RIGHT(BW109,5)=\"Truck\",DO109,IF(BW109=\"Scraper Dozer\",EE109,IF(BW109=\"Tandem Scraper\",ET109,0))),CX109)","v":0},{"$f":"IF(BU109=\"LongHaul\",IF(RIGHT(BW109,5)=\"Truck\",DR109,IF(BW109=\"Scraper Dozer\",EG109,IF(BW109=\"Tandem Scraper\",EV109,0))),CZ109)","v":0},{"$f":"IF(BU109=\"LongHaul\",IF(RIGHT(BW109,5)=\"Truck\",DR109,IF(BW109=\"Scraper Dozer\",EH109,IF(BW109=\"Tandem Scraper\",EW109,\"\"))),DA109)","v":0},{"$f":"IF(BU109=\"LongHaul\",IF(RIGHT(BW109,5)=\"Truck\",DU109,IF(BW109=\"Scraper Dozer\",EJ109,IF(BW109=\"Tandem Scraper\",EY109,\"\"))),DC109)","v":0},{"$f":"IF(BU109=\"LongHaul\",IF(RIGHT(BW109,5)=\"Truck\",DT109,IF(BW109=\"Scraper Dozer\",EI109,IF(BW109=\"Tandem Scraper\",EX109,\"\"))),DB109)","v":0},{"$f":"BK33","v":0},{"$f":"BL33","v":0},{"$f":"BB62","v":0},{"$f":"H62","v":0},{"$f":"IF(RIGHT(CH109,5)=\"Truck\",FM109,IF(CH109=\"Scraper Dozer\",GC109,IF(CH109=\"Tandem Scraper\",GR109,0)))","v":0},{"$f":"IF(RIGHT(CH109,5)=\"Truck\",FL109,IF(CH109=\"Scraper Dozer\",GB109,IF(CH109=\"Tandem Scraper\",GQ109,0)))","v":0},{"$f":"IF(RIGHT(CH109,5)=\"Truck\",FO109,IF(CH109=\"Scraper Dozer\",GD109,IF(CH109=\"Tandem Scraper\",GS109,0)))","v":0},{"$f":"IF(RIGHT(CH109,5)=\"Truck\",FP109,IF(CH109=\"Scraper Dozer\",GE109,IF(CH109=\"Tandem Scraper\",GT109,0)))","v":0},{"$f":"IF(RIGHT(CH109,5)=\"Truck\",FR109,IF(CH109=\"Scraper Dozer\",GG109,IF(CH109=\"Tandem Scraper\",GV109,0)))","v":0},{"$f":"IF(RIGHT(CH109,5)=\"Truck\",FQ109,IF(CH109=\"Scraper Dozer\",GF109,IF(CH109=\"Tandem Scraper\",GU109,0)))","v":0},{"$f":"BF109+BK109","v":71},{"$f":"IF(OR(AND(OR(ISBLANK(C50),C50=\"No\"),OR(ISBLANK(D50),D50=\"No\")),ISBLANK(BM109)),0,ROUND(BM109/IF(ISBLANK(E50),1,(1-E50)),0))","v":0},{"$f":"BM109","v":0},{"$f":"ROUND(C109*Crushing,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(C109*Screening,0)","v":{"$error":"#VALUE!"}},{"$f":"ABS(BT109)","v":0},{"$f":"IF(RIGHT(BW109,6)=\"Loader\",(ROUND(Ft2M*BS109,0)*INDEX(LoaderTravelEmptyArray,MATCH(E109,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E109,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BW109,6)=\"Loader\",(ROUND(Ft2M*BS109,0)*INDEX(LoaderTravelLoadedArray,MATCH(E109,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E109,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BW109,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E109,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(K50),NOT(ISNUMBER(K50)),K50=\"\"),IF(RIGHT(BW109,6)=\"Loader\",ROUND(SUM(CU109:CW109),2),0),K50)","v":0},{"$f":"IF(RIGHT(BW109,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E109,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BW109,6)=\"Loader\",ROUND(60/CX109*CY109,0),0)","v":0},{"$f":"IF(RIGHT(BW109,6)=\"Loader\",ROUND(CP109/CZ109,0),0)","v":0},{"$f":"IF(RIGHT(BW109,6)=\"Loader\",ROUND(IF(DA109<1,1,(DA109))*INDIRECT(BV109&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW109,6)=\"Loader\",ROUND(IF(DA109<1,1,(DA109))*INDIRECT(BV109&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW109,6)=\"Loader\",DB109+DC109,0)","v":0},{"$f":"IF(BV109=0,0,ROUND(BS109/(INDEX(INDIRECT(BV109 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV109 & \"TruckLoadedWeight\"),0),MATCH(IF($CT109-INDIRECT(BV109 & \"TruckRollingResistance\")<0,0,$CT109-INDIRECT(BV109 & \"TruckRollingResistance\")),INDIRECT(BV109 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV109=0,0,ROUND(BS109/(INDEX(INDIRECT(BV109 & \"TruckSpeedTable\"),MATCH(BR109,HaulMaterials,0),MATCH(IF(CT109-INDIRECT(BV109 & \"TruckRollingResistance\")<0,0,CT109-INDIRECT(BV109 & \"TruckRollingResistance\")),INDIRECT(BV109 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV109=0,0,ROUND(BS109/(INDEX(INDIRECT(BV109&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV109&\"TruckLoadedWeight\"),0),MATCH(IF(CT109-INDIRECT(BV109&\"TruckRollingResistance\")<0,0,CT109+INDIRECT(BV109&\"TruckRollingResistance\")),INDIRECT(BV109&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV109=0,0,ROUND(BS109/(INDEX(INDIRECT(BV109&\"TruckUHSpeedTable\"),MATCH(BR109,HaulMaterials,0),MATCH(IF(CT109-INDIRECT(BV109&\"TruckRollingResistance\")<0,0,CT109+INDIRECT(BV109&\"TruckRollingResistance\")),INDIRECT(BV109&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF109>=0,DG109,DH109)","v":0},{"$f":"IF(CF109>=0,DF109,DE109)","v":0},{"$f":"DI109+DJ109","v":0},{"$f":"IF(BV109=0,0,INDIRECT(BV109 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(BV109=0,0,INDIRECT(BV109 & \"TruckManuverDump\"))","v":0},{"$f":"IF(BV109=0,0,INDIRECT(BV109&IF(INDIRECT(BV109&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(K50),NOT(ISNUMBER(K50)),K50=\"\"),SUM(DK109:DN109),K50)","v":0},{"$f":"IF(DN109=0,0,IF(OR(ISBLANK(L50),NOT(ISNUMBER(L50)),L50=\"\"),IF((DO109-DN109)/DN109<=1,2,ROUNDUP((DO109-DN109)/DN109,0)),L50))","v":0},{"$f":"IF(DO109=0,0,ROUND((60/DO109)*INDIRECT(BV109 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BV109=0,0,ROUND(DP109*DQ109*TruckOperator*INDIRECT(BV109 & \"TruckJobEfficiency\")*INDIRECT(BV109 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DR109=0,0,IF(ROUND(CP109/DR109,HoursRounding)<1,1,ROUND(CP109/DR109,HoursRounding)))","v":0},{"$f":"IF(BV109=0,0,ROUND(IF(DS109<1,1,(DS109))*((DP109*INDIRECT(BV109&\"TruckEquipRate\"))+INDIRECT(BV109&\"LoaderEquipRate\")+INDIRECT(BV109&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BV109=0,0,ROUND(IF(DS109<1,1,(DS109))*((DP109*INDIRECT(BV109 & \"TruckLaborRate\"))+INDIRECT(BV109 & \"LoaderLaborRate\")+INDIRECT(BV109 & \"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DT109+DU109","v":0},{"$f":"ROUND(BS109/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT109-HaulScraperRollingResistance<0,0,CT109-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS109=0,0,ROUND(BS109/(INDEX(HaulScraperSpeedTable,MATCH(BR109,HaulMaterials,0)+1,MATCH(IF(CT109-HaulScraperRollingResistance<0,0,CT109-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS109/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT109-HaulScraperRollingResistance<0,0,CT109+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR109=0,0,ROUND(BS109/(INDEX(HaulScraperUHSpeedTable,MATCH(BR109,HaulMaterials,0),MATCH(IF(CT109-HaulScraperRollingResistance<0,0,CT109+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT109>=0,DY109,DZ109)","v":0},{"$f":"IF(BT109>=0,DX109,DW109)","v":0},{"$f":"EA109+EB109","v":0},{"$f":"IF(D109=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":""},{"$f":"IF(OR(ISBLANK(K50),NOT(ISNUMBER(K50)),K50=\"\"),SUM(EC109:ED109),K50)","v":0},{"$f":"IF(OR(ISBLANK(L50),NOT(ISNUMBER(L50)),L50=\"\"),IF(TRUNC(EC109/ED109,0)<1,1,ROUND(EC109/ED109,0)+1),L50)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/(EC109+ED109)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EF109,CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(ROUND(CP109/EG109,HoursRounding)<1,1,ROUND(CP109/EG109,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EH109<1,1,EH109)*((EF109*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EH109<1,1,EH109)*((EF109*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"EI109+EJ109","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BS109/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT109-TandemScraperRollingResistance<0,0,CT109-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR109=0,0,ROUND(BS109/(INDEX(TandemScraperSpeedTable,MATCH(BR109,HaulMaterials,0)+1,MATCH(IF(CT109-TandemScraperRollingResistance<0,0,CT109-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS109/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT109-TandemScraperRollingResistance<0,0,CT109+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR109=0,0,ROUND(BS109/(INDEX(TandemScraperUHSpeedTable,MATCH(BR109,HaulMaterials,0),MATCH(IF(CT109-TandemScraperRollingResistance<0,0,CT109+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT109>=0,EN109,EO109)","v":0},{"$f":"IF(BT109>=0,EM109,EL109)","v":0},{"$f":"EP109+EQ109","v":0},1.1000000000000001,{"$f":"IF(OR(ISBLANK(K50),NOT(ISNUMBER(K50)),K50=\"\"),SUM(ER109:ES109),K50)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(L50),NOT(ISNUMBER(L50)),L50=\"\"),IF(TRUNC(ER109/ES109,0)<2,2,TRUNC(ER109/ES109,0)+IF(MOD(TRUNC(ER109/ES109,0),2),1,0)),L50+IF(MOD(L50,2)>0,1))","v":2},{"$f":"ROUND((60/(ER109+ES109)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EU109,CubesRounding)","v":2626},{"$f":"IF(ROUND(CP109/EV109,HoursRounding)<1,1,ROUND(CP109/EV109,HoursRounding))","v":1},{"$f":"ROUND(IF(EW109<1,1,EW109)*((EU109*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(EW109<1,1,EW109)*((EU109*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"EX109+EY109","v":846},{"$f":"ABS(CF109)","v":0},{"$f":"IF(CG109=0,0,ROUND(CE109/(INDEX(INDIRECT(CG109 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG109 & \"TruckLoadedWeight\"),0),MATCH(IF(FA109-INDIRECT(CG109 & \"TruckRollingResistance\")<0,0,FA109-INDIRECT(CG109 & \"TruckRollingResistance\")),INDIRECT(CG109 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG109=0,0,ROUND(CE109/(INDEX(INDIRECT(CG109 & \"TruckSpeedTable\"),MATCH(BR109,HaulMaterials,0),MATCH(IF(FA109-INDIRECT(CG109 & \"TruckRollingResistance\")<0,0,FA109-INDIRECT(CG109 & \"TruckRollingResistance\")),INDIRECT(CG109 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG109=0,0,ROUND(CE109/(INDEX(INDIRECT(CG109&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG109&\"TruckLoadedWeight\"),0),MATCH(IF(FA109-INDIRECT(CG109&\"TruckRollingResistance\")<0,0,FA109+INDIRECT(CG109&\"TruckRollingResistance\")),INDIRECT(CG109&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG109=0,0,ROUND(CE109/(INDEX(INDIRECT(CG109&\"TruckUHSpeedTable\"),MATCH(BR109,HaulMaterials,0),MATCH(IF(FA109-INDIRECT(CG109&\"TruckRollingResistance\")<0,0,FA109+INDIRECT(CG109&\"TruckRollingResistance\")),INDIRECT(CG109&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF109>=0,FD109,FE109)","v":0},{"$f":"IF(CF109>=0,FC109,FB109)","v":0},{"$f":"FF109+FG109","v":0},{"$f":"IF(CG109=0,0,INDIRECT(CG109 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(CG109=0,0,INDIRECT(CG109 & \"TruckManuverDump\"))","v":0},{"$f":"IF(CG109=0,0,INDIRECT(CG109&IF(INDIRECT(CG109&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(I62),NOT(ISNUMBER(I62)),I62=\"\"),SUM(FH109:FK109),I62)","v":0},{"$f":"IF(FL109=0,0,IF(OR(ISBLANK(J62),NOT(ISNUMBER(J62)),J62=\"\"),IF((FL109-FK109)/FK109<=1,2,ROUNDUP((FL109-FK109)/FK109,0)),J62))","v":0},{"$f":"IF(FM109=0,0,ROUND((60/FL109)*INDIRECT(CG109 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CG109=0,0,ROUND(FM109*FN109*TruckOperator*INDIRECT(CG109 & \"TruckJobEfficiency\")*INDIRECT(CG109 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FO109=0,0,IF(ROUND(CQ109/FO109,HoursRounding)<1,1,ROUND(CQ109/FO109,HoursRounding)))","v":0},{"$f":"IF(CG109=0,0,ROUND(IF(FP109<1,1,(FP109))*((FM109*INDIRECT(CG109&\"TruckEquipRate\"))+INDIRECT(CG109&\"LoaderEquipRate\")+INDIRECT(CG109&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CG109=0,0,ROUND(IF(FP109<1,1,(FP109))*((FM109*INDIRECT(CG109 & \"TruckLaborRate\"))+INDIRECT(CG109 & \"LoaderLaborRate\")+INDIRECT(CG109 & \"TruckDozerLaborRate\")),0))","v":0},{"$f":"FQ109+FR109","v":0},{"$f":"ROUND(CE109/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA109-HaulScraperRollingResistance<0,0,FA109-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR109=0,0,ROUND(CE109/(INDEX(HaulScraperSpeedTable,MATCH(BR109,HaulMaterials,0)+1,MATCH(IF(FA109-HaulScraperRollingResistance<0,0,FA109-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE109/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA109-HaulScraperRollingResistance<0,0,FA109+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR109=0,0,ROUND(CE109/(INDEX(HaulScraperUHSpeedTable,MATCH(BR109,HaulMaterials,0),MATCH(IF(FA109-HaulScraperRollingResistance<0,0,FA109+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF109>=0,FV109,FW109)","v":0},{"$f":"IF(CF109>=0,FU109,FT109)","v":0},{"$f":"FX109+FY109","v":0},1.2,{"$f":"IF(OR(ISBLANK(I62),NOT(ISNUMBER(I62)),I62=\"\"),SUM(FZ109:GA109),I62)","v":1.2},{"$f":"IF(OR(ISBLANK(J62),NOT(ISNUMBER(J62)),J62=\"\"),IF(TRUNC(FZ109/GA109,0)<1,1,ROUND(FZ109/GA109,0)+1),J62)","v":1},{"$f":"ROUND((60/(FZ109+GA109)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GC109,CubesRounding)","v":1204},{"$f":"IF(ROUND(CQ109/GD109,HoursRounding)<1,1,ROUND($CQ109/GD109,HoursRounding))","v":1},{"$f":"ROUND(IF(GE109<1,1,GE109)*((GC109*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":879},{"$f":"ROUND(IF(GE109<1,1,GE109)*((GC109*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":181},{"$f":"GF109+GG109","v":1060},{"$f":"ROUND(CE109/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA109-TandemScraperRollingResistance<0,0,FA109-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR109=0,0,ROUND(CE109/(INDEX(TandemScraperSpeedTable,MATCH(BR109,HaulMaterials,0)+1,MATCH(IF(FA109-TandemScraperRollingResistance<0,0,FA109-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE109/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA109-TandemScraperRollingResistance<0,0,FA109+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(CE109/(INDEX(TandemScraperUHSpeedTable,MATCH(BR109,HaulMaterials,0),MATCH(IF(FA109-TandemScraperRollingResistance<0,0,FA109+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"IF(CF109>=0,GK109,GL109)","v":0},{"$f":"IF(CF109>=0,GJ109,GI109)","v":0},{"$f":"GM109+GN109","v":0},1.1000000000000001,{"$f":"IF(OR(ISBLANK(I62),NOT(ISNUMBER(I62)),I62=\"\"),SUM(GO109:GP109),I62)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(J62),NOT(ISNUMBER(J62)),J62=\"\"),IF(TRUNC(GO109/GP109,0)<2,2,TRUNC(GO109/GP109,0)+IF(MOD(TRUNC(GO109/GP109,0),2),1,0)),J62+IF(MOD(J62,2)>0,1))","v":2},{"$f":"ROUND((60/(GO109+GP109)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GR109,CubesRounding)","v":2626},{"$f":"IF(ROUND(CQ109/GS109,HoursRounding)<1,1,ROUND(CQ109/GS109,HoursRounding))","v":1},{"$f":"ROUND(IF(GT109<1,1,GT109)*((GR109*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(GT109<1,1,GT109)*((GR109*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"GU109+GV109","v":846}]
[]
[null,null,{"$f":"IF(SUM(C108:C110)=0,0,SUM(C108:C110))","v":0},{"$f":"IF(SUM(D108:D110)=0,0,SUM(D108:D110))","v":0},null,null,null,null,{"$f":"IF(SUM(I108:I110)=0,0,SUM(I108:I110))","v":0},null,null,null,null,{"$f":"IF(SUM(N108:N110)=0,0,SUM(N108:N110))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Notes:"]
[null,"1. If crushed or screened, Cover Volume = volume delivered to crusher - amount loss to crushing/screening)"]
[]
[{"$f":"ThisSheetName(A91)&\" - \"&VLOOKUP(A117,TableTitles,2)","v":"Waste Rock Dumps - Cover 2 Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Borrow to Crusher",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"to Placement"]
[9,null,"Material Volumes",null,"Haul to Crusher",null,null,null,null,"Haul to Placement",null,null,null,null,"Haul to Crusher",null,null,"Crush","Compact",null,null,"Haul to Placement",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Placement Parameters",null,null,null,null,null,null,null,null,null,null,null,null,"Compaction",null,null,null,null,"To Crusher",null,null,null,null,null,null,null,null,null,null,null,"To Placement",null,null,null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,null,null,null,"Loader Fleet",null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Material Volume to Crusher","Final Material Volume","Crusher Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost","Total Crush/ Screen Cost","Labor \nCost","Equipment \nCost","Total Cost","Labor \nCost","Equipment \nCost","Total Cost","Total Cover Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Slope Length","Final Slope Width","Final Lift Height","Mid-bench Length","Final Dump Footprint","Final Slope Area","Slope Cover \nThickness","Flat Areas Cover \nThickness ","Slope \nCover Volume","Final Slope Footprint","Final Flat Area","Flat Area \nCover Volume","Total Cover Volume","Compact Slope Labor","Compact Slope Equip","Compact Flat Labor","Compact Flat Equip","Material Type","Distance to Crusher","Slope to Crusher","Haul (long or short)","Crusher Haul Fleet Size","Haul Fleet","Fleet Error","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Distance to Placement","Slope to Placement","Placement Haul Fleet","Haul Fleet","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Final Area","Material Volume to Crusher","Final Material VolRequired","Crushing Cost","Screening Cost","Absolute grade","empty travel time (assumes 0 grade)","loaded travel time (assumes 0 grade)","manuver/ load/ manuever/ dump","total cycle time","bucket capacity","hourly production","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill  Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,"LCM/hr","hrs",null,"min",null,"LCM/hr","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","ft","acres","acres","in","in","cu yd","acres","acres","cu yd",null,null,null,null,null,null,"ft","% grade",null,null,null,null,null,"min","LCY/hr",null,"$","$","ft","% grade",null,null,null,"min","LCY/hr",null,"$","$","acres","cu yd","cu yd",null,null,"%","min","min","min","min","cy","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK(B32),CP120=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CP120),0),CP120))","v":0},{"$f":"IF(OR(ISBLANK(B32),BM120=0),0,IF(Metric,ROUND(CY_2_M3*(CQ120),0),CQ120))","v":0},{"$f":"IF(OR(ISBLANK(B32),C120=0),\"\",IF(OR(ISBLANK(P49),ISBLANK(Q49)),\"Haul Info\",IF(BR120=0,\"Select Material\",IF(OR(BX120<>0,BW120=0),\"Select Fleet\",IF(RIGHT(BW120,6)=\"Loader\",INDIRECT(BV120&\"CrusherLoader\"),IF(RIGHT(BW120,5)=\"Truck\",INDIRECT(BV120&\"Truck\")&\"/\"&INDIRECT(BV120&\"Loader\")&\"/\"&INDIRECT(BV120&\"CrusherLoader\"),IF(BV120=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BV120=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C120=0),\"\",IF(OR(ISBLANK(P49),ISBLANK(Q49)),\"Haul Info\",IF(BR120=0,\"Select Material\",IF(OR(BX120<>0,BW120=0),\"Select Fleet\",BZ120))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C120=0),\"\",IF(OR(ISBLANK(P49),ISBLANK(Q49)),\"Haul Info\",IF(BR120=0,\"Select Material\",IF(OR(BX120<>0,BW120=0),\"Select Fleet\",BY120))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C120=0),\"\",IF(OR(ISBLANK(P49),ISBLANK(Q49)),\"Haul Info\",IF(BR120=0,\"Select Material\",IF(OR(BX120<>0,BW120=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CA120,0),CA120)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C120=0),0,IF(OR(ISBLANK(P49),ISBLANK(Q49)),\"Haul Info\",IF(BR120=0,\"Select Material\",IF(OR(BX120<>0,BW120=0),\"Select Fleet\",CB120))))","v":0},{"$f":"IF(OR(ISBLANK(B32),D120=0),\"\",IF(OR(ISBLANK(Y32),ISBLANK(Z32)),\"Haul Info\",IF(BR120=0,\"Select Material\",IF(CH120=0,\"Select Fleet\",IF(RIGHT(CH120,5)=\"Truck\",INDIRECT(CG120&\"Truck\")&\"/\"&INDIRECT(CG120&\"Loader\")&\"/\"&INDIRECT(CG120&\"TruckDozer\"),IF(CG120=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CG120=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D120=0),\"\",IF(OR(ISBLANK(Y32),ISBLANK(Z32)),\"Haul Info\",IF(BR120=0,\"Select Material\",IF(CH120=0,\"Select Fleet\",CJ120))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D120=0),\"\",IF(OR(ISBLANK(Y32),ISBLANK(Z32)),\"Haul Info\",IF(BR120=0,\"Select Material\",IF(CH120=0,\"Select Fleet\",CI120))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D120=0),\"\",IF(OR(ISBLANK(Y32),ISBLANK(Z32)),\"Haul Info\",IF(BR120=0,\"Select Material\",IF(CH120=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CK120,0),CK120)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D120=0),0,IF(OR(ISBLANK(Y32),ISBLANK(Z32)),\"Haul Info\",IF(BR120=0,\"Select Material\",IF(CH120=0,\"Select Fleet\",CL120))))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(P49),ISBLANK(Q49),I120=\"\",ISTEXT(I120)),0,CC120)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(P49),ISBLANK(Q49),I120=\"\",ISTEXT(I120)),0,CD120)","v":0},{"$f":"IF(OR(ISBLANK(B32),C120=0,O120=\"\"),0,SUM(O120:P120))","v":0},{"$f":"IF(OR(ISBLANK(B32),C120=0,O120=\"\",),0,IF(M49=\"Yes\",CR120,0)+IF(N49=\"Yes\",CS120,0))","v":0},{"$f":"IF(OR(ISBLANK(B32),D120=0),0,BN120+BP120)","v":0},{"$f":"IF(OR(ISBLANK(B32),D120=0),0,BO120+BQ120)","v":0},{"$f":"IF(OR(ISBLANK(B32),D120=0,S120=\"\"),0,SUM(S120:T120))","v":0},{"$f":"IF(OR(ISBLANK(B32),D120=0,ISBLANK(K61),ISBLANK(L61)),0,CM120)","v":0},{"$f":"IF(OR(ISBLANK(B32),D120=0,V120=\"\"),0,CN120)","v":0},{"$f":"IF(OR(ISBLANK(B32),D120=0,ISBLANK(K61),ISBLANK(L61)),0,SUM(V120:W120))","v":0},{"$f":"IF(OR(ISBLANK(B32),D120=0,ISBLANK(K61),ISBLANK(L61)),0,Q120+R120+U120+X120)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX99","v":0},{"$f":"ROUND(IF((BA120^2)-(BC120^2)<0,0,SQRT((BA120^2)-(BC120^2))),0)","v":0},{"$f":"BA99","v":0},{"$f":"BE32","v":0},{"$f":"BG32","v":0},{"$f":"ROUND(((BA120)*BD120)/43560,2)","v":0},{"$f":"BM32","v":0},{"$f":"BN32","v":0},{"$f":"ROUND((BF120*43560*(1/12)*BG120)/27,0)","v":0},{"$f":"(BB120*BD120)/43560","v":0},{"$f":"IF(BE120-BJ120<0,0,ROUND(BE120-BJ120,0))","v":0},{"$f":"ROUND((BK120*43560*(1/12)*BH120)/27,0)","v":0},{"$f":"BI120+BL120","v":0},{"$f":"ROUND(IF(S49=\"Yes\",IF(Metric,BI120*Yd3_2_M3,BI120)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(S49=\"Yes\",IF(Metric,BI120*Yd3_2_M3,BI120)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"ROUND(IF(T49=\"Yes\",IF(Metric,BL120*Yd3_2_M3,BL120)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(T49=\"Yes\",IF(Metric,BL120*Yd3_2_M3,BL120)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"K61","v":0},{"$f":"BI49","v":0},{"$f":"Q49","v":0},{"$f":"BF49","v":0},{"$f":"BH49","v":0},{"$f":"R49","v":0},{"$f":"BG49","v":0},{"$f":"IF(RIGHT(BW120,5)=\"Truck\",DP120,IF(BW120=\"Scraper Dozer\",EF120,IF(BW120=\"Tandem Scraper\",EU120,IF(RIGHT(BW108,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BU120=\"LongHaul\",IF(RIGHT(BW120,5)=\"Truck\",DO120,IF(BW120=\"Scraper Dozer\",EE120,IF(BW120=\"Tandem Scraper\",ET120,0))),CX120)","v":0},{"$f":"IF(BU120=\"LongHaul\",IF(RIGHT(BW120,5)=\"Truck\",DR120,IF(BW120=\"Scraper Dozer\",EG120,IF(BW120=\"Tandem Scraper\",EV120,0))),CZ120)","v":0},{"$f":"IF(BU120=\"LongHaul\",IF(RIGHT(BW120,5)=\"Truck\",DR120,IF(BW120=\"Scraper Dozer\",EH120,IF(BW120=\"Tandem Scraper\",EW120,0))),DA120)","v":0},{"$f":"IF(BU120=\"LongHaul\",IF(RIGHT(BW120,5)=\"Truck\",DU120,IF(BW120=\"Scraper Dozer\",EJ120,IF(BW120=\"Tandem Scraper\",EY120,0))),DC120)","v":0},{"$f":"IF(BU120=\"LongHaul\",IF(RIGHT(BW120,5)=\"Truck\",DT120,IF(BW120=\"Scraper Dozer\",EI120,IF(BW120=\"Tandem Scraper\",EX120,0))),DB120)","v":0},{"$f":"BO32","v":0},{"$f":"BP32","v":0},{"$f":"BC61","v":0},{"$f":"L61","v":0},{"$f":"IF(RIGHT(CH120,5)=\"Truck\",FM120,IF(CH120=\"Scraper Dozer\",GC120,IF(CH120=\"Tandem Scraper\",GR120,0)))","v":0},{"$f":"IF(RIGHT(CH120,5)=\"Truck\",FL120,IF(CH120=\"Scraper Dozer\",GB120,IF(CH120=\"Tandem Scraper\",GQ120,0)))","v":0},{"$f":"IF(RIGHT(CH120,5)=\"Truck\",FO120,IF(CH120=\"Scraper Dozer\",GD120,IF(CH120=\"Tandem Scraper\",GS120,0)))","v":0},{"$f":"IF(RIGHT(CH120,5)=\"Truck\",FP120,IF(CH120=\"Scraper Dozer\",GE120,IF(CH120=\"Tandem Scraper\",GT120,0)))","v":0},{"$f":"IF(RIGHT(CH120,5)=\"Truck\",FR120,IF(CH120=\"Scraper Dozer\",GG120,IF(CH120=\"Tandem Scraper\",GV120,0)))","v":0},{"$f":"IF(RIGHT(CH120,5)=\"Truck\",FQ120,IF(CH120=\"Scraper Dozer\",GF120,IF(CH120=\"Tandem Scraper\",GU120,0)))","v":0},{"$f":"BF120+BK120","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(M49),M49=\"No\"),OR(ISBLANK(N49),N49=\"No\")),ISBLANK(BM120)),0,ROUND(BM120/IF(ISBLANK(O49),1,(1-O49)),0))","v":0},{"$f":"BM120","v":0},{"$f":"ROUND(C120*Crushing,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(C120*Screening,0)","v":{"$error":"#VALUE!"}},{"$f":"ABS(BT120)","v":0},{"$f":"IF(RIGHT(BW120,6)=\"Loader\",(ROUND(Ft2M*BS120,0)*INDEX(LoaderTravelEmptyArray,MATCH(E120,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E120,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BW120,6)=\"Loader\",(ROUND(Ft2M*BS120,0)*INDEX(LoaderTravelLoadedArray,MATCH(E120,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E120,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BW120,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E120,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(U49),NOT(ISNUMBER(U49)),U49=\"\"),IF(RIGHT(BW120,6)=\"Loader\",ROUND(SUM(CU120:CW120),2),0),U49)","v":0},{"$f":"IF(RIGHT(BW120,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E120,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BW120,6)=\"Loader\",ROUND(60/CX120*CY120,0),0)","v":0},{"$f":"IF(RIGHT(BW120,6)=\"Loader\",ROUND(CP120/CZ120,0),0)","v":0},{"$f":"IF(RIGHT(BW120,6)=\"Loader\",ROUND(IF(DA120<1,1,(DA120))*INDIRECT(BV120&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW120,6)=\"Loader\",ROUND(IF(DA120<1,1,(DA120))*INDIRECT(BV120&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW120,6)=\"Loader\",DB120+DC120,0)","v":0},{"$f":"IF(BV120=0,0,ROUND(BS120/(INDEX(INDIRECT(BV120 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV120 & \"TruckLoadedWeight\"),0),MATCH(IF($CT120-INDIRECT(BV120 & \"TruckRollingResistance\")<0,0,$CT120-INDIRECT(BV120 & \"TruckRollingResistance\")),INDIRECT(BV120 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV120=0,0,ROUND(BS120/(INDEX(INDIRECT(BV120 & \"TruckSpeedTable\"),MATCH(BR120,HaulMaterials,0),MATCH(IF(CT120-INDIRECT(BV120 & \"TruckRollingResistance\")<0,0,CT120-INDIRECT(BV120 & \"TruckRollingResistance\")),INDIRECT(BV120 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV120=0,0,ROUND(BS120/(INDEX(INDIRECT(BV120&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV120&\"TruckLoadedWeight\"),0),MATCH(IF(CT120-INDIRECT(BV120&\"TruckRollingResistance\")<0,0,CT120+INDIRECT(BV120&\"TruckRollingResistance\")),INDIRECT(BV120&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV120=0,0,ROUND(BS120/(INDEX(INDIRECT(BV120&\"TruckUHSpeedTable\"),MATCH(BR120,HaulMaterials,0),MATCH(IF(CT120-INDIRECT(BV120&\"TruckRollingResistance\")<0,0,CT120+INDIRECT(BV120&\"TruckRollingResistance\")),INDIRECT(BV120&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF120>=0,DG120,DH120)","v":0},{"$f":"IF(CF120>=0,DF120,DE120)","v":0},{"$f":"DI120+DJ120","v":0},{"$f":"IF(BV120=0,0,INDIRECT(BV120 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(BV120=0,0,INDIRECT(BV120 & \"TruckManuverDump\"))","v":0},{"$f":"IF(BV120=0,0,INDIRECT(BV120&IF(INDIRECT(BV120&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(U49),NOT(ISNUMBER(U49)),U49=\"\"),SUM(DK120:DN120),U49)","v":0},{"$f":"IF(DN120=0,0,IF(OR(ISBLANK(V49),NOT(ISNUMBER(V49)),V49=\"\"),IF((DO120-DN120)/DN120<=1,2,ROUNDUP((DO120-DN120)/DN120,0)),V49))","v":0},{"$f":"IF(BV120=0,0,ROUND((60/DO120)*INDIRECT(BV120 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BV120=0,0,ROUND(DP120*DQ120*TruckOperator*INDIRECT(BV120 & \"TruckJobEfficiency\")*INDIRECT(BV120 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DR120=0,0,IF(ROUND(CP120/DR120,HoursRounding)<1,1,ROUND(CP120/DR120,HoursRounding)))","v":0},{"$f":"IF(BV120=0,0,ROUND(IF(DS120<1,1,(DS120))*((DP120*INDIRECT(BV120&\"TruckEquipRate\"))+INDIRECT(BV120&\"LoaderEquipRate\")+INDIRECT(BV120&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BV120=0,0,ROUND(IF(DS120<1,1,(DS120))*((DP120*INDIRECT(BV120 & \"TruckLaborRate\"))+INDIRECT(BV120 & \"LoaderLaborRate\")+INDIRECT(BV120 & \"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DT120+DU120","v":0},{"$f":"ROUND(BS120/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT120-HaulScraperRollingResistance<0,0,CT120-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR120=0,0,ROUND(BS120/(INDEX(HaulScraperSpeedTable,MATCH(BR120,HaulMaterials,0)+1,MATCH(IF(CT120-HaulScraperRollingResistance<0,0,CT120-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS120/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT120-HaulScraperRollingResistance<0,0,CT120+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR120=0,0,ROUND(BS120/(INDEX(HaulScraperUHSpeedTable,MATCH(BR120,HaulMaterials,0),MATCH(IF(CT120-HaulScraperRollingResistance<0,0,CT120+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT120>=0,DY120,DZ120)","v":0},{"$f":"IF(BT120>=0,DX120,DW120)","v":0},{"$f":"EA120+EB120","v":0},{"$f":"IF(D120=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":""},{"$f":"IF(OR(ISBLANK(U49),NOT(ISNUMBER(U49)),U49=\"\"),SUM(EC120:ED120),U49)","v":0},{"$f":"IF(OR(ISBLANK(V49),NOT(ISNUMBER(V49)),V49=\"\"),IF(TRUNC(EC120/ED120,0)<1,1,ROUND(EC120/ED120,0)+1),V49)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/(EC120+ED120)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EF120,CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(ROUND(CP120/EG120,HoursRounding)<1,1,ROUND(CP120/EG120,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EH120<1,1,EH120)*((EF120*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EH120<1,1,EH120)*((EF120*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"EI120+EJ120","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BS120/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT120-TandemScraperRollingResistance<0,0,CT120-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR120=0,0,ROUND(BS120/(INDEX(TandemScraperSpeedTable,MATCH(BR120,HaulMaterials,0)+1,MATCH(IF(CT120-TandemScraperRollingResistance<0,0,CT120-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS120/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT120-TandemScraperRollingResistance<0,0,CT120+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR120=0,0,ROUND(BS120/(INDEX(TandemScraperUHSpeedTable,MATCH(BR120,HaulMaterials,0),MATCH(IF(CT120-TandemScraperRollingResistance<0,0,CT120+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT120>=0,EN120,EO120)","v":0},{"$f":"IF(BT120>=0,EM120,EL120)","v":0},{"$f":"EP120+EQ120","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(U49),NOT(ISNUMBER(U49)),U49=\"\"),SUM(ER120:ES120),U49)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(V49),NOT(ISNUMBER(V49)),V49=\"\"),IF(TRUNC(ER120/ES120,0)<2,2,TRUNC(ER120/ES120,0)+IF(MOD(TRUNC(ER120/ES120,0),2),1,0)),V49+IF(MOD(V49,2)>0,1))","v":2},{"$f":"ROUND((60/(ER120+ES120)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EU120,CubesRounding)","v":2626},{"$f":"IF(ROUND(CP120/EV120,HoursRounding)<1,1,ROUND(CP120/EV120,HoursRounding))","v":1},{"$f":"ROUND(IF(EW120<1,1,EW120)*((EU120*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(EW120<1,1,EW120)*((EU120*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"EX120+EY120","v":846},{"$f":"ABS(CF120)","v":0},{"$f":"IF(CG120=0,0,ROUND(CE120/(INDEX(INDIRECT(CG120 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG120 & \"TruckLoadedWeight\"),0),MATCH(IF(FA120-INDIRECT(CG120 & \"TruckRollingResistance\")<0,0,FA120-INDIRECT(CG120 & \"TruckRollingResistance\")),INDIRECT(CG120 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG120=0,0,ROUND(CE120/(INDEX(INDIRECT(CG120 & \"TruckSpeedTable\"),MATCH(BR120,HaulMaterials,0),MATCH(IF(FA120-INDIRECT(CG120 & \"TruckRollingResistance\")<0,0,FA120-INDIRECT(CG120 & \"TruckRollingResistance\")),INDIRECT(CG120 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG120=0,0,ROUND(CE120/(INDEX(INDIRECT(CG120&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG120&\"TruckLoadedWeight\"),0),MATCH(IF(FA120-INDIRECT(CG120&\"TruckRollingResistance\")<0,0,FA120+INDIRECT(CG120&\"TruckRollingResistance\")),INDIRECT(CG120&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG120=0,0,ROUND(CE120/(INDEX(INDIRECT(CG120&\"TruckUHSpeedTable\"),MATCH(BR120,HaulMaterials,0),MATCH(IF(FA120-INDIRECT(CG120&\"TruckRollingResistance\")<0,0,FA120+INDIRECT(CG120&\"TruckRollingResistance\")),INDIRECT(CG120&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF120>=0,FD120,FE120)","v":0},{"$f":"IF(CF120>=0,FC120,FB120)","v":0},{"$f":"FF120+FG120","v":0},{"$f":"IF(CG120=0,0,INDIRECT(CG120 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(CG120=0,0,INDIRECT(CG120 & \"TruckManuverDump\"))","v":0},{"$f":"IF(CG120=0,0,INDIRECT(CG120&IF(INDIRECT(CG120&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(M61),NOT(ISNUMBER(M61)),M61=\"\"),SUM(FH120:FK120),M61)","v":0},{"$f":"IF(FL120=0,0,IF(OR(ISBLANK(N61),NOT(ISNUMBER(N61)),N61=\"\"),IF((FL120-FK120)/FK120<=1,2,ROUNDUP((FL120-FK120)/FK120,0)),N61))","v":0},{"$f":"IF(CG120=0,0,ROUND((60/FL120)*INDIRECT(CG120 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CG120=0,0,ROUND(FM120*FN120*TruckOperator*INDIRECT(CG120 & \"TruckJobEfficiency\")*INDIRECT(CG120 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FO120=0,0,IF(ROUND(CQ120/FO120,HoursRounding)<1,1,ROUND(CQ120/FO120,HoursRounding)))","v":0},{"$f":"IF(CG120=0,0,ROUND(IF(FP120<1,1,(FP120))*((FM120*INDIRECT(CG120&\"TruckEquipRate\"))+INDIRECT(CG120&\"LoaderEquipRate\")+INDIRECT(CG120&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CG120=0,0,ROUND(IF(FP120<1,1,(FP120))*((FM120*INDIRECT(CG120 & \"TruckLaborRate\"))+INDIRECT(CG120 & \"LoaderLaborRate\")+INDIRECT(CG120 & \"TruckDozerLaborRate\")),0))","v":0},{"$f":"FQ120+FR120","v":0},{"$f":"ROUND(CE120/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA120-HaulScraperRollingResistance<0,0,FA120-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR120=0,0,ROUND(CE120/(INDEX(HaulScraperSpeedTable,MATCH(BR120,HaulMaterials,0)+1,MATCH(IF(FA120-HaulScraperRollingResistance<0,0,FA120-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE120/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA120-HaulScraperRollingResistance<0,0,FA120+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR120=0,0,ROUND(CE120/(INDEX(HaulScraperUHSpeedTable,MATCH(BR120,HaulMaterials,0),MATCH(IF(FA120-HaulScraperRollingResistance<0,0,FA120+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF120>=0,FV120,FW120)","v":0},{"$f":"IF(CF120>=0,FU120,FT120)","v":0},{"$f":"FX120+FY120","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(M61),NOT(ISNUMBER(M61)),M61=\"\"),SUM(FZ120:GA120),M61)","v":1.2},{"$f":"IF(OR(ISBLANK(N61),NOT(ISNUMBER(N61)),N61=\"\"),IF(TRUNC(FZ120/GA120,0)<1,1,ROUND(FZ120/GA120,0)+1),N61)","v":1},{"$f":"ROUND((60/(FZ120+GA120)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GC120,CubesRounding)","v":1204},{"$f":"IF(ROUND(CQ120/GD120,HoursRounding)<1,1,ROUND($CQ120/GD120,HoursRounding))","v":1},{"$f":"ROUND(IF(GE120<1,1,GE120)*((GC120*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":879},{"$f":"ROUND(IF(GE120<1,1,GE120)*((GC120*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":181},{"$f":"GF120+GG120","v":1060},{"$f":"ROUND(CE120/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA120-TandemScraperRollingResistance<0,0,FA120-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR120=0,0,ROUND(CE120/(INDEX(TandemScraperSpeedTable,MATCH(BR120,HaulMaterials,0)+1,MATCH(IF(FA120-TandemScraperRollingResistance<0,0,FA120-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE120/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA120-TandemScraperRollingResistance<0,0,FA120+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR120=0,0,ROUND(CE120/(INDEX(TandemScraperUHSpeedTable,MATCH(BR120,HaulMaterials,0),MATCH(IF(FA120-TandemScraperRollingResistance<0,0,FA120+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF120>=0,GK120,GL120)","v":0},{"$f":"IF(CF120>=0,GJ120,GI120)","v":0},{"$f":"GM120+GN120","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(M61),NOT(ISNUMBER(M61)),M61=\"\"),SUM(GO120:GP120),M61)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(N61),NOT(ISNUMBER(N61)),N61=\"\"),IF(TRUNC(GO120/GP120,0)<2,2,TRUNC(GO120/GP120,0)+IF(MOD(TRUNC(GO120/GP120,0),2),1,0)),N61+IF(MOD(N61,2)>0,1))","v":2},{"$f":"ROUND((60/(GO120+GP120)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GR120,CubesRounding)","v":2626},{"$f":"IF(ROUND(CQ120/GS120,HoursRounding)<1,1,ROUND(CQ120/GS120,HoursRounding))","v":1},{"$f":"ROUND(IF(GT120<1,1,GT120)*((GR120*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(GT120<1,1,GT120)*((GR120*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"GU120+GV120","v":846}]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"Waste Rock Pile Reveg"},{"$f":"IF(OR(ISBLANK(B33),CP121=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CP121),0),CP121))","v":0},{"$f":"IF(OR(ISBLANK(B33),BM121=0),0,IF(Metric,ROUND(CY_2_M3*(CQ121),0),CQ121))","v":0},{"$f":"IF(OR(ISBLANK(B33),C121=0),\"\",IF(OR(ISBLANK(P50),ISBLANK(Q50)),\"Haul Info\",IF(BR121=0,\"Select Material\",IF(OR(BX121<>0,BW121=0),\"Select Fleet\",IF(RIGHT(BW121,6)=\"Loader\",INDIRECT(BV121&\"CrusherLoader\"),IF(RIGHT(BW121,5)=\"Truck\",INDIRECT(BV121&\"Truck\")&\"/\"&INDIRECT(BV121&\"Loader\")&\"/\"&INDIRECT(BV121&\"CrusherLoader\"),IF(BV121=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BV121=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C121=0),\"\",IF(OR(ISBLANK(P50),ISBLANK(Q50)),\"Haul Info\",IF(BR121=0,\"Select Material\",IF(OR(BX121<>0,BW121=0),\"Select Fleet\",BZ121))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C121=0),\"\",IF(OR(ISBLANK(P50),ISBLANK(Q50)),\"Haul Info\",IF(BR121=0,\"Select Material\",IF(OR(BX121<>0,BW121=0),\"Select Fleet\",BY121))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C121=0),\"\",IF(OR(ISBLANK(P50),ISBLANK(Q50)),\"Haul Info\",IF(BR121=0,\"Select Material\",IF(OR(BX121<>0,BW121=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CA121,0),CA121)))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C121=0),0,IF(OR(ISBLANK(P50),ISBLANK(Q50)),\"Haul Info\",IF(BR121=0,\"Select Material\",IF(OR(BX121<>0,BW121=0),\"Select Fleet\",CB121))))","v":0},{"$f":"IF(OR(ISBLANK(B33),D121=0),\"\",IF(OR(ISBLANK(Y33),ISBLANK(Z33)),\"Haul Info\",IF(BR121=0,\"Select Material\",IF(CH121=0,\"Select Fleet\",IF(RIGHT(CH121,5)=\"Truck\",INDIRECT(CG121&\"Truck\")&\"/\"&INDIRECT(CG121&\"Loader\")&\"/\"&INDIRECT(CG121&\"TruckDozer\"),IF(CG121=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CG121=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D121=0),\"\",IF(OR(ISBLANK(Y33),ISBLANK(Z33)),\"Haul Info\",IF(BR121=0,\"Select Material\",IF(CH121=0,\"Select Fleet\",CJ121))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D121=0),\"\",IF(OR(ISBLANK(Y33),ISBLANK(Z33)),\"Haul Info\",IF(BR121=0,\"Select Material\",IF(CH121=0,\"Select Fleet\",CI121))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D121=0),\"\",IF(OR(ISBLANK(Y33),ISBLANK(Z33)),\"Haul Info\",IF(BR121=0,\"Select Material\",IF(CH121=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CK121,0),CK121)))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D121=0),0,IF(OR(ISBLANK(Y33),ISBLANK(Z33)),\"Haul Info\",IF(BR121=0,\"Select Material\",IF(CH121=0,\"Select Fleet\",CL121))))","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(P50),ISBLANK(Q50),I121=\"\",ISTEXT(I121)),0,CC121)","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(P50),ISBLANK(Q50),I121=\"\",ISTEXT(I121)),0,CD121)","v":0},{"$f":"IF(OR(ISBLANK(B33),C121=0,O121=\"\"),0,SUM(O121:P121))","v":0},{"$f":"IF(OR(ISBLANK(B33),C121=0,O121=\"\",),0,IF(M50=\"Yes\",CR121,0)+IF(N50=\"Yes\",CS121,0))","v":0},{"$f":"IF(OR(ISBLANK(B33),D121=0),0,BN121+BP121)","v":0},{"$f":"IF(OR(ISBLANK(B33),D121=0),0,BO121+BQ121)","v":0},{"$f":"IF(OR(ISBLANK(B33),D121=0,S121=\"\"),0,SUM(S121:T121))","v":0},{"$f":"IF(OR(ISBLANK(B33),D121=0,ISBLANK(K62),ISBLANK(L62)),0,CM121)","v":0},{"$f":"IF(OR(ISBLANK(B33),D121=0,V121=\"\"),0,CN121)","v":0},{"$f":"IF(OR(ISBLANK(B33),D121=0,ISBLANK(K62),ISBLANK(L62)),0,SUM(V121:W121))","v":0},{"$f":"IF(OR(ISBLANK(B33),D121=0,ISBLANK(K62),ISBLANK(L62)),0,Q121+R121+U121+X121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX100","v":0},{"$f":"ROUND(IF((BA121^2)-(BC121^2)<0,0,SQRT((BA121^2)-(BC121^2))),0)","v":0},{"$f":"BA100","v":0},{"$f":"BE33","v":0},{"$f":"BG33","v":71.430000000000007},{"$f":"ROUND(((BA121)*BD121)/43560,2)","v":0},{"$f":"BM33","v":0},{"$f":"BN33","v":0},{"$f":"ROUND((BF121*43560*(1/12)*BG121)/27,0)","v":0},{"$f":"(BB121*BD121)/43560","v":0},{"$f":"IF(BE121-BJ121<0,0,ROUND(BE121-BJ121,0))","v":71},{"$f":"ROUND((BK121*43560*(1/12)*BH121)/27,0)","v":0},{"$f":"BI121+BL121","v":0},{"$f":"ROUND(IF(S50=\"Yes\",IF(Metric,BI121*Yd3_2_M3,BI121)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(S50=\"Yes\",IF(Metric,BI121*Yd3_2_M3,BI121)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"ROUND(IF(T50=\"Yes\",IF(Metric,BL121*Yd3_2_M3,BL121)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(T50=\"Yes\",IF(Metric,BL121*Yd3_2_M3,BL121)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"K62","v":0},{"$f":"BI50","v":0},{"$f":"Q50","v":0},{"$f":"BF50","v":0},{"$f":"BH50","v":0},{"$f":"R50","v":0},{"$f":"BG50","v":0},{"$f":"IF(RIGHT(BW121,5)=\"Truck\",DP121,IF(BW121=\"Scraper Dozer\",EF121,IF(BW121=\"Tandem Scraper\",EU121,IF(RIGHT(BW109,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BU121=\"LongHaul\",IF(RIGHT(BW121,5)=\"Truck\",DO121,IF(BW121=\"Scraper Dozer\",EE121,IF(BW121=\"Tandem Scraper\",ET121,0))),CX121)","v":0},{"$f":"IF(BU121=\"LongHaul\",IF(RIGHT(BW121,5)=\"Truck\",DR121,IF(BW121=\"Scraper Dozer\",EG121,IF(BW121=\"Tandem Scraper\",EV121,0))),CZ121)","v":0},{"$f":"IF(BU121=\"LongHaul\",IF(RIGHT(BW121,5)=\"Truck\",DR121,IF(BW121=\"Scraper Dozer\",EH121,IF(BW121=\"Tandem Scraper\",EW121,0))),DA121)","v":0},{"$f":"IF(BU121=\"LongHaul\",IF(RIGHT(BW121,5)=\"Truck\",DU121,IF(BW121=\"Scraper Dozer\",EJ121,IF(BW121=\"Tandem Scraper\",EY121,0))),DC121)","v":0},{"$f":"IF(BU121=\"LongHaul\",IF(RIGHT(BW121,5)=\"Truck\",DT121,IF(BW121=\"Scraper Dozer\",EI121,IF(BW121=\"Tandem Scraper\",EX121,0))),DB121)","v":0},{"$f":"BO33","v":0},{"$f":"BP33","v":0},{"$f":"BC62","v":0},{"$f":"L62","v":0},{"$f":"IF(RIGHT(CH121,5)=\"Truck\",FM121,IF(CH121=\"Scraper Dozer\",GC121,IF(CH121=\"Tandem Scraper\",GR121,0)))","v":0},{"$f":"IF(RIGHT(CH121,5)=\"Truck\",FL121,IF(CH121=\"Scraper Dozer\",GB121,IF(CH121=\"Tandem Scraper\",GQ121,0)))","v":0},{"$f":"IF(RIGHT(CH121,5)=\"Truck\",FO121,IF(CH121=\"Scraper Dozer\",GD121,IF(CH121=\"Tandem Scraper\",GS121,0)))","v":0},{"$f":"IF(RIGHT(CH121,5)=\"Truck\",FP121,IF(CH121=\"Scraper Dozer\",GE121,IF(CH121=\"Tandem Scraper\",GT121,0)))","v":0},{"$f":"IF(RIGHT(CH121,5)=\"Truck\",FR121,IF(CH121=\"Scraper Dozer\",GG121,IF(CH121=\"Tandem Scraper\",GV121,0)))","v":0},{"$f":"IF(RIGHT(CH121,5)=\"Truck\",FQ121,IF(CH121=\"Scraper Dozer\",GF121,IF(CH121=\"Tandem Scraper\",GU121,0)))","v":0},{"$f":"BF121+BK121","v":71},{"$f":"IF(OR(AND(OR(ISBLANK(M50),M50=\"No\"),OR(ISBLANK(N50),N50=\"No\")),ISBLANK(BM121)),0,ROUND(BM121/IF(ISBLANK(O50),1,(1-O50)),0))","v":0},{"$f":"BM121","v":0},{"$f":"ROUND(C121*Crushing,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(C121*Screening,0)","v":{"$error":"#VALUE!"}},{"$f":"ABS(BT121)","v":0},{"$f":"IF(RIGHT(BW121,6)=\"Loader\",(ROUND(Ft2M*BS121,0)*INDEX(LoaderTravelEmptyArray,MATCH(E121,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E121,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BW121,6)=\"Loader\",(ROUND(Ft2M*BS121,0)*INDEX(LoaderTravelLoadedArray,MATCH(E121,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E121,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BW121,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E121,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(U50),NOT(ISNUMBER(U50)),U50=\"\"),IF(RIGHT(BW121,6)=\"Loader\",ROUND(SUM(CU121:CW121),2),0),U50)","v":0},{"$f":"IF(RIGHT(BW121,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E121,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BW121,6)=\"Loader\",ROUND(60/CX121*CY121,0),0)","v":0},{"$f":"IF(RIGHT(BW121,6)=\"Loader\",ROUND(CP121/CZ121,0),0)","v":0},{"$f":"IF(RIGHT(BW121,6)=\"Loader\",ROUND(IF(DA121<1,1,(DA121))*INDIRECT(BV121&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW121,6)=\"Loader\",ROUND(IF(DA121<1,1,(DA121))*INDIRECT(BV121&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW121,6)=\"Loader\",DB121+DC121,0)","v":0},{"$f":"IF(BV121=0,0,ROUND(BS121/(INDEX(INDIRECT(BV121 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV121 & \"TruckLoadedWeight\"),0),MATCH(IF($CT121-INDIRECT(BV121 & \"TruckRollingResistance\")<0,0,$CT121-INDIRECT(BV121 & \"TruckRollingResistance\")),INDIRECT(BV121 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV121=0,0,ROUND(BS121/(INDEX(INDIRECT(BV121 & \"TruckSpeedTable\"),MATCH(BR121,HaulMaterials,0),MATCH(IF(CT121-INDIRECT(BV121 & \"TruckRollingResistance\")<0,0,CT121-INDIRECT(BV121 & \"TruckRollingResistance\")),INDIRECT(BV121 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV121=0,0,ROUND(BS121/(INDEX(INDIRECT(BV121&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV121&\"TruckLoadedWeight\"),0),MATCH(IF(CT121-INDIRECT(BV121&\"TruckRollingResistance\")<0,0,CT121+INDIRECT(BV121&\"TruckRollingResistance\")),INDIRECT(BV121&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV121=0,0,ROUND(BS121/(INDEX(INDIRECT(BV121&\"TruckUHSpeedTable\"),MATCH(BR121,HaulMaterials,0),MATCH(IF(CT121-INDIRECT(BV121&\"TruckRollingResistance\")<0,0,CT121+INDIRECT(BV121&\"TruckRollingResistance\")),INDIRECT(BV121&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF121>=0,DG121,DH121)","v":0},{"$f":"IF(CF121>=0,DF121,DE121)","v":0},{"$f":"DI121+DJ121","v":0},{"$f":"IF(BV121=0,0,INDIRECT(BV121 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(BV121=0,0,INDIRECT(BV121 & \"TruckManuverDump\"))","v":0},{"$f":"IF(BV121=0,0,INDIRECT(BV121&IF(INDIRECT(BV121&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(U50),NOT(ISNUMBER(U50)),U50=\"\"),SUM(DK121:DN121),U50)","v":0},{"$f":"IF(DN121=0,0,IF(OR(ISBLANK(V50),NOT(ISNUMBER(V50)),V50=\"\"),IF((DO121-DN121)/DN121<=1,2,ROUNDUP((DO121-DN121)/DN121,0)),V50))","v":0},{"$f":"IF(BV121=0,0,ROUND((60/DO121)*INDIRECT(BV121 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BV121=0,0,ROUND(DP121*DQ121*TruckOperator*INDIRECT(BV121 & \"TruckJobEfficiency\")*INDIRECT(BV121 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DR121=0,0,IF(ROUND(CP121/DR121,HoursRounding)<1,1,ROUND(CP121/DR121,HoursRounding)))","v":0},{"$f":"IF(BV121=0,0,ROUND(IF(DS121<1,1,(DS121))*((DP121*INDIRECT(BV121&\"TruckEquipRate\"))+INDIRECT(BV121&\"LoaderEquipRate\")+INDIRECT(BV121&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BV121=0,0,ROUND(IF(DS121<1,1,(DS121))*((DP121*INDIRECT(BV121 & \"TruckLaborRate\"))+INDIRECT(BV121 & \"LoaderLaborRate\")+INDIRECT(BV121 & \"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DT121+DU121","v":0},{"$f":"ROUND(BS121/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT121-HaulScraperRollingResistance<0,0,CT121-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR121=0,0,ROUND(BS121/(INDEX(HaulScraperSpeedTable,MATCH(BR121,HaulMaterials,0)+1,MATCH(IF(CT121-HaulScraperRollingResistance<0,0,CT121-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS121/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT121-HaulScraperRollingResistance<0,0,CT121+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR121=0,0,ROUND(BS121/(INDEX(HaulScraperUHSpeedTable,MATCH(BR121,HaulMaterials,0),MATCH(IF(CT121-HaulScraperRollingResistance<0,0,CT121+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT121>=0,DY121,DZ121)","v":0},{"$f":"IF(BT121>=0,DX121,DW121)","v":0},{"$f":"EA121+EB121","v":0},{"$f":"IF(D121=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":""},{"$f":"IF(OR(ISBLANK(U50),NOT(ISNUMBER(U50)),U50=\"\"),SUM(EC121:ED121),U50)","v":0},{"$f":"IF(OR(ISBLANK(V50),NOT(ISNUMBER(V50)),V50=\"\"),IF(TRUNC(EC121/ED121,0)<1,1,ROUND(EC121/ED121,0)+1),V50)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/(EC121+ED121)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EF121,CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(ROUND(CP121/EG121,HoursRounding)<1,1,ROUND(CP121/EG121,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EH121<1,1,EH121)*((EF121*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EH121<1,1,EH121)*((EF121*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"EI121+EJ121","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BS121/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT121-TandemScraperRollingResistance<0,0,CT121-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR121=0,0,ROUND(BS121/(INDEX(TandemScraperSpeedTable,MATCH(BR121,HaulMaterials,0)+1,MATCH(IF(CT121-TandemScraperRollingResistance<0,0,CT121-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS121/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT121-TandemScraperRollingResistance<0,0,CT121+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR121=0,0,ROUND(BS121/(INDEX(TandemScraperUHSpeedTable,MATCH(BR121,HaulMaterials,0),MATCH(IF(CT121-TandemScraperRollingResistance<0,0,CT121+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT121>=0,EN121,EO121)","v":0},{"$f":"IF(BT121>=0,EM121,EL121)","v":0},{"$f":"EP121+EQ121","v":0},1.1000000000000001,{"$f":"IF(OR(ISBLANK(U50),NOT(ISNUMBER(U50)),U50=\"\"),SUM(ER121:ES121),U50)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(V50),NOT(ISNUMBER(V50)),V50=\"\"),IF(TRUNC(ER121/ES121,0)<2,2,TRUNC(ER121/ES121,0)+IF(MOD(TRUNC(ER121/ES121,0),2),1,0)),V50+IF(MOD(V50,2)>0,1))","v":2},{"$f":"ROUND((60/(ER121+ES121)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EU121,CubesRounding)","v":2626},{"$f":"IF(ROUND(CP121/EV121,HoursRounding)<1,1,ROUND(CP121/EV121,HoursRounding))","v":1},{"$f":"ROUND(IF(EW121<1,1,EW121)*((EU121*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(EW121<1,1,EW121)*((EU121*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"EX121+EY121","v":846},{"$f":"ABS(CF121)","v":0},{"$f":"IF(CG121=0,0,ROUND(CE121/(INDEX(INDIRECT(CG121 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG121 & \"TruckLoadedWeight\"),0),MATCH(IF(FA121-INDIRECT(CG121 & \"TruckRollingResistance\")<0,0,FA121-INDIRECT(CG121 & \"TruckRollingResistance\")),INDIRECT(CG121 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG121=0,0,ROUND(CE121/(INDEX(INDIRECT(CG121 & \"TruckSpeedTable\"),MATCH(BR121,HaulMaterials,0),MATCH(IF(FA121-INDIRECT(CG121 & \"TruckRollingResistance\")<0,0,FA121-INDIRECT(CG121 & \"TruckRollingResistance\")),INDIRECT(CG121 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG121=0,0,ROUND(CE121/(INDEX(INDIRECT(CG121&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG121&\"TruckLoadedWeight\"),0),MATCH(IF(FA121-INDIRECT(CG121&\"TruckRollingResistance\")<0,0,FA121+INDIRECT(CG121&\"TruckRollingResistance\")),INDIRECT(CG121&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG121=0,0,ROUND(CE121/(INDEX(INDIRECT(CG121&\"TruckUHSpeedTable\"),MATCH(BR121,HaulMaterials,0),MATCH(IF(FA121-INDIRECT(CG121&\"TruckRollingResistance\")<0,0,FA121+INDIRECT(CG121&\"TruckRollingResistance\")),INDIRECT(CG121&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF121>=0,FD121,FE121)","v":0},{"$f":"IF(CF121>=0,FC121,FB121)","v":0},{"$f":"FF121+FG121","v":0},{"$f":"IF(CG121=0,0,INDIRECT(CG121 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(CG121=0,0,INDIRECT(CG121 & \"TruckManuverDump\"))","v":0},{"$f":"IF(CG121=0,0,INDIRECT(CG121&IF(INDIRECT(CG121&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(M62),NOT(ISNUMBER(M62)),M62=\"\"),SUM(FH121:FK121),M62)","v":0},{"$f":"IF(FL121=0,0,IF(OR(ISBLANK(N62),NOT(ISNUMBER(N62)),N62=\"\"),IF((FL121-FK121)/FK121<=1,2,ROUNDUP((FL121-FK121)/FK121,0)),N62))","v":0},{"$f":"IF(CG121=0,0,ROUND((60/FL121)*INDIRECT(CG121 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CG121=0,0,ROUND(FM121*FN121*TruckOperator*INDIRECT(CG121 & \"TruckJobEfficiency\")*INDIRECT(CG121 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FO121=0,0,IF(ROUND(CQ121/FO121,HoursRounding)<1,1,ROUND(CQ121/FO121,HoursRounding)))","v":0},{"$f":"IF(CG121=0,0,ROUND(IF(FP121<1,1,(FP121))*((FM121*INDIRECT(CG121&\"TruckEquipRate\"))+INDIRECT(CG121&\"LoaderEquipRate\")+INDIRECT(CG121&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CG121=0,0,ROUND(IF(FP121<1,1,(FP121))*((FM121*INDIRECT(CG121 & \"TruckLaborRate\"))+INDIRECT(CG121 & \"LoaderLaborRate\")+INDIRECT(CG121 & \"TruckDozerLaborRate\")),0))","v":0},{"$f":"FQ121+FR121","v":0},{"$f":"ROUND(CE121/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA121-HaulScraperRollingResistance<0,0,FA121-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR121=0,0,ROUND(CE121/(INDEX(HaulScraperSpeedTable,MATCH(BR121,HaulMaterials,0)+1,MATCH(IF(FA121-HaulScraperRollingResistance<0,0,FA121-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE121/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA121-HaulScraperRollingResistance<0,0,FA121+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR121=0,0,ROUND(CE121/(INDEX(HaulScraperUHSpeedTable,MATCH(BR121,HaulMaterials,0),MATCH(IF(FA121-HaulScraperRollingResistance<0,0,FA121+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF121>=0,FV121,FW121)","v":0},{"$f":"IF(CF121>=0,FU121,FT121)","v":0},{"$f":"FX121+FY121","v":0},1.2,{"$f":"IF(OR(ISBLANK(M62),NOT(ISNUMBER(M62)),M62=\"\"),SUM(FZ121:GA121),M62)","v":1.2},{"$f":"IF(OR(ISBLANK(N62),NOT(ISNUMBER(N62)),N62=\"\"),IF(TRUNC(FZ121/GA121,0)<1,1,ROUND(FZ121/GA121,0)+1),N62)","v":1},{"$f":"ROUND((60/(FZ121+GA121)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GC121,CubesRounding)","v":1204},{"$f":"IF(ROUND(CQ121/GD121,HoursRounding)<1,1,ROUND($CQ121/GD121,HoursRounding))","v":1},{"$f":"ROUND(IF(GE121<1,1,GE121)*((GC121*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":879},{"$f":"ROUND(IF(GE121<1,1,GE121)*((GC121*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":181},{"$f":"GF121+GG121","v":1060},{"$f":"ROUND(CE121/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA121-TandemScraperRollingResistance<0,0,FA121-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR121=0,0,ROUND(CE121/(INDEX(TandemScraperSpeedTable,MATCH(BR121,HaulMaterials,0)+1,MATCH(IF(FA121-TandemScraperRollingResistance<0,0,FA121-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE121/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA121-TandemScraperRollingResistance<0,0,FA121+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR121=0,0,ROUND(CE121/(INDEX(TandemScraperUHSpeedTable,MATCH(BR121,HaulMaterials,0),MATCH(IF(FA121-TandemScraperRollingResistance<0,0,FA121+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF121>=0,GK121,GL121)","v":0},{"$f":"IF(CF121>=0,GJ121,GI121)","v":0},{"$f":"GM121+GN121","v":0},1.1000000000000001,{"$f":"IF(OR(ISBLANK(M62),NOT(ISNUMBER(M62)),M62=\"\"),SUM(GO121:GP121),M62)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(N62),NOT(ISNUMBER(N62)),N62=\"\"),IF(TRUNC(GO121/GP121,0)<2,2,TRUNC(GO121/GP121,0)+IF(MOD(TRUNC(GO121/GP121,0),2),1,0)),N62+IF(MOD(N62,2)>0,1))","v":2},{"$f":"ROUND((60/(GO121+GP121)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GR121,CubesRounding)","v":2626},{"$f":"IF(ROUND(CQ121/GS121,HoursRounding)<1,1,ROUND(CQ121/GS121,HoursRounding))","v":1},{"$f":"ROUND(IF(GT121<1,1,GT121)*((GR121*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(GT121<1,1,GT121)*((GR121*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"GU121+GV121","v":846}]
[]
[null,null,{"$f":"IF(SUM(C120:C122)=0,0,SUM(C120:C122))","v":0},{"$f":"IF(SUM(D120:D122)=0,0,SUM(D120:D122))","v":0},null,null,null,null,{"$f":"IF(SUM(I120:I122)=0,0,SUM(I120:I122))","v":0},null,null,null,null,{"$f":"IF(SUM(N120:N122)=0,0,SUM(N120:N122))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Notes:"]
[null,"1. If crushed or screened, Cover Volume = volume delivered to crusher - amount loss to crushing/screening)"]
[]
[{"$f":"ThisSheetName(A89)&\" - \"&VLOOKUP(A129,TableTitles,2)","v":"Waste Rock Dumps - Growth Media Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Media"]
[10,null,"Growth Media Placement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Media Placement Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Final Material Volume","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GM Fleet","GM Fleet Cycle Time","Productivity for selected fleet","Mid-bench Length","Final Dump Footprint","Final Slope Length","Final Slope Width","Final Lift Height","Slope Cover \nThickness","Flat Areas Cover \nThickness ","Final Slope Area","Slope \nTopsoil Volume","Final Slope Footprint","Final Flat Area","Flat Area \nTopsoil Volume","Material Type","Distance to Placement","Slope to Placement","Fleet size","Haul Fleet","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Total Cycle Time","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Total Cycle Time","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,{"$f":"IF(Metric,\"BCM/hr\",\"BCY/hr\")","v":"BCY/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"min","BCY/hr","ft","acres","ft","ft","ft","in","in","acres","cu yd","acres","acres","cu yd",null,"ft","% grade",null,null,"%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","hrs","$","$","$"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK(B32),AND(ISBLANK(AA32),ISBLANK(AB32)),AND(ISBLANK(AA32),ISBLANK(AB32),ISBLANK(AC32),ISBLANK(AD32))),\"\",IF(Metric,ROUND(CY_2_M3*(BL132+BO132),0),BL132+BO132))","v":""},{"$f":"IF(OR(ISBLANK(B32),C132=\"\",C132=0),\"\",IF(OR(ISBLANK(AC32),ISBLANK(AD32)),\"Haul Info\",IF(BP132=0,\"Select Material\",IF(BT132=0,\"Select Fleet\",IF(RIGHT(P61,5)=\"Truck\",INDIRECT(BS132&\"Truck\")&\"/\"&INDIRECT(BS132&\"Loader\")&\"/\"&INDIRECT(BS132&\"TruckDozer\"),IF(BS132=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BS132=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C132=\"\",C132=0),\"\",IF(OR(ISBLANK(AC32),ISBLANK(AD32)),\"Haul Info\",IF(BP132=0,\"Select Material\",IF(BT132=0,\"Select Fleet\",BB132))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C132=\"\"),\"\",IF(OR(ISBLANK(AC32),ISBLANK(AD32)),\"Haul Info\",IF(BP132=0,\"Select Material\",IF(BT132=0,\"Select Fleet\",IF(RIGHT(BA132,5)=\"Truck\",CG132,IF(BA132=\"Scraper Dozer\",CX132,IF(BA132=\"Tandem Scraper\",DN132,\"\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C132=\"\",C132=0),\"\",IF(OR(ISBLANK(AC32),ISBLANK(AD32)),\"Haul Info\",IF(BP132=0,\"Select Material\",IF(BT132=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BC132,0),BC132)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C132=\"\"),0,IF(OR(ISBLANK(AC32),ISBLANK(AD32)),\"Haul Info\",IF(BP132=0,\"Select Material\",IF(BT132=0,\"Select Fleet\",IF(RIGHT(BA132,5)=\"Truck\",CJ132+CK132,IF(BA132=\"Scraper Dozer\",CZ132+DA132,IF(BA132=\"Tandem Scraper\",DP132+DQ132,\"\")))))))","v":0},{"$f":"IF(OR(ISBLANK(B32),C132=\"\",ISBLANK(AC32),ISBLANK(AD32),ISTEXT(H132)),0,IF(RIGHT(BA132,5)=\"Truck\",CM132,IF(BA132=\"Scraper Dozer\",DC132,IF(BA132=\"Tandem Scraper\",DS132,0))))","v":0},{"$f":"IF(OR(ISBLANK(B32),C132=\"\",ISBLANK(AC32),ISBLANK(AD32),I132=\"\",ISTEXT(H132)),0,IF(RIGHT(BA132,5)=\"Truck\",CL132,IF(BA132=\"Scraper Dozer\",DB132,IF(BA132=\"Tandem Scraper\",DR132,0))))","v":0},{"$f":"IF(OR(ISBLANK(B32),C132=\"\",C132=0,AND(I132=\"\",J132=\"\")),0,SUM(I132:J132))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P61","v":0},{"$f":"IF(RIGHT(BA132,5)=\"Truck\",CF132,IF(BA132=\"Scraper Dozer\",CW132,IF(BA132=\"Tandem Scraper\",DM132,\"\")))","v":""},{"$f":"IF(RIGHT(BA132,5)=\"Truck\",CI132,IF(BA132=\"Scraper Dozer\",CY132,IF(BA132=\"Tandem Scraper\",DO132,\"\")))","v":""},{"$f":"BE32","v":0},{"$f":"BG32","v":0},{"$f":"BX99","v":0},{"$f":"ROUND(IF((BF132^2)-(BH132^2)<0,0,SQRT((BF132^2)-(BH132^2))),0)","v":0},{"$f":"BA99","v":0},{"$f":"BQ32","v":0},{"$f":"BR32","v":0},{"$f":"ROUND(((BF132)*BD132)/43560,2)","v":0},{"$f":"ROUND((BK132*43560*(1/12)*BI132)/27,0)","v":0},{"$f":"(BG132*BD132)/43560","v":0},{"$f":"IF(BE132-BM132<0,0,ROUND(BE132-BM132,0))","v":0},{"$f":"ROUND((BN132*43560*(1/12)*BJ132)/27,0)","v":0},{"$f":"O61","v":0},{"$f":"BS32","v":0},{"$f":"BT32","v":0},{"$f":"BD61","v":0},{"$f":"P61","v":0},{"$f":"ABS(BR132)","v":0},{"$f":"IF(BS132=0,0,ROUND(BQ132/(INDEX(INDIRECT(BS132 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS132 & \"TruckLoadedWeight\"),0),MATCH(IF(BU132-INDIRECT(BS132 & \"TruckRollingResistance\")<0,0,BU132-INDIRECT(BS132 & \"TruckRollingResistance\")),INDIRECT(BS132 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS132=0,0,ROUND(BQ132/(INDEX(INDIRECT(BS132 & \"TruckSpeedTable\"),MATCH(BP132,HaulMaterials,0),MATCH(IF(BU132-INDIRECT(BS132 & \"TruckRollingResistance\")<0,0,BU132-INDIRECT(BS132 & \"TruckRollingResistance\")),INDIRECT(BS132 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS132=0,0,ROUND(BQ132/(INDEX(INDIRECT(BS132&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS132&\"TruckLoadedWeight\"),0),MATCH(IF(BU132-INDIRECT(BS132&\"TruckRollingResistance\")<0,0,BU132+INDIRECT(BS132&\"TruckRollingResistance\")),INDIRECT(BS132&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS132=0,0,ROUND(BQ132/(INDEX(INDIRECT(BS132&\"TruckUHSpeedTable\"),MATCH(BP132,HaulMaterials,0),MATCH(IF(BU132-INDIRECT(BS132&\"TruckRollingResistance\")<0,0,BU132+INDIRECT(BS132&\"TruckRollingResistance\")),INDIRECT(BS132&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR132>=0,BX132,BY132)","v":0},{"$f":"IF(BR132>=0,BW132,BV132)","v":0},{"$f":"BZ132+CA132","v":0},{"$f":"IF(BS132=0,0,INDIRECT(BS132 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(BS132=0,0,INDIRECT(BS132&\"TruckManuverDump\"))","v":0},{"$f":"IF(BS132=0,0,INDIRECT(BS132&IF(INDIRECT(BS132&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(Q61),NOT(ISNUMBER(Q61)),Q61=\"\"),SUM(CB132:CE132),Q61)","v":0},{"$f":"IF(CF132=0,0,IF(OR(ISBLANK(R61),NOT(ISNUMBER(R61)),R61=\"\"),IF((CF132-CE132)/CE132<=1,2,ROUNDUP((CF132-CE132)/CE132,0)),R61))","v":0},{"$f":"IF(CF132=0,0,ROUND((60/CF132)*INDIRECT(BS132 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BS132=0,0,ROUND(CG132*CH132*TruckOperator*INDIRECT(BS132 & \"TruckJobEfficiency\")*INDIRECT(BS132 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(CI132=0,0,ROUND(BL132/CI132,HoursRounding))","v":0},{"$f":"IF(CI132=0,0,ROUND(BO132/CI132,HoursRounding))","v":0},{"$f":"IF(BS132=0,0,ROUND(IF(CJ132+CK132<1,1,CJ132+CK132)*((CG132*INDIRECT(BS132 & \"TruckEquipRate\"))+INDIRECT(BS132 & \"LoaderEquipRate\")+INDIRECT(BS132 & \"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BS132=0,0,ROUND(IF(CJ132+CK132<1,1,CJ132+CK132)*((CG132*INDIRECT(BS132 & \"TruckLaborRate\"))+INDIRECT(BS132 & \"LoaderLaborRate\")+INDIRECT(BS132 & \"TruckDozerLaborRate\")),0))","v":0},{"$f":"CL132+CM132","v":0},{"$f":"ROUND(BQ132/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BU132-HaulScraperRollingResistance<0,0,BU132-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BP132=0,0,ROUND(BQ132/(INDEX(HaulScraperSpeedTable,MATCH(BP132,HaulMaterials,0)+1,MATCH(IF(BU132-HaulScraperRollingResistance<0,0,BU132-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ132/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BU132-HaulScraperRollingResistance<0,0,BU132+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BP132=0,0,ROUND(BQ132/(INDEX(HaulScraperUHSpeedTable,MATCH(BP132,HaulMaterials,0),MATCH(IF(BU132-HaulScraperRollingResistance<0,0,BU132+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR132>=0,CQ132,CR132)","v":0},{"$f":"IF(BR132>=0,CP132,CO132)","v":0},{"$f":"CS132+CT132","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(Q61),NOT(ISNUMBER(Q61)),Q61=\"\"),CU132+CV132,Q61)","v":1.2},{"$f":"IF(OR(ISBLANK(R61),NOT(ISNUMBER(R61)),R61=\"\"),IF(TRUNC(CU132/CV132,0)<1,1,ROUND(CU132/CV132,0)+1),R61)","v":1},{"$f":"ROUND((60/(CU132+CV132)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*ScraperOperator)*CX132,CubesRounding)","v":1204},{"$f":"ROUND(BL132/CY132,HoursRounding)","v":0},{"$f":"ROUND(BO132/CY132,HoursRounding)","v":0},{"$f":"ROUND(IF(CZ132+DA132<1,1,CZ132+DA132)*((CX132*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":879},{"$f":"ROUND(IF(CZ132+DA132<1,1,CZ132+DA132)*((CX132*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":181},{"$f":"DB132+DC132","v":1060},{"$f":"ROUND(BQ132/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BU132-TandemScraperRollingResistance<0,0,BU132-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BP132=0,0,ROUND(BQ132/(INDEX(TandemScraperSpeedTable,MATCH(BP132,HaulMaterials,0)+1,MATCH(IF(BU132-TandemScraperRollingResistance<0,0,BU132-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ132/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BU132-TandemScraperRollingResistance<0,0,BU132+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BP132=0,0,ROUND(BQ132/(INDEX(TandemScraperUHSpeedTable,MATCH(BP132,HaulMaterials,0),MATCH(IF(BU132-TandemScraperRollingResistance<0,0,BU132+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR132>=0,DG132,DH132)","v":0},{"$f":"IF(BR132>=0,DF132,DE132)","v":0},{"$f":"DI132+DJ132","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(Q61),NOT(ISNUMBER(Q61)),Q61=\"\"),DK132+DL132,Q61)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(R61),NOT(ISNUMBER(R61)),R61=\"\"),IF(TRUNC(DK132/DL132,0)<2,2,TRUNC(DK132/DL132,0)+IF(MOD(TRUNC(DK132/DL132,0),2),1,0)),R61+IF(MOD(R61,2)>0,1))","v":2},{"$f":"ROUND((60/(DK132+DL132)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*ScraperOperator)*DN132,CubesRounding)","v":2626},{"$f":"ROUND(BL132/DO132,HoursRounding)","v":0},{"$f":"ROUND(BO132/DO132,HoursRounding)","v":0},{"$f":"ROUND(IF(DP132+DQ132<1,1,DP132+DQ132)*((DN132*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(DP132+DQ132<1,1,DP132+DQ132)*((DN132*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"DR132+DS132","v":846}]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"Waste Rock Pile Reveg"},{"$f":"IF(OR(ISBLANK(B33),AND(ISBLANK(AA33),ISBLANK(AB33)),AND(ISBLANK(AA33),ISBLANK(AB33),ISBLANK(AC33),ISBLANK(AD33))),\"\",IF(Metric,ROUND(CY_2_M3*(BL133+BO133),0),BL133+BO133))","v":0},{"$f":"IF(OR(ISBLANK(B33),C133=\"\",C133=0),\"\",IF(OR(ISBLANK(AC33),ISBLANK(AD33)),\"Haul Info\",IF(BP133=0,\"Select Material\",IF(BT133=0,\"Select Fleet\",IF(RIGHT(P62,5)=\"Truck\",INDIRECT(BS133&\"Truck\")&\"/\"&INDIRECT(BS133&\"Loader\")&\"/\"&INDIRECT(BS133&\"TruckDozer\"),IF(BS133=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BS133=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C133=\"\",C133=0),\"\",IF(OR(ISBLANK(AC33),ISBLANK(AD33)),\"Haul Info\",IF(BP133=0,\"Select Material\",IF(BT133=0,\"Select Fleet\",BB133))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C133=\"\"),\"\",IF(OR(ISBLANK(AC33),ISBLANK(AD33)),\"Haul Info\",IF(BP133=0,\"Select Material\",IF(BT133=0,\"Select Fleet\",IF(RIGHT(BA133,5)=\"Truck\",CG133,IF(BA133=\"Scraper Dozer\",CX133,IF(BA133=\"Tandem Scraper\",DN133,\"\")))))))","v":"Select Material"},{"$f":"IF(OR(ISBLANK(B33),C133=\"\",C133=0),\"\",IF(OR(ISBLANK(AC33),ISBLANK(AD33)),\"Haul Info\",IF(BP133=0,\"Select Material\",IF(BT133=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BC133,0),BC133)))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C133=\"\"),0,IF(OR(ISBLANK(AC33),ISBLANK(AD33)),\"Haul Info\",IF(BP133=0,\"Select Material\",IF(BT133=0,\"Select Fleet\",IF(RIGHT(BA133,5)=\"Truck\",CJ133+CK133,IF(BA133=\"Scraper Dozer\",CZ133+DA133,IF(BA133=\"Tandem Scraper\",DP133+DQ133,\"\")))))))","v":"Select Material"},{"$f":"IF(OR(ISBLANK(B33),C133=\"\",ISBLANK(AC33),ISBLANK(AD33),ISTEXT(H133)),0,IF(RIGHT(BA133,5)=\"Truck\",CM133,IF(BA133=\"Scraper Dozer\",DC133,IF(BA133=\"Tandem Scraper\",DS133,0))))","v":0},{"$f":"IF(OR(ISBLANK(B33),C133=\"\",ISBLANK(AC33),ISBLANK(AD33),I133=\"\",ISTEXT(H133)),0,IF(RIGHT(BA133,5)=\"Truck\",CL133,IF(BA133=\"Scraper Dozer\",DB133,IF(BA133=\"Tandem Scraper\",DR133,0))))","v":0},{"$f":"IF(OR(ISBLANK(B33),C133=\"\",C133=0,AND(I133=\"\",J133=\"\")),0,SUM(I133:J133))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P62","v":0},{"$f":"IF(RIGHT(BA133,5)=\"Truck\",CF133,IF(BA133=\"Scraper Dozer\",CW133,IF(BA133=\"Tandem Scraper\",DM133,\"\")))","v":""},{"$f":"IF(RIGHT(BA133,5)=\"Truck\",CI133,IF(BA133=\"Scraper Dozer\",CY133,IF(BA133=\"Tandem Scraper\",DO133,\"\")))","v":""},{"$f":"BE33","v":0},{"$f":"BG33","v":71.430000000000007},{"$f":"BX100","v":0},{"$f":"ROUND(IF((BF133^2)-(BH133^2)<0,0,SQRT((BF133^2)-(BH133^2))),0)","v":0},{"$f":"BA100","v":0},{"$f":"BQ33","v":0},{"$f":"BR33","v":0},{"$f":"ROUND(((BF133)*BD133)/43560,2)","v":0},{"$f":"ROUND((BK133*43560*(1/12)*BI133)/27,0)","v":0},{"$f":"(BG133*BD133)/43560","v":0},{"$f":"IF(BE133-BM133<0,0,ROUND(BE133-BM133,0))","v":71},{"$f":"ROUND((BN133*43560*(1/12)*BJ133)/27,0)","v":0},{"$f":"O62","v":0},{"$f":"BS33","v":0},{"$f":"BT33","v":0},{"$f":"BD62","v":0},{"$f":"P62","v":0},{"$f":"ABS(BR133)","v":0},{"$f":"IF(BS133=0,0,ROUND(BQ133/(INDEX(INDIRECT(BS133 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS133 & \"TruckLoadedWeight\"),0),MATCH(IF(BU133-INDIRECT(BS133 & \"TruckRollingResistance\")<0,0,BU133-INDIRECT(BS133 & \"TruckRollingResistance\")),INDIRECT(BS133 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS133=0,0,ROUND(BQ133/(INDEX(INDIRECT(BS133 & \"TruckSpeedTable\"),MATCH(BP133,HaulMaterials,0),MATCH(IF(BU133-INDIRECT(BS133 & \"TruckRollingResistance\")<0,0,BU133-INDIRECT(BS133 & \"TruckRollingResistance\")),INDIRECT(BS133 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS133=0,0,ROUND(BQ133/(INDEX(INDIRECT(BS133&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS133&\"TruckLoadedWeight\"),0),MATCH(IF(BU133-INDIRECT(BS133&\"TruckRollingResistance\")<0,0,BU133+INDIRECT(BS133&\"TruckRollingResistance\")),INDIRECT(BS133&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS133=0,0,ROUND(BQ133/(INDEX(INDIRECT(BS133&\"TruckUHSpeedTable\"),MATCH(BP133,HaulMaterials,0),MATCH(IF(BU133-INDIRECT(BS133&\"TruckRollingResistance\")<0,0,BU133+INDIRECT(BS133&\"TruckRollingResistance\")),INDIRECT(BS133&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR133>=0,BX133,BY133)","v":0},{"$f":"IF(BR133>=0,BW133,BV133)","v":0},{"$f":"BZ133+CA133","v":0},{"$f":"IF(BS133=0,0,INDIRECT(BS133 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(BS133=0,0,INDIRECT(BS133&\"TruckManuverDump\"))","v":0},{"$f":"IF(BS133=0,0,INDIRECT(BS133&IF(INDIRECT(BS133&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(Q62),NOT(ISNUMBER(Q62)),Q62=\"\"),SUM(CB133:CE133),Q62)","v":0},{"$f":"IF(CF133=0,0,IF(OR(ISBLANK(R62),NOT(ISNUMBER(R62)),R62=\"\"),IF((CF133-CE133)/CE133<=1,2,ROUNDUP((CF133-CE133)/CE133,0)),R62))","v":0},{"$f":"IF(CF133=0,0,ROUND((60/CF133)*INDIRECT(BS133 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BS133=0,0,ROUND(CG133*CH133*TruckOperator*INDIRECT(BS133 & \"TruckJobEfficiency\")*INDIRECT(BS133 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(CI133=0,0,ROUND(BL133/CI133,HoursRounding))","v":0},{"$f":"IF(CI133=0,0,ROUND(BO133/CI133,HoursRounding))","v":0},{"$f":"IF(BS133=0,0,ROUND(IF(CJ133+CK133<1,1,CJ133+CK133)*((CG133*INDIRECT(BS133 & \"TruckEquipRate\"))+INDIRECT(BS133 & \"LoaderEquipRate\")+INDIRECT(BS133 & \"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BS133=0,0,ROUND(IF(CJ133+CK133<1,1,CJ133+CK133)*((CG133*INDIRECT(BS133 & \"TruckLaborRate\"))+INDIRECT(BS133 & \"LoaderLaborRate\")+INDIRECT(BS133 & \"TruckDozerLaborRate\")),0))","v":0},{"$f":"CL133+CM133","v":0},{"$f":"ROUND(BQ133/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BU133-HaulScraperRollingResistance<0,0,BU133-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BP133=0,0,ROUND(BQ133/(INDEX(HaulScraperSpeedTable,MATCH(BP133,HaulMaterials,0)+1,MATCH(IF(BU133-HaulScraperRollingResistance<0,0,BU133-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ133/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BU133-HaulScraperRollingResistance<0,0,BU133+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BP133=0,0,ROUND(BQ133/(INDEX(HaulScraperUHSpeedTable,MATCH(BP133,HaulMaterials,0),MATCH(IF(BU133-HaulScraperRollingResistance<0,0,BU133+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR133>=0,CQ133,CR133)","v":0},{"$f":"IF(BR133>=0,CP133,CO133)","v":0},{"$f":"CS133+CT133","v":0},1.2,{"$f":"IF(OR(ISBLANK(Q62),NOT(ISNUMBER(Q62)),Q62=\"\"),CU133+CV133,Q62)","v":1.2},{"$f":"IF(OR(ISBLANK(R62),NOT(ISNUMBER(R62)),R62=\"\"),IF(TRUNC(CU133/CV133,0)<1,1,ROUND(CU133/CV133,0)+1),R62)","v":1},{"$f":"ROUND((60/(CU133+CV133)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*ScraperOperator)*CX133,CubesRounding)","v":1204},{"$f":"ROUND(BL133/CY133,HoursRounding)","v":0},{"$f":"ROUND(BO133/CY133,HoursRounding)","v":0},{"$f":"ROUND(IF(CZ133+DA133<1,1,CZ133+DA133)*((CX133*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":879},{"$f":"ROUND(IF(CZ133+DA133<1,1,CZ133+DA133)*((CX133*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":181},{"$f":"DB133+DC133","v":1060},{"$f":"ROUND(BQ133/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BU133-TandemScraperRollingResistance<0,0,BU133-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BP133=0,0,ROUND(BQ133/(INDEX(TandemScraperSpeedTable,MATCH(BP133,HaulMaterials,0)+1,MATCH(IF(BU133-TandemScraperRollingResistance<0,0,BU133-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ133/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BU133-TandemScraperRollingResistance<0,0,BU133+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BP133=0,0,ROUND(BQ133/(INDEX(TandemScraperUHSpeedTable,MATCH(BP133,HaulMaterials,0),MATCH(IF(BU133-TandemScraperRollingResistance<0,0,BU133+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR133>=0,DG133,DH133)","v":0},{"$f":"IF(BR133>=0,DF133,DE133)","v":0},{"$f":"DI133+DJ133","v":0},1.1000000000000001,{"$f":"IF(OR(ISBLANK(Q62),NOT(ISNUMBER(Q62)),Q62=\"\"),DK133+DL133,Q62)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(R62),NOT(ISNUMBER(R62)),R62=\"\"),IF(TRUNC(DK133/DL133,0)<2,2,TRUNC(DK133/DL133,0)+IF(MOD(TRUNC(DK133/DL133,0),2),1,0)),R62+IF(MOD(R62,2)>0,1))","v":2},{"$f":"ROUND((60/(DK133+DL133)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*ScraperOperator)*DN133,CubesRounding)","v":2626},{"$f":"ROUND(BL133/DO133,HoursRounding)","v":0},{"$f":"ROUND(BO133/DO133,HoursRounding)","v":0},{"$f":"ROUND(IF(DP133+DQ133<1,1,DP133+DQ133)*((DN133*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(DP133+DQ133<1,1,DP133+DQ133)*((DN133*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"DR133+DS133","v":846}]
[]
[null,null,{"$f":"IF(SUM(C132:C134)=0,0,SUM(C132:C134))","v":0},null,null,null,null,{"$f":"IF(SUM(H132:H134)=0,0,SUM(H132:H134))","v":0},{"$f":"IF(SUM(I132:I134)=0,0,SUM(I132:I134))","v":0},{"$f":"IF(SUM(J132:J134)=0,0,SUM(J132:J134))","v":0},{"$f":"IF(SUM(K132:K134)=0,0,SUM(K132:K134))","v":0}]
[]
[{"$f":"ThisSheetName(A97)&\" - \"&VLOOKUP(A138,TableTitles,2)","v":"Waste Rock Dumps - Scarify/Revegetation Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Parameters",null,"Ripping Parameters",null,null,null,null,null,null,null,"Grader Fleet",null,null,null,null,null,null,null,null,"Small Dozer",null,null,null,null,null,null,null,null,"Medium",null,null,null,null,null,null,null,null,"Large Dozer",null,null,null,null,null,null,null,null,null,"Revegetation"]
[11,null,null,null,null,null,null,null,null,null,"Scarifying Costs",null,null,"Revegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,null,"SLOPE",null,null,null,null,null,null,"FLAT",null,null,null,null,null,null,"TOTAL"]
[null,"Description\n(required)","Slope\nArea","Flat\nArea","Total\nSurface\nArea","Final Slope Length","Average Long Dimension (ripping distance)","Ripping/ Scarifying Fleet","Slope Scarifying/ Ripping Hours","Flat Area Scarifying/ Ripping Hours","Scarifying/ Ripping Labor Costs","Scarifying/ Ripping Equipment Cost","Total Scarifying/ Ripping Costs","Revegetation Labor Cost","Revegetation Equipment Cost","Revegetation Material Cost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping?","Ripping Fleet","Final Flat Area","Final slope Length","Average long distance","Mid-bench Length","Final Dump Footprint","Final Slope Length","Final Slope Area","Flat Area Width","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","total Flat hours","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","total Flat hours","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","Flat Ripping","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","Flat Ripping","Equipment Cost","Labor Cost","Total Cost",null,"Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total","Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total","Equipment","Labor","Seed Mix","Mulch","Fertilizer","Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,"hrs","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ac","ft","ft","ft","acres","ft","ac","ft",null,"ft","hr",null,"ft","hr","$","$","$",null,"ft","hr",null,"ft","hr","$","$","$",null,"ft","hr",null,"ft","hr","$","$","$",null,"ft","hr",null,"ft","hr","$","$","$"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(ISBLANK(B32),\"\",IF(BI141=0,0,IF(Metric,ROUND(Ac2Ha*BI141,2),BI141)))","v":""},{"$f":"IF(ISBLANK(B32),\"\",IF(BC141=0,0,IF(Metric,ROUND(Ac2Ha*BC141,2),BC141)))","v":""},{"$f":"IF(ISBLANK(B32),\"\",IF(C141=\"Slope Input\",\"\",IF(Metric,ROUND(C141+IF(D141=\"\",0,D141),2),C141+IF(D141=\"\",0,D141))))","v":""},{"$f":"IF(ISBLANK(B32),\"\",IF(BD141=0,\"\",IF(J32>1/L32*100,\"Input Error\",IF(Metric,ROUND(Ft2M*BD141,0),BD141))))","v":""},{"$f":"IF(OR(ISBLANK(B32),BA141=\"No\"),\"\",IF(BE141=0,\"Rip Dist\",IF(Metric,ROUND(Ft2M*BE141,0),BE141)))","v":""},{"$f":"IF(OR(ISBLANK(B32),BA141=\"No\"),\"\",IF(BE141=0,\"Rip Dist\",IF(BB141=0,\"Select Fleet\",IF(RIGHT(BB141,5)=\"Dozer\",INDIRECT(\"Rip\"&BE61&\"Dozer\"),RipGrader))))","v":""},{"$f":"IF(OR(ISBLANK(B32),OR(ISBLANK(Y61),Y61=\"No\",ISBLANK(BB141)),OR(P32=0,P32=\"\")),0,IF(BB141=0,\"Select Fleet\",IF(BB141=\"Small Dozer\",BV141,IF(BB141=\"Med Dozer\",CE141,IF(BB141=\"Large Dozer\",CN141,BM141)))))","v":0},{"$f":"IF(OR(ISBLANK(B32),OR(ISBLANK(Z61),Z61=\"No\",D141=\"\"),ISBLANK(BB141),OR(P32=0,P32=\"\")),0,IF(BB141=0,\"Select Fleet\",IF(BB141=\"Small Dozer\",BY141,IF(BB141=\"Med Dozer\",CH141,IF(BB141=\"Large Dozer\",CQ141,BP141)))))","v":0},{"$f":"IF(OR(ISBLANK(B32),BA141=\"No\",AND(NOT(ISNUMBER(I141)),NOT(ISNUMBER(J141)))),0,IF(BB141=\"Small Dozer\",CA141,IF(BB141=\"Med Dozer\",CJ141,IF(BB141=\"Large Dozer\",CS141,IF(ISBLANK(BB141),0,BR141)))))","v":0},{"$f":"IF(OR(ISBLANK(B32),J141=\"\",BA141=\"No\"),0,IF(BB141=\"Small Dozer\",BZ141,IF(BB141=\"Med Dozer\",CI141,IF(BB141=\"Large Dozer\",CR141,IF(ISBLANK(BB141),0,BQ141)))))","v":0},{"$f":"IF(OR(ISBLANK(B32),J141=\"\"),0,IF(OR(ISNUMBER(L141),ISNUMBER(K141)),L141+K141,0))","v":0},{"$f":"IF(AND(OR(S61=\"None\",ISBLANK(S61)),OR(T61=\"None\",ISBLANK(T61))),0,DK141)","v":0},{"$f":"IF(AND(OR(S61=\"None\",ISBLANK(S61)),OR(T61=\"None\",ISBLANK(T61))),0,DJ141)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISERROR(DO141),AND(OR(S61=\"None\",ISBLANK(S61)),OR(T61=\"None\",ISBLANK(T61)))),0,DO141)","v":0},{"$f":"IF(AND(N141=\"\",O141=\"\",P141=\"\"),\"\",SUM(N141:P141))","v":0},{"$f":"IF(F141=\"Input Error!\",\"  <<< Regraded slope angle for this facility is flatter than the original topography.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(Y61=\"Yes\",Z61=\"Yes\"),\"Yes\",\"No\")","v":"No"},{"$f":"AA61","v":0},{"$f":"IF(AND(BK108>0,BK108<0.1),0.1,BK108)","v":0},{"$f":"BA108","v":0},{"$f":"BF32","v":0},{"$f":"BE32","v":0},{"$f":"BG32","v":0},{"$f":"BX99","v":0},{"$f":"IF(BF108<0.1,0.1,ROUND(BF108,2))","v":0.1},{"$f":"IF(BE141=0,0,ROUND(BC141*43560/BE141,0))","v":0},{"$f":"ROUND(BD141/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"BK141*BF141","v":0},{"$f":"IF(OR(Y61=\"\",Y61=\"No\"),0,ROUND((BL141/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BK141*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding))","v":0},{"$f":"ROUND(BJ141/INDEX(GraderSpecifications,5,MATCH(RipGrader,Graders,0)),0)","v":0},{"$f":"BN141*BE141","v":0},{"$f":"IF(OR(Z61=\"\",Z61=\"No\"),0,ROUND((BO141/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BN141*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding))","v":0},{"$f":"ROUND(IF((BM141+BP141)<1,1,(BM141+BP141))*GraderRipEquipRate,0)","v":216},{"$f":"ROUND(IF((BM141+BP141)<1,1,(BM141+BP141))*GraderRipLaborRate,0)","v":60},{"$f":"BQ141+BR141","v":276},{"$f":"ROUND(BD141/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"BT141*BF141","v":0},{"$f":"ROUND((BU141/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BT141*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(BJ141/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"BW141*BE141","v":0},{"$f":"ROUND((BX141/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BW141*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(IF((BV141+BY141)<1,1,(BV141+BY141))*SmallDozerRipEquipRate,0)","v":99},{"$f":"ROUND(IF((BV141+BY141)<1,1,(BV141+BY141))*SmallDozerRipLaborRate,0)","v":60},{"$f":"BZ141+CA141","v":159},{"$f":"ROUND(BD141/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"CC141*BF141","v":0},{"$f":"ROUND((CD141/INDIRECT(RipMedDozer&\"RippingProd\"))+(CC141*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(BJ141/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"CF141*BE141","v":0},{"$f":"ROUND((CG141/INDIRECT(RipMedDozer&\"RippingProd\"))+(CF141*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(IF((CE141+CH141)<1,1,(CE141+CH141))*MedDozerRipEquipRate,0)","v":111},{"$f":"ROUND(IF((CE141+CH141)<1,1,(CE141+CH141))*MedDozerRipLaborRate,0)","v":60},{"$f":"CI141+CJ141","v":171},{"$f":"ROUND(BD141/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"CL141*BF141","v":0},{"$f":"ROUND((CM141/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CL141*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(BJ141/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"CO141*BE141","v":0},{"$f":"ROUND((CP141/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CO141*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(IF((CN141+CQ141)<1,1,(CN141+CQ141))*LargeDozerRipEquipRate,0)","v":181},{"$f":"ROUND(IF((CN141+CQ141)<1,1,(CN141+CQ141))*LargeDozerRipLaborRate,0)","v":60},{"$f":"CR141+CS141","v":241},null,{"$f":"ROUND(SeedEquipDumpsSlope*BI141,0)","v":10},{"$f":"ROUND(SeedLaborDumpsSlope*BI141,0)","v":18},{"$f":"IF(OR(S61=\"None\",ISBLANK(S61)),0,ROUND(INDEX(SeedMixArray,MATCH(S61,SeedMixes,0),4)*C141,0))","v":0},{"$f":"IF(OR(U61=\"None\",ISBLANK(U61)),0,ROUND(INDEX(MulchArray,MATCH(U61,Mulches,0),4)*C141,0))","v":0},{"$f":"IF(OR(W61=\"None\",ISBLANK(W61)),0,ROUND(INDEX(FertilizerArray,MATCH(W61,Fertilizers,0),4)*C141,0))","v":0},{"$f":"SUM(CX141:CZ141)","v":0},{"$f":"ROUND(CV141+CW141+DA141,0)","v":28},{"$f":"ROUND(SeedEquipDumpsFlat*BC141,0)","v":0},{"$f":"ROUND(SeedLaborDumpsFlat*BC141,0)","v":0},{"$f":"IF(OR(T61=\"None\",ISBLANK(T61)),0,ROUND(INDEX(SeedMixArray,MATCH(T61,SeedMixes,0),4)*D141,0))","v":0},{"$f":"IF(OR(V61=\"None\",ISBLANK(V61)),0,ROUND(INDEX(MulchArray,MATCH(V61,Mulches,0),4)*D141,0))","v":0},{"$f":"IF(OR(X61=\"None\",ISBLANK(X61)),0,ROUND(INDEX(FertilizerArray,MATCH(X61,Fertilizers,0),4)*D141,0))","v":0},{"$f":"SUM(DE141:DG141)","v":0},{"$f":"ROUND(DC141+DD141+DH141,0)","v":0},{"$f":"IF(AND(CV141+DC141>0,CV141+DC141<SeedingEquipmentCost),SeedingEquipmentCost,CV141+DC141)","v":100},{"$f":"IF(AND(CW141+DD141>0,CW141+DD141<SeedingLaborCost),SeedingLaborCost,CW141+DD141)","v":175},{"$f":"CX141+DE141","v":0},0,0,0,28]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"Waste Rock Pile Reveg"},{"$f":"IF(ISBLANK(B33),\"\",IF(BI142=0,0,IF(Metric,ROUND(Ac2Ha*BI142,2),BI142)))","v":0.1},{"$f":"IF(ISBLANK(B33),\"\",IF(BC142=0,0,IF(Metric,ROUND(Ac2Ha*BC142,2),BC142)))","v":71},{"$f":"IF(ISBLANK(B33),\"\",IF(C142=\"Slope Input\",\"\",IF(Metric,ROUND(C142+IF(D142=\"\",0,D142),2),C142+IF(D142=\"\",0,D142))))","v":71.099999999999994},{"$f":"IF(ISBLANK(B33),\"\",IF(BD142=0,\"\",IF(J33>1/L33*100,\"Input Error\",IF(Metric,ROUND(Ft2M*BD142,0),BD142))))","v":""},{"$f":"IF(OR(ISBLANK(B33),BA142=\"No\"),\"\",IF(BE142=0,\"Rip Dist\",IF(Metric,ROUND(Ft2M*BE142,0),BE142)))","v":""},{"$f":"IF(OR(ISBLANK(B33),BA142=\"No\"),\"\",IF(BE142=0,\"Rip Dist\",IF(BB142=0,\"Select Fleet\",IF(RIGHT(BB142,5)=\"Dozer\",INDIRECT(\"Rip\"&BE62&\"Dozer\"),RipGrader))))","v":""},{"$f":"IF(OR(ISBLANK(B33),OR(ISBLANK(Y62),Y62=\"No\",ISBLANK(BB142)),OR(P33=0,P33=\"\")),0,IF(BB142=0,\"Select Fleet\",IF(BB142=\"Small Dozer\",BV142,IF(BB142=\"Med Dozer\",CE142,IF(BB142=\"Large Dozer\",CN142,BM142)))))","v":0},{"$f":"IF(OR(ISBLANK(B33),OR(ISBLANK(Z62),Z62=\"No\",D142=\"\"),ISBLANK(BB142),OR(P33=0,P33=\"\")),0,IF(BB142=0,\"Select Fleet\",IF(BB142=\"Small Dozer\",BY142,IF(BB142=\"Med Dozer\",CH142,IF(BB142=\"Large Dozer\",CQ142,BP142)))))","v":0},{"$f":"IF(OR(ISBLANK(B33),BA142=\"No\",AND(NOT(ISNUMBER(I142)),NOT(ISNUMBER(J142)))),0,IF(BB142=\"Small Dozer\",CA142,IF(BB142=\"Med Dozer\",CJ142,IF(BB142=\"Large Dozer\",CS142,IF(ISBLANK(BB142),0,BR142)))))","v":0},{"$f":"IF(OR(ISBLANK(B33),J142=\"\",BA142=\"No\"),0,IF(BB142=\"Small Dozer\",BZ142,IF(BB142=\"Med Dozer\",CI142,IF(BB142=\"Large Dozer\",CR142,IF(ISBLANK(BB142),0,BQ142)))))","v":0},{"$f":"IF(OR(ISBLANK(B33),J142=\"\"),0,IF(OR(ISNUMBER(L142),ISNUMBER(K142)),L142+K142,0))","v":0},{"$f":"IF(AND(OR(S62=\"None\",ISBLANK(S62)),OR(T62=\"None\",ISBLANK(T62))),0,DK142)","v":12443},{"$f":"IF(AND(OR(S62=\"None\",ISBLANK(S62)),OR(T62=\"None\",ISBLANK(T62))),0,DJ142)","v":7110},{"$f":"IF(OR(ISBLANK(B33),ISERROR(DO142),AND(OR(S62=\"None\",ISBLANK(S62)),OR(T62=\"None\",ISBLANK(T62)))),0,DO142)","v":23658},{"$f":"IF(AND(N142=\"\",O142=\"\",P142=\"\"),\"\",SUM(N142:P142))","v":43211},{"$f":"IF(F142=\"Input Error!\",\"  <<< Regraded slope angle for this facility is flatter than the original topography.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(Y62=\"Yes\",Z62=\"Yes\"),\"Yes\",\"No\")","v":"No"},{"$f":"AA62","v":0},{"$f":"IF(AND(BK109>0,BK109<0.1),0.1,BK109)","v":71},{"$f":"BA109","v":0},{"$f":"BF33","v":0},{"$f":"BE33","v":0},{"$f":"BG33","v":71.430000000000007},{"$f":"BX100","v":0},{"$f":"IF(BF109<0.1,0.1,ROUND(BF109,2))","v":0.1},{"$f":"IF(BE142=0,0,ROUND(BC142*43560/BE142,0))","v":0},{"$f":"ROUND(BD142/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"BK142*BF142","v":0},{"$f":"IF(OR(Y62=\"\",Y62=\"No\"),0,ROUND((BL142/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BK142*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding))","v":0},{"$f":"ROUND(BJ142/INDEX(GraderSpecifications,5,MATCH(RipGrader,Graders,0)),0)","v":0},{"$f":"BN142*BE142","v":0},{"$f":"IF(OR(Z62=\"\",Z62=\"No\"),0,ROUND((BO142/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BN142*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding))","v":0},{"$f":"ROUND(IF((BM142+BP142)<1,1,(BM142+BP142))*GraderRipEquipRate,0)","v":216},{"$f":"ROUND(IF((BM142+BP142)<1,1,(BM142+BP142))*GraderRipLaborRate,0)","v":60},{"$f":"BQ142+BR142","v":276},{"$f":"ROUND(BD142/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"BT142*BF142","v":0},{"$f":"ROUND((BU142/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BT142*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(BJ142/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"BW142*BE142","v":0},{"$f":"ROUND((BX142/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BW142*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(IF((BV142+BY142)<1,1,(BV142+BY142))*SmallDozerRipEquipRate,0)","v":99},{"$f":"ROUND(IF((BV142+BY142)<1,1,(BV142+BY142))*SmallDozerRipLaborRate,0)","v":60},{"$f":"BZ142+CA142","v":159},{"$f":"ROUND(BD142/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"CC142*BF142","v":0},{"$f":"ROUND((CD142/INDIRECT(RipMedDozer&\"RippingProd\"))+(CC142*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(BJ142/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"CF142*BE142","v":0},{"$f":"ROUND((CG142/INDIRECT(RipMedDozer&\"RippingProd\"))+(CF142*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(IF((CE142+CH142)<1,1,(CE142+CH142))*MedDozerRipEquipRate,0)","v":111},{"$f":"ROUND(IF((CE142+CH142)<1,1,(CE142+CH142))*MedDozerRipLaborRate,0)","v":60},{"$f":"CI142+CJ142","v":171},{"$f":"ROUND(BD142/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"CL142*BF142","v":0},{"$f":"ROUND((CM142/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CL142*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(BJ142/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"CO142*BE142","v":0},{"$f":"ROUND((CP142/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CO142*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(IF((CN142+CQ142)<1,1,(CN142+CQ142))*LargeDozerRipEquipRate,0)","v":181},{"$f":"ROUND(IF((CN142+CQ142)<1,1,(CN142+CQ142))*LargeDozerRipLaborRate,0)","v":60},{"$f":"CR142+CS142","v":241},null,{"$f":"ROUND(SeedEquipDumpsSlope*BI142,0)","v":10},{"$f":"ROUND(SeedLaborDumpsSlope*BI142,0)","v":18},{"$f":"IF(OR(S62=\"None\",ISBLANK(S62)),0,ROUND(INDEX(SeedMixArray,MATCH(S62,SeedMixes,0),4)*C142,0))","v":33},{"$f":"IF(OR(U62=\"None\",ISBLANK(U62)),0,ROUND(INDEX(MulchArray,MATCH(U62,Mulches,0),4)*C142,0))","v":0},{"$f":"IF(OR(W62=\"None\",ISBLANK(W62)),0,ROUND(INDEX(FertilizerArray,MATCH(W62,Fertilizers,0),4)*C142,0))","v":0},{"$f":"SUM(CX142:CZ142)","v":33},{"$f":"ROUND(CV142+CW142+DA142,0)","v":61},{"$f":"ROUND(SeedEquipDumpsFlat*BC142,0)","v":7100},{"$f":"ROUND(SeedLaborDumpsFlat*BC142,0)","v":12425},{"$f":"IF(OR(T62=\"None\",ISBLANK(T62)),0,ROUND(INDEX(SeedMixArray,MATCH(T62,SeedMixes,0),4)*D142,0))","v":23625},{"$f":"IF(OR(V62=\"None\",ISBLANK(V62)),0,ROUND(INDEX(MulchArray,MATCH(V62,Mulches,0),4)*D142,0))","v":0},{"$f":"IF(OR(X62=\"None\",ISBLANK(X62)),0,ROUND(INDEX(FertilizerArray,MATCH(X62,Fertilizers,0),4)*D142,0))","v":0},{"$f":"SUM(DE142:DG142)","v":23625},{"$f":"ROUND(DC142+DD142+DH142,0)","v":43150},{"$f":"IF(AND(CV142+DC142>0,CV142+DC142<SeedingEquipmentCost),SeedingEquipmentCost,CV142+DC142)","v":7110},{"$f":"IF(AND(CW142+DD142>0,CW142+DD142<SeedingLaborCost),SeedingLaborCost,CW142+DD142)","v":12443},{"$f":"CX142+DE142","v":23658},{"$f":"CY142+DF142","v":0},{"$f":"CZ142+DG142","v":0},{"$f":"DA142+DH142","v":23658},{"$f":"DB142+DI142","v":43211}]
[]
[null,null,{"$f":"IF(SUM(C141:C143)=0,0,SUM(C141:C143))","v":0.1},{"$f":"IF(SUM(D141:D143)=0,\"\",SUM(D141:D143))","v":71},{"$f":"IF(SUM(E141:E143)=0,\"\",SUM(E141:E143))","v":71.099999999999994},null,null,null,{"$f":"IF(SUM(I141:I143)=0,0,SUM(I141:I143))","v":0},0,0,0,0,12443,7110,23658,43211]
[]
[null,"Notes:"]
[null,"1. Minimum total ripping hours = 1 (i.e. If total ripping hrs (slope + flat) < 1, then one hour of fleet time is assumed, regardless of acres shown in in scarifying table.)"]
[null,"2. Assumes 50 min/hr equipment availability"]

{"sheet":"Tailings","index":9,"n_rows":140,"n_cols":206,"rows_kept":140,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"},null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
[{"$f":"\"Tailings - \"&CostType&\" Cost Summary\"","v":"Tailings - FA Cost Summary"}]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Embankment Regrading Cost",{"$f":"SUMIF($BA$32:$BA$33,TRUE,M89:M90)","v":0},{"$f":"SUMIF($BA$32:$BA$33,TRUE,N89:N90)","v":0},"N/A",{"$f":"SUM(C12:E12)","v":0}]
[null,"Tailings Surface Grading Cost",{"$f":"SUMIF($BA$32:$BA$33,TRUE,M97:M98)","v":0},{"$f":"SUMIF($BA$32:$BA$33,TRUE,N97:N98)","v":0},"N/A",0]
[null,"Cover 1 Placement Cost",{"$f":"SUMIF($BA$32:$BA$33,TRUE,S105:S106)+SUMIF($BA$32:$BA$33,TRUE,V105:V106)+SUMIF($BA$32:$BA$33,TRUE,O105:O106)","v":0},{"$f":"SUMIF($BA$32:$BA$33,TRUE,T105:T106)+SUMIF($BA$32:$BA$33,TRUE,W105:W106)+SUMIF($BA$32:$BA$33,TRUE,R105:R106)+SUMIF($BA$32:$BA$33,TRUE,P105:P106)","v":0},"N/A",0]
[null,"Cover 2 Placement Cost",{"$f":"SUMIF($BA$32:$BA$33,TRUE,S116:S117)+SUMIF($BA$32:$BA$33,TRUE,V116:V117)+SUMIF($BA$32:$BA$33,TRUE,O116:O117)","v":0},{"$f":"SUMIF($BA$32:$BA$33,TRUE,T116:T117)+SUMIF($BA$32:$BA$33,TRUE,W116:W117)+SUMIF($BA$32:$BA$33,TRUE,R116:R117)+SUMIF($BA$32:$BA$33,TRUE,P116:P117)","v":0},"N/A",0]
[null,"Topsoil Placement Cost",{"$f":"SUMIF($BA$32:$BA$33,TRUE,I127:I128)","v":0},{"$f":"SUMIF($BA$32:$BA$33,TRUE,J127:J128)","v":0},"N/A",0]
[null,"Ripping/Scarifying Cost",{"$f":"SUMIF($BA$32:$BA$33,TRUE,L135:L136)","v":0},{"$f":"SUMIF($BA$32:$BA$33,TRUE,M135:M136)","v":0},"N/A",0]
[null,"Subtotal Earthworks",{"$f":"SUM(C12:C17)","v":0},{"$f":"SUM(D12:D17)","v":0},null,{"$f":"SUM(F12:F17)","v":0}]
[null,"Revegetation Cost",{"$f":"SUMIF($BA$32:$BA$33,TRUE,O135:O136)","v":0},{"$f":"SUMIF($BA$32:$BA$33,TRUE,P135:P136)","v":0},{"$f":"SUMIF($BA$32:$BA$33,TRUE,Q135:Q136)","v":0},{"$f":"SUM(C19:E19)","v":0}]
[null,"TOTALS",{"$f":"SUM(C18:C19)","v":0},{"$f":"SUM(D18:D19)","v":0},{"$f":"SUM(E18:E19)","v":0},{"$f":"SUM(F18:F19)","v":0}]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
["Tailings - User Input",null,null,null,null,null,null,null,null,null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each tailings impoundment"]
["Facility Description",null,null,null,null,null,null,null,null,"Physical - MANDATORY",null,null,null,null,null,null,null,null,null,"Cover 1",null,null,null,"Cover 2",null,null,null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover 1",null,null,null,"Cover 2",null,null,null,"Growth Media",null,null,null,null,null,null,null,null,null,"Cover (lower layer)",null,null,null,"Growth Media (upper layer)"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Ground Slope at Toe","Ungraded Slope","Final Slope"," Embankment Height","Final (Regraded) Embankment Footprint","Mid-Embankment Length","Average Long Dimension (ripping distance)","Slope Regrade Volume  (1)\n(if calculated elsewhere)","Final Tailings Surface Area","Surface\nRegrade \nVolume\n(calculated elsewhere)","Embankment Cover   Thickness","Cover   Thickness Flat Areas","Haul Distance to Placement Location (2)","Slope to Placement Location","Embankment Cover   Thickness","Cover   Thickness Flat Areas","Haul Distance to Placement Location (2)","Slope to Placement Location","Embankment Growth Media Thickness","Tailings Surface Growth Media Thickness","Haul Distance to Placement Location","Slope to Placement Location",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type","Final \nEmbankment Height","Final Enbankment Footprint","Mid-Embankment Length","Ripping Distance","Embankment \nRegrade \nVolume\n(override)","Final Tailings Surface Area","Surface\nRegrade \nVolume","Embankment Cover 1 Thickness","Tailings Surface Cover 1 Thickness","Distance to Placement","Slope to Placement","Embankment Cover 2 Thickness","Tailings Surface Cover 2 Thickness","Distance to Placement","Slope to Placement","Slope Thickness","Flat Area Thickness","Distance from Growth Material Stockpile","Slope \nfrom \nTailings to \nStockpile"]
[-1,null,null,null,null,null,null,null,null,"% Grade","_H:1V","_H:1V",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade"]
[{"$f":"ROW(A32) - ROW($BD$31)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(W32)>20,ABS(AE32)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I32)))","v":false},{"$f":"IF(Metric,ROUND(M2Ft*M32,0),M32)","v":0},{"$f":"IF(Metric,ROUND(Ha2Ac*N32,3),N32)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*O32,0),O32)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*P32,0),P32)","v":0},{"$f":"IF(ISBLANK(Q32),\"\",IF(Metric,ROUND(M3_2_CY*Q32,0),Q32))","v":""},{"$f":"ROUND(IF(Metric,Ha2Ac*R32,R32),3)","v":0},{"$f":"IF(ISBLANK(S32),\"\",IF(Metric,ROUND(M3_2_CY*S32,0),S32))","v":""},{"$f":"IF(Metric,ROUND(mm2in*T32,4),T32)","v":0},{"$f":"IF(Metric,ROUND(mm2in*U32,4),U32)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*V32,0),V32)","v":0},{"$f":"W32","v":0},{"$f":"IF(Metric,ROUND(mm2in*X32,4),X32)","v":0},{"$f":"IF(Metric,ROUND(mm2in*Y32,4),Y32)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*Z32,0),Z32)","v":0},{"$f":"AA32","v":0},{"$f":"IF(Metric,ROUND(mm2in*AB32,4),AB32)","v":0},{"$f":"IF(Metric,ROUND(mm2in*AC32,4),AC32)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*AD32,0),AD32)","v":0},{"$f":"AE32","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. Input distance from crusher to placement location if material to be crushed, screened or compacted"]
[null,"  3. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivity Sheet)"]
[]
[]
[]
[]
[]
[{"$f":"ThisSheetName(A20)&\" - \"&VLOOKUP(A45,TableTitles,2)","v":"Tailings - User Input (Cont.)"}]
[4,"Facility Description","Cover 1 - Crushing & Screening",null,null,null,null,null,null,null,null,null,"Cover 2 - Crushing & Screening",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover 1",null,null,null,null,"Cover 2"]
[null,"Description\n(required)","Crush\nMaterial","\nScreen\nMaterial","Loss to Crushing/\nScreening","Haul Distance to Crusher (1)","Slope \nfrom \nCover Borrow","Haul to Crusher Fleet (2)","Compact Slopes\nAfter \nPlacement?","Compact Flat\nAfter \nPlacement?","Cycle Time Override","Maximum\nFleet Size","Crush\nMaterial","\nScreen\nMaterial","Loss to Crushing/\nScreening","Haul Distance to Crusher (1)","Slope \nfrom \nCover Borrow","Haul to Crusher Fleet (2)","Compact Slopes\nAfter \nPlacement?","Compact Flat\nAfter \nPlacement?","Cycle Time Override","Maximum\nFleet Size",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haul (long or short)","Fleet error","Crusher Haul Fleet","Distance to Crusher","Slope to Crusher","Haul (long or short)","Fleet error","Crusher Haul Fleet","Distance to Crusher","Slope to Crusher"]
[-1,null,"(select)","(select)","%",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(select)","(select)","(select)","(user override)","(user override)","(select)","(select)","%",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(select)","(select)","(select)","(user override)","(user override)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","% grade",null,null,null,"ft","% grade"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(Q48)>20,ABS(Q48)>20,ABS(Q48)>20,ABS(Q48)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(F48),0,IF(F48<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BA48=\"ShortHaul\",RIGHT(H48,6)<>\"Loader\"),AND(BA48=\"LongHaul\",RIGHT(H48,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(H48),0,LEFT(H48,SEARCH(\" \",H48)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*F48,0),F48)","v":0},{"$f":"G48","v":0},{"$f":"IF(ISBLANK(P48),0,IF(P48<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BF48=\"ShortHaul\",RIGHT(R48,6)<>\"Loader\"),AND(BF48=\"LongHaul\",RIGHT(R48,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(R48),0,LEFT(R48,SEARCH(\" \",R48)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*P48,0),P48)","v":0},{"$f":"Q48","v":0}]
[]
[]
[null,"Notes:"]
[null,"1. Input distance to crusher if material to be crushed or screened"]
[null,{"$f":"\"2. if distance from borrow <\"&ShortHaulDist&IF(Metric,\" m\",\" ft\")&\" must select loader fleet\"","v":"2. if distance from borrow <60.96 ft must select loader fleet"}]
[]
["Tailings - User Input (cont.)",null,null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each tailings impoundment"]
[null,null,"Grading",null,null,null,"Cover 1",null,null,null,"Cover 2",null,null,null,"Growth Media",null,null,null,"Revegetation"]
[null,"Description\n(required)","Dozing Material Condition","Embankment \nMaterial \nType","Grading Equipment Fleet","Slot/Side-by-Side","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Seed Mix Embankment Slope","Seed Mix Tailings Surface","Mulch Embankment Slopes","Mulch Tailings Surface","Fertilizer Embankment Slopes","Fertilizer Tailing Surface","Embankment Slope Scarify/ Rip?","Tailings Surface Scarify/ Rip?","Scarifying/\nRipping Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grading Fleet","Cover 1 Fleet","Cover 2 Fleet","GrowthMed  fleet","ripping fleet"]
[null,null,"(select)","(select)","(select)","(select)","(select)","(select)","(user override)","(user override)","(select)","(select)","(user override)","(user override)","(select)","(select)","(user override)","(user override)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E59=\"Medium\",\"Med\",E59)","v":0},{"$f":"IF(ISBLANK(H59),0,LEFT(H59,SEARCH(\" \",H59)-1))","v":0},{"$f":"IF(ISBLANK(L59),0,LEFT(L59,SEARCH(\" \",L59)-1))","v":0},{"$f":"IF(ISBLANK(P59),0,LEFT(P59,SEARCH(\" \",P59)-1))","v":0},{"$f":"IF(ISBLANK(AA59),0,LEFT(AA59,SEARCH(\" \",AA59)-1))","v":0}]
[]
[]
[null,"Notes:"]
[null,"1. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
[{"$f":"ThisSheetName(A1) & \" - Assumptions & Calculations\"","v":"Tailings - Assumptions & Calculations"}]
[]
[null,"Surface Area Calculations"]
[]
[null,"Top Surface Area provided by user"]
[]
[null,"Grading Calculations"]
[]
[null,"Grading assumed on impoundment surface only, not embankment"]
[null,{"$f":"IF(Metric, \"Average push distance assumed to be 2/3 of the 180 m maximum from Catepillar Handbook or 120 m\",\"Average push distance assumed to be 2/3 of the 600 feet maximum from Catepillar Handbook or 400 feet\")","v":"Average push distance assumed to be 2/3 of the 600 feet maximum from Catepillar Handbook or 400 feet"}]
[null,"Material assumed to be loose stockile (1.2 productivity factor)"]
[null,"Dozing density correction based on dry sand = 2300/2400 = 0.96"]
[null,"Slope assumed to be 0 to 5% (1.0 productivity factor)"]
[]
[null,"Ripping/Scarifying/Revegetation Calculation"]
[]
[null,"Minimum 1 hr ripping/scarifying per area"]
[null,"Minimum 1 acre revegetation crew time per area"]
[]
[]
["Tailings - Embankment Regrading Costs"]
[{"$f":"(CONCATENATE(\"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (\",Dozer_Operator,\") x Material x Visibility x Job Efficiency (\",Dozer_Job_Efficiency,\") x (Slot/Side-by-Side) x (Altitude Deration)\"))","v":"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (0.75) x Material x Visibility x Job Efficiency (0.83) x (Slot/Side-by-Side) x (Altitude Deration)"}]
[null,"Description\n(required)","Regrading Volume","Dozing Distance \n(see above)","Regrading Fleet","Uncorrected Dozer Productivity","Grade Correction","Dozing Material Condition","Density Correction","Side-by-Side \nor \nSlot Dozing","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lift Height","ungraded slope","regraded slope","original slope","final top slope","aU","a1 (pivot)","a2","c1","c2","B1","B2","Fill Area","Cut Area","b1","half b1","New C1 =","2/3 C1 =","b2","half b2","New C2 =","2/3 C2 =","Total Push","Total \nSlope \nlength",null,"Dozing Distance \n(see above)","Regrading Volume","Uncorrected Dozer Productivity","Grade Correction","Dozing Material","Density Correction","Side-by-Side \nor \nSlot Dozing","Altitude Deration","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},null,null,null,null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},"hrs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","_H:1V","_H:1V","% Grade","% Grade","ft","ft","ft","ft","ft","deg","deg","sq ft","sq ft","ft","ft","ft","ft","ft","ft","ft","ft","ft","ft",null,"ft","cy","cy/hr",null,null,null,null,null,"cy/hr","hr","$","$","$"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(J32),ISBLANK(K32),ISBLANK(L32),L32=0,M32=0,ISBLANK(M32),ISBLANK(BB32),ISBLANK(BD32)),\"\",IF(K32>1/L32*100,\"Input Error!\",IF(Metric,ROUND(CY_2_M3*CA89,0),CA89)))","v":""},{"$f":"IF(OR(C89=\"\",C89=0,ISBLANK(B32),ISBLANK(J32),ISBLANK(K32),ISBLANK(L32),ISBLANK(M32),ISBLANK(BB32),ISBLANK(BD32)),\"\",IF(Metric,ROUND(Ft2M*BZ89,0),BZ89))","v":""},{"$f":"IF(OR(ISBLANK(B32),C89=\"\",C89=0),\"\",IF(ISBLANK(E59),\"Select Fleet\",INDIRECT(BA59&\"Dozer\")))","v":""},{"$f":"IF(OR(ISBLANK(B32),C89=\"\",C89=0),\"\",IF(ISBLANK(E59),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CB89,0),CB89)))","v":""},{"$f":"IF(OR(ISBLANK(B32),C89=\"\",C89=0),\"\",CC89)","v":""},{"$f":"IF(OR(ISBLANK(B32),C89=\"\",C89=0),\"\",IF(ISBLANK(D59),\"Select Material\",CD89))","v":""},{"$f":"IF(OR(ISBLANK(B32),C89=\"\",C89=0),\"\",IF(ISBLANK(D59),\"Select Material\",CE89))","v":""},{"$f":"IF(OR(ISBLANK(B32),C89=\"\",C89=0),\"\",CF89)","v":""},{"$f":"IF(OR(ISBLANK(B32),C89=\"\",C89=0,NOT(ISNUMBER(J89))),\"\",IF(ISBLANK(E59),\"Select Fleet\",IF(ISERR(CH89),\"\",IF(Metric,ROUND(CY_2_M3*CH89,0),CH89))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C89=\"\",C89=0,NOT(ISNUMBER(J89)),ISERR(CI89)),0,IF(ISBLANK(E59),\"Select Fleet\",CI89))","v":0},{"$f":"IF(OR(ISBLANK(B32),C89=\"\",C89=0,NOT(ISNUMBER(L89))),0,IF(ISBLANK(E59),\"Select Fleet\",IF(ISERR(CJ89),\"\",CJ89)))","v":0},{"$f":"IF(OR(ISBLANK(B32),C89=\"\",C89=0,NOT(ISNUMBER(L89))),0,IF(ISBLANK(E59),\"Select Fleet\",IF(ISERR(CK89),\"\",CK89)))","v":0},{"$f":"IF(OR(ISBLANK(B32),C89=\"\",C89=0,NOT(ISNUMBER(L89))),0,IF(ISBLANK(E59),\"Select Fleet\",IF(ISERR(CL89),\"\",CL89)))","v":0},{"$f":"IF(C89=\"Input Error!\",\"  <<< Regraded slope angle for this facility is flatter than the original topography.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB32","v":0},{"$f":"K32","v":0},{"$f":"L32","v":0},{"$f":"J32","v":0},0,{"$f":"UngradedSlopeLen(BA89,BB89)","v":0},{"$f":"IF(AND(BA89=0,BB89=0,BC89=0,BD89=0,BE89=0),0,FindPivot(BA89,BB89,BC89,BD89,BE89))","v":0},{"$f":"BF89-BG89","v":0},{"$f":"IF(SIN((SlopeDeg(BC89)-SlopeGrade(BD89)))=0,0,1/(SIN((SlopeDeg(BC89)-SlopeGrade(BD89))*PI()/180)/(BG89*SIN((180-SlopeDeg(BB89)+SlopeGrade(BD89))*PI()/180))))","v":0},{"$f":"IF(SIN((SlopeDeg(BC89)-SlopeGrade(BE89)))=0,0,1/(SIN((SlopeDeg(BC89)-SlopeGrade(BE89))*PI()/180)/(BH89*SIN((180-SlopeDeg(BB89)+SlopeGrade(BE89))*PI()/180))))","v":0},{"$f":"SlopeDeg(BB89)-SlopeDeg(BC89)","v":0},{"$f":"BK89","v":0},{"$f":"IF(OR(BB89=BC89,BB89=0,BC89=0),0,IF(ROUND(0.5*BG89*BI89*SIN(BK89*PI()/180),5)<0,0,ROUND(0.5*BG89*BI89*SIN(BK89*PI()/180),0)))","v":0},{"$f":"IF(OR(BB89=BC89,BB89=0,BC89=0),0,IF(ROUND(0.5*BH89*BJ89*SIN(BL89*PI()/180),5)<0,0,ROUND(0.5*BH89*BJ89*SIN(BL89*PI()/180),0)))","v":0},{"$f":"BI89*SIN(BK89*PI()/180)/SIN((180-SlopeDeg(BB89)+SlopeGrade(BD89))*PI()/180)","v":0},{"$f":"BO89/2","v":0},{"$f":"SQRT((BG89^2)+(BP89^2)-(2*BP89*BG89*COS((180-SlopeDeg(BB89)+SlopeGrade(BD89))*PI()/180)))","v":0},{"$f":"2*BQ89/3","v":0},{"$f":"BJ89*SIN(BL89*PI()/180)/SIN((180-SlopeDeg(BB89)+SlopeGrade(BE89))*PI()/180)","v":0},{"$f":"BS89/2","v":0},{"$f":"SQRT((BH89^2)+(BT89^2)-(2*BT89*BH89*COS((180-SlopeDeg(BB89)+SlopeGrade(BE89))*PI()/180)))","v":0},{"$f":"2*BU89/3","v":0},{"$f":"IF(OR(BB89=0,BC89=0),0,BV89+BR89)","v":0},{"$f":"IF(OR(BB32=0,K32=0,L32=0),0,ROUND(BI89+BJ89,0))","v":0},null,{"$f":"IF(ISBLANK(B32),0,IF(ROUND(BW89,0)<50,50,ROUND(BW89,0)))","v":0},{"$f":"IF(ISBLANK(B32),0,IF(Q32=\"\",ROUND((BM89*BD32)/27,0),BF32))","v":0},{"$f":"IF(BA59=0,0,ROUND(HLOOKUP(INDIRECT(BA59&\"Dozer\"),DozerProductionArray,13,FALSE)*BZ89^HLOOKUP(INDIRECT(E59&\"Dozer\"),DozerProductionArray,14,FALSE),0))","v":0},{"$f":"IF(ISBLANK(B32),0,ROUND((0.00006*(-10*AVERAGE(K32,L32))^2)-(0.02134*-10*AVERAGE(K32,L32))+1.0024,1))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(C59)),0,C59)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(D59)),0,VLOOKUP(D59,DozingDensityCorrectionArray,2))","v":0},{"$f":"IF(ISBLANK(B32),0,IF(F59=\"Yes\",Slot_Dozing,1))","v":0},{"$f":"IF(ISBLANK(B32),0,IF(CA89=0,0,HLOOKUP(INDIRECT(E59&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":0},{"$f":"IF(ISBLANK(B32),0,ROUND(CB89*CC89*CE89*CD89*Dozer_Job_Efficiency*CF89*CG89*Dozer_Operator,0))","v":0},{"$f":"IF(ISBLANK(B32),0,IF(CA89=0,0,IF(CA89/CH89<1,1,ROUND(CA89/CH89,HoursRounding))))","v":0},{"$f":"IF(ISBLANK(B32),0,ROUND(CI89*INDIRECT(BA59 & \"DozerLaborRate\"),0))","v":0},{"$f":"IF(ISBLANK(B32),0,ROUND(CI89*INDIRECT(BA59 & \"DozerEquipRate\"),0))","v":0},{"$f":"IF(ISBLANK(B32),0,SUM(CJ89:CK89))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C89:C90)=0,0,SUM(C89:C90))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L89:L90)=0,0,SUM(L89:L90))","v":0},{"$f":"IF(SUM(M89:M90)=0,0,SUM(M89:M90))","v":0},{"$f":"IF(SUM(N89:N90)=0,0,SUM(N89:N90))","v":0},{"$f":"IF(SUM(O89:O90)=0,0,SUM(O89:O90))","v":0}]
[]
["Tailings - Surface Regrading Costs"]
[{"$f":"(CONCATENATE(\"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (\",Dozer_Operator,\") x Material x Visibility x Job Efficiency (\",Dozer_Job_Efficiency,\") x (Slot/Side-by-Side) x (Altitude Deration)\"))","v":"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (0.75) x Material x Visibility x Job Efficiency (0.83) x (Slot/Side-by-Side) x (Altitude Deration)"}]
[null,"Description\n(required)","Regrading Volume","Dozing Distance (see above)","Regrading Fleet","Uncorrected Dozer Productivity","Grade Correction","Density Correction","Dozing Material","Side-by-Side or Slot Dozing","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dozing Distance (see above)","Regrading Volume","Uncorrected Dozer Productivity","Grade Correction","Density Correction","Dozing Material","Side-by-Side or Slot Dozing","Altitude Deration","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},null,null,null,null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},"hrs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","cy","cy/hr",null,null,null,null,null,"cy/hr","hr","$","$","$"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK($B32),BH32=\"\",BB97=0),\"\",IF(Metric,ROUND(CY_2_M3*BB97,0),BB97))","v":""},{"$f":"IF(OR(ISBLANK($B32),C97=\"\"),\"\",IF(Metric,ROUND(Ft2M*BA97,0),BA97))","v":""},{"$f":"IF(OR(ISBLANK(B32),C97=\"\",C97=0),\"\",IF(ISBLANK(E59),\"Select Fleet\",INDIRECT(BA59&\"Dozer\")))","v":""},{"$f":"IF(OR(ISBLANK($B32),C97=0,C97=\"\"),\"\",IF(ISBLANK(E59),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BC97,0),BC97)))","v":""},{"$f":"IF(OR(ISBLANK($B32),C97=0,C97=\"\"),\"\",IF(ISBLANK(E59),\"Select Fleet\",BD97))","v":""},{"$f":"IF(OR(ISBLANK($B32),C97=0,C97=\"\"),\"\",IF(ISBLANK(E59),\"Select Fleet\",BE97))","v":""},{"$f":"IF(OR(ISBLANK($B32),C97=0,C97=\"\"),\"\",IF(ISBLANK(E59),\"Select Fleet\",BF97))","v":""},{"$f":"IF(OR(ISBLANK(B32),C97=0,C97=\"\"),\"\",BG97)","v":""},{"$f":"IF(OR(ISBLANK($B32),C97=0,C97=\"\",NOT(ISNUMBER(J97))),\"\",IF(ISBLANK(E59),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BI97,0),BI97)))","v":""},{"$f":"IF(OR(ISBLANK($B32),C97=0,C97=\"\",NOT(ISNUMBER(J97))),0,IF(ISBLANK(E59),\"Select Fleet\",BJ97))","v":0},{"$f":"IF(OR(ISBLANK($B32),L97=\"\",NOT(ISNUMBER(L97))),0,IF(ISBLANK(E59),0,BK97))","v":0},{"$f":"IF(OR(ISBLANK($B32),L97=\"\",NOT(ISNUMBER(L97))),0,IF(ISBLANK(E59),0,BL97))","v":0},{"$f":"IF(OR(ISBLANK($B32),L97=\"\"),0,IF(ISBLANK(E59),0,BM97))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B32),0,TailingsMaxDozingDist)","v":0},{"$f":"IF(ISBLANK(B32),0,BH32)","v":0},{"$f":"IF(BA97=0,0,ROUND(HLOOKUP(INDIRECT(BA59&\"Dozer\"),DozerProductionArray,13,FALSE)*BA97^HLOOKUP(INDIRECT(BA59&\"Dozer\"),DozerProductionArray,14,FALSE),0))","v":0},{"$f":"IF(ISBLANK(B32),0,1)","v":0},{"$f":"IF(ISBLANK(B32),0,0.96)","v":0},{"$f":"IF(ISBLANK(B32),0,1.2)","v":0},{"$f":"IF(ISBLANK(B32),0,IF(F59=\"Yes\",Slot_Dozing,1))","v":0},{"$f":"IF(ISBLANK(B32),0,IF(BB97=0,0,HLOOKUP(INDIRECT(E59&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":0},{"$f":"IF(ISBLANK(B32),0,ROUND(BC97*BD97*BE97*BF97*Dozer_Job_Efficiency*BG97*BH97*Dozer_Operator,0))","v":0},{"$f":"IF(ISBLANK(B32),0,IF(C97=0,0,IF(C97/K97<1,1,ROUND(C97/K97,HoursRounding))))","v":0},{"$f":"IF(ISBLANK(B32),0,ROUND(L97*INDIRECT(BA59 & \"DozerLaborRate\"),0))","v":0},{"$f":"IF(ISBLANK(B32),0,ROUND(L97*INDIRECT(BA59 & \"DozerEquipRate\"),0))","v":0},{"$f":"IF(ISBLANK(B32),0,SUM(M97:N97))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C97:C98)=0,0,SUM(C97:C98))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L97:L98)=0,0,SUM(L97:L98))","v":0},{"$f":"IF(SUM(M97:M98)=0,0,SUM(M97:M98))","v":0},{"$f":"IF(SUM(N97:N98)=0,0,SUM(N97:N98))","v":0},{"$f":"IF(SUM(O97:O98)=0,0,SUM(O97:O98))","v":0}]
[]
[{"$f":"ThisSheetName(A78)&\" - \"&VLOOKUP(A102,TableTitles,2)","v":"Tailings - Cover 1 Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Borrow to Crusher",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To Placement"]
[8,null,"Material Volumes",null,"Haul to Crusher",null,null,null,null,"Haul to Placement",null,null,null,null,"Haul to Crusher",null,null,"Crush","Compact",null,null,"Haul to Placement",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Placement Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,"Compaction",null,null,null,null,"To Crusher",null,null,null,null,null,null,null,null,null,null,null,"To Placement",null,null,null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,null,null,null,"Loader Fleet",null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Material Volume to Crusher","Final Material Volume","Crusher Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost","Total Crush/ Screen Cost","Labor \nCost","Equipment \nCost","Total Cost","Labor \nCost","Equipment \nCost","Total Cost","Total Cover Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Slope Length","Final Slope Width","Final Lift Height","Mid-bench Length","Final (Regraded) Embankment\nFootprint","Final Slope Area","Tailings Surface Area","Slope Cover \nThickness","Flat Areas Cover \nThickness ","Slope \nCover Volume","Final Slope Footprint","Final Slope Flat Area","Flat Area \nCover Volume","Total Cover Volume","Compact Slope Labor","Compact Slope Equip","Compact Flat Labor","Compact Flat Equip","Material Type","Distance to Crusher","Slope to Crusher","Haul (long or short)","Crusher Haul Fleet","Haul Fleet","Fleet Error","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Distance to Placement","Slope to Placement","Placement Haul Fleet","Haul Fleet","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Final Area","Material Volume to Crusher","Final Material VolRequired","Crushing Cost","Screening Cost","Absolute grade","empty travel time (assumes 0 grade)","loaded travel time (assumes 0 grade)","manuver/ load/ manuever/ dump","total cycle time","bucket capacity","hourly production","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill  Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,"LCM/hr","hrs",null,"min",null,"LCM/hr","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","ft","acres","acres","acres","in","in","cu yd","acres","acres","cu yd",null,null,null,null,null,null,"ft","% grade",null,null,null,null,null,"min","LCY/hr",null,"$","$","ft","% grade",null,null,null,"min","LCY/hr",null,"$","$","acres","cu yd","cu yd",null,null,"%","min","min","min","min","cy","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK(B32),CQ105=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CQ105),0),CQ105))","v":0},{"$f":"IF(OR(ISBLANK(B32)),0,IF(Metric,ROUND(CY_2_M3*(CR105),0),CR105))","v":0},{"$f":"IF(OR(ISBLANK(B32),C105=0),\"\",IF(OR(ISBLANK(F48),ISBLANK(G48)),\"Haul Info\",IF(BS105=0,\"Select Material\",IF(OR(BY105<>0,BX105=0),\"Select Fleet\",IF(RIGHT(BX105,6)=\"Loader\",INDIRECT(BW105&\"CrusherLoader\"),IF(RIGHT(BX105,5)=\"Truck\",INDIRECT(BW105&\"Truck\")&\"/\"&INDIRECT(BW105&\"Loader\")&\"/\"&INDIRECT(BW105&\"CrusherLoader\"),IF(BW105=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BW105=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C105=0),\"\",IF(OR(ISBLANK(F48),ISBLANK(G48)),\"Haul Info\",IF(BS105=0,\"Select Material\",IF(OR(BY105<>0,BX105=0),\"Select Fleet\",CA105))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C105=0),\"\",IF(OR(ISBLANK(F48),ISBLANK(G48)),\"Haul Info\",IF(BS105=0,\"Select Material\",IF(OR(BY105<>0,BX105=0),\"Select Fleet\",BZ105))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C105=0),\"\",IF(OR(ISBLANK(F48),ISBLANK(G48)),\"Haul Info\",IF(BS105=0,\"Select Material\",IF(OR(BY105<>0,BX105=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CB105,0),CB105)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C105=0),0,IF(OR(ISBLANK(F48),ISBLANK(G48)),\"Haul Info\",IF(BS105=0,\"Select Material\",IF(OR(BY105<>0,BX105=0),\"Select Fleet\",CC105))))","v":0},{"$f":"IF(OR(ISBLANK(B32),D105=0),\"\",IF(OR(ISBLANK(V32),ISBLANK(W32)),\"Haul Info\",IF(BS105=0,\"Select Material\",IF(CI105=0,\"Select Fleet\",IF(RIGHT(CI105,5)=\"Truck\",INDIRECT(CH105&\"Truck\")&\"/\"&INDIRECT(CH105&\"Loader\")&\"/\"&INDIRECT(CH105&\"TruckDozer\"),IF(CH105=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CH105=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D105=0),\"\",IF(OR(ISBLANK(V32),ISBLANK(W32)),\"Haul Info\",IF(BS105=0,\"Select Material\",IF(CI105=0,\"Select Fleet\",CK105))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D105=0),\"\",IF(OR(ISBLANK(V32),ISBLANK(W32)),\"Haul Info\",IF(BS105=0,\"Select Material\",IF(CI105=0,\"Select Fleet\",CJ105))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D105=0),\"\",IF(OR(ISBLANK(V32),ISBLANK(W32)),\"Haul Info\",IF(BS105=0,\"Select Material\",IF(CI105=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CL105,0),CL105)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D105=0),0,IF(OR(ISBLANK(V32),ISBLANK(W32)),\"Haul Info\",IF(BS105=0,\"Select Material\",IF(CI105=0,\"Select Fleet\",CM105))))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(F48),ISBLANK(G48),I105=\"\",ISTEXT(I105)),0,CD105)","v":0},{"$f":"IF(OR(ISBLANK(B32),O105=0),0,CE105)","v":0},{"$f":"IF(OR(ISBLANK(B32),C105=0,O105=\"\"),0,SUM(O105:P105))","v":0},{"$f":"IF(OR(ISBLANK(B32),C105=0,O105=\"\",),0,IF(C48=\"Yes\",CS105,0)+IF(D48=\"Yes\",CT105,0))","v":0},{"$f":"IF(OR(ISBLANK(B32),D105=0),0,BO105+BQ105)","v":0},{"$f":"IF(OR(ISBLANK(B32),D105=0),0,BP105+BR105)","v":0},{"$f":"IF(OR(ISBLANK(B32),D105=0,S105=\"\"),0,IF(D105=0,0,SUM(S105:T105)))","v":0},{"$f":"IF(OR(ISBLANK(B32),D105=0,ISBLANK(G59),ISBLANK(H59)),0,CN105)","v":0},{"$f":"IF(OR(ISBLANK(B32),D105=0,V105=\"\"),0,CO105)","v":0},{"$f":"IF(OR(ISBLANK(B32),D105=0,ISBLANK(G59),ISBLANK(H59)),0,SUM(V105:W105))","v":0},{"$f":"IF(OR(ISBLANK(B32),D105=0,ISBLANK(G59),ISBLANK(H59)),0,Q105+R105+U105+X105)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX89","v":0},{"$f":"ROUND(IF((BA105^2)-(BC105^2)<0,0,SQRT((BA105^2)-(BC105^2))),0)","v":0},{"$f":"BA89","v":0},{"$f":"BD32","v":0},{"$f":"BC32","v":0},{"$f":"ROUND(((BA105)*BD105)/43560,2)","v":0},{"$f":"BG32","v":0},{"$f":"BI32","v":0},{"$f":"BJ32","v":0},{"$f":"ROUND((BF105*43560*(1/12)*BH105)/27,0)","v":0},{"$f":"ROUND((BB105*BD105)/43560,2)","v":0},{"$f":"IF(BE105-BK105<0,0,ROUND(BE105-BK105,2))","v":0},{"$f":"ROUND(((BG105+BL105)*43560*(1/12)*BI105)/27,0)","v":0},{"$f":"BJ105+BM105","v":0},{"$f":"ROUND(IF(I48=\"Yes\",IF(Metric,BJ105*Yd3_2_M3,BJ105)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(I48=\"Yes\",IF(Metric,BJ105*Yd3_2_M3,BJ105)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"ROUND(IF(J48=\"Yes\",IF(Metric,BM105*Yd3_2_M3,BM105)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(J48=\"Yes\",IF(Metric,BM105*Yd3_2_M3,BM105)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"G59","v":0},{"$f":"BD48","v":0},{"$f":"BE48","v":0},{"$f":"BA48","v":0},{"$f":"BC48","v":0},{"$f":"IF(OR(D105=0,D105=\"\"),0,H48)","v":0},{"$f":"BB48","v":0},{"$f":"IF(RIGHT(BX105,5)=\"Truck\",DQ105,IF(BX105=\"Scraper Dozer\",EG105,IF(BX105=\"Tandem Scraper\",EV105,IF(RIGHT(BX105,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BV105=\"LongHaul\",IF(RIGHT(BX105,5)=\"Truck\",DP105,IF(BX105=\"Scraper Dozer\",EF105,IF(BX105=\"Tandem Scraper\",EU105,0))),CY105)","v":""},{"$f":"IF(BV105=\"LongHaul\",IF(RIGHT(BX105,5)=\"Truck\",DS105,IF(BX105=\"Scraper Dozer\",EH105,IF(BX105=\"Tandem Scraper\",EW105,\"\"))),DA105)","v":0},{"$f":"IF(BV105=\"LongHaul\",IF(RIGHT(BX105,5)=\"Truck\",DS105,IF(BX105=\"Scraper Dozer\",EI105,IF(BX105=\"Tandem Scraper\",EX105,\"\"))),DB105)","v":0},{"$f":"IF(BV105=\"LongHaul\",IF(RIGHT(BX105,5)=\"Truck\",DV105,IF(BX105=\"Scraper Dozer\",EK105,IF(BX105=\"Tandem Scraper\",EZ105,\"\"))),DD105)","v":0},{"$f":"IF(BV105=\"LongHaul\",IF(RIGHT(BX105,5)=\"Truck\",DU105,IF(BX105=\"Scraper Dozer\",EJ105,IF(BX105=\"Tandem Scraper\",EY105,\"\"))),DC105)","v":0},{"$f":"BK32","v":0},{"$f":"BL32","v":0},{"$f":"BB59","v":0},{"$f":"H59","v":0},{"$f":"IF(RIGHT(CI105,5)=\"Truck\",FN105,IF(CI105=\"Scraper Dozer\",GD105,IF(CI105=\"Tandem Scraper\",GS105,0)))","v":0},{"$f":"IF(RIGHT(CI105,5)=\"Truck\",FM105,IF(CI105=\"Scraper Dozer\",GC105,IF(CI105=\"Tandem Scraper\",GR105,0)))","v":0},{"$f":"IF(RIGHT(CI105,5)=\"Truck\",FP105,IF(CI105=\"Scraper Dozer\",GE105,IF(CI105=\"Tandem Scraper\",GT105,0)))","v":0},{"$f":"IF(RIGHT(CI105,5)=\"Truck\",FQ105,IF(BX105=\"Scraper Dozer\",GF105,IF(BX105=\"Tandem Scraper\",GU105,0)))","v":0},{"$f":"IF(RIGHT(CI105,5)=\"Truck\",FS105,IF(CI105=\"Scraper Dozer\",GH105,IF(CI105=\"Tandem Scraper\",GW105,0)))","v":0},{"$f":"IF(RIGHT(CI105,5)=\"Truck\",FR105,IF(CI105=\"Scraper Dozer\",GG105,IF(CI105=\"Tandem Scraper\",GV105,0)))","v":0},{"$f":"BF105+BL105","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(C48),C48=\"No\"),OR(ISBLANK(D48),D48=\"No\")),ISBLANK(BN105)),0,ROUND(BN105/IF(ISBLANK(E48),1,(1-E48)),0))","v":0},{"$f":"BN105","v":0},{"$f":"C105*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C105*Screening","v":{"$error":"#VALUE!"}},{"$f":"ABS(BU105)","v":0},{"$f":"IF(RIGHT(BX105,6)=\"Loader\",(ROUND(Ft2M*BT105,0)*INDEX(LoaderTravelEmptyArray,MATCH(E105,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E105,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BX105,6)=\"Loader\",(ROUND(Ft2M*BT105,0)*INDEX(LoaderTravelLoadedArray,MATCH(E105,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E105,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BX105,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E105,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(K48),NOT(ISNUMBER(K48)),K48=\"\"),IF(RIGHT(BX105,6)=\"Loader\",ROUND(SUM(CV105:CX105),2),\"\"),K48)","v":""},{"$f":"IF(RIGHT(BX105,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E105,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BX105,6)=\"Loader\",ROUND(60/CY105*CZ105,0),0)","v":0},{"$f":"IF(RIGHT(BX105,6)=\"Loader\",ROUND(CQ105/DA105,0),0)","v":0},{"$f":"IF(RIGHT(BX105,6)=\"Loader\",ROUND(IF(DB105<1,1,(DB105))*INDIRECT(BW105&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BX105,6)=\"Loader\",ROUND(IF(DB105<1,1,(DB105))*INDIRECT(BW105&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BX105,6)=\"Loader\",DC105+DD105,0)","v":0},{"$f":"IF(BW105=0,0,ROUND(BT105/(INDEX(INDIRECT(BW105 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BW105 & \"TruckLoadedWeight\"),0),MATCH(IF($CU105-INDIRECT(BW105 & \"TruckRollingResistance\")<0,0,$CU105-INDIRECT(BW105 & \"TruckRollingResistance\")),INDIRECT(BW105 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BW105=0,0,ROUND(BT105/(INDEX(INDIRECT(BW105 & \"TruckSpeedTable\"),MATCH(BS105,HaulMaterials,0),MATCH(IF(CU105-INDIRECT(BW105 & \"TruckRollingResistance\")<0,0,CU105-INDIRECT(BW105 & \"TruckRollingResistance\")),INDIRECT(BW105 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BW105=0,0,ROUND(BT105/(INDEX(INDIRECT(BW105&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BW105&\"TruckLoadedWeight\"),0),MATCH(IF(CU105-INDIRECT(BW105&\"TruckRollingResistance\")<0,0,CU105+INDIRECT(BW105&\"TruckRollingResistance\")),INDIRECT(BW105&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BW105=0,0,ROUND(BT105/(INDEX(INDIRECT(BW105&\"TruckUHSpeedTable\"),MATCH(BS105,HaulMaterials,0),MATCH(IF(CU105-INDIRECT(BW105&\"TruckRollingResistance\")<0,0,CU105+INDIRECT(BW105&\"TruckRollingResistance\")),INDIRECT(BW105&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG105>=0,DH105,DI105)","v":0},{"$f":"IF(CG105>=0,DG105,DF105)","v":0},{"$f":"DJ105+DK105","v":0},{"$f":"IF(BW105=0,0,INDIRECT(BW105 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(BW105=0,0,INDIRECT(BW105 & \"TruckManuverDump\"))","v":0},{"$f":"IF(BW105=0,0,INDIRECT(BW105&IF(INDIRECT(BW105&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(K48),NOT(ISNUMBER(K48)),K48=\"\"),SUM(DL105:DO105),K48)","v":0},{"$f":"IF(DP105=0,0,IF(OR(ISBLANK(L48),NOT(ISNUMBER(L48)),L48=\"\"),IF((DP105-DO105)/DO105<=1,2,ROUNDUP((DP105-DO105)/DO105,0)),L48))","v":0},{"$f":"IF(DP105=0,0,ROUND((60/DP105)*INDIRECT(BW105 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BW105=0,0,ROUND(DQ105*DR105*TruckOperator*INDIRECT(BW105 & \"TruckJobEfficiency\")*INDIRECT(BW105 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DS105=0,0,IF(ROUND(CQ105/DS105,HoursRounding)<1,1,ROUND(CQ105/DS105,HoursRounding)))","v":0},{"$f":"IF(BW105=0,0,ROUND(IF(DT105<1,1,(DT105))*((DQ105*INDIRECT(BW105&\"TruckEquipRate\"))+INDIRECT(BW105&\"LoaderEquipRate\")+INDIRECT(BW105&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BW105=0,0,ROUND(IF(DT105<1,1,(DT105))*((DQ105*INDIRECT(BW105 & \"TruckLaborRate\"))+INDIRECT(BW105 & \"LoaderLaborRate\")+INDIRECT(BW105 & \"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DU105+DV105","v":0},{"$f":"ROUND(BT105/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CU105-HaulScraperRollingResistance<0,0,CU105-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS105=0,0,ROUND(BT105/(INDEX(HaulScraperSpeedTable,MATCH(BS105,HaulMaterials,0)+1,MATCH(IF(CU105-HaulScraperRollingResistance<0,0,CU105-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BT105/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CU105-HaulScraperRollingResistance<0,0,CU105+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS105=0,0,ROUND(BT105/(INDEX(HaulScraperUHSpeedTable,MATCH(BS105,HaulMaterials,0),MATCH(IF(CU105-HaulScraperRollingResistance<0,0,CU105+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BU105>=0,DZ105,EA105)","v":0},{"$f":"IF(BU105>=0,DY105,DX105)","v":0},{"$f":"EB105+EC105","v":0},{"$f":"IF(D105=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":""},{"$f":"IF(OR(ISBLANK(K48),NOT(ISNUMBER(K48)),K48=\"\"),SUM(ED105:EE105),K48)","v":0},{"$f":"IF(OR(ISBLANK(L48),NOT(ISNUMBER(L48)),L48=\"\"),IF(TRUNC(ED105/EE105,0)<1,1,ROUND(ED105/EE105,0)+1),L48)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/(ED105+EE105)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EG105,CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(ROUND(CQ105/EH105,HoursRounding)<1,1,ROUND(CQ105/EH105,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EI105<1,1,EI105)*((EG105*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EI105<1,1,EI105)*((EG105*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"EJ105+EK105","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BT105/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CU105-TandemScraperRollingResistance<0,0,CU105-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS105=0,0,ROUND(BT105/(INDEX(TandemScraperSpeedTable,MATCH(BS105,HaulMaterials,0)+1,MATCH(IF(CU105-TandemScraperRollingResistance<0,0,CU105-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BT105/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CU105-TandemScraperRollingResistance<0,0,CU105+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS105=0,0,ROUND(BT105/(INDEX(TandemScraperUHSpeedTable,MATCH(BS105,HaulMaterials,0),MATCH(IF(CU105-TandemScraperRollingResistance<0,0,CU105+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BU105>=0,EO105,EP105)","v":0},{"$f":"IF(BU105>=0,EN105,EM105)","v":0},{"$f":"EQ105+ER105","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(K48),NOT(ISNUMBER(K48)),K48=\"\"),SUM(ES105:ET105),K48)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(L48),NOT(ISNUMBER(L48)),L48=\"\"),IF(TRUNC(ES105/ET105,0)<2,2,TRUNC(ES105/ET105,0)+IF(MOD(TRUNC(ES105/ET105,0),2),1,0)),L48+IF(MOD(L48,2)>0,1))","v":2},{"$f":"ROUND((60/(ES105+ET105)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EV105,CubesRounding)","v":2626},{"$f":"IF(ROUND(CQ105/EW105,HoursRounding)<1,1,ROUND(CQ105/EW105,HoursRounding))","v":1},{"$f":"ROUND(IF(EX105<1,1,EX105)*((EV105*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(EX105<1,1,EX105)*((EV105*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"EY105+EZ105","v":846},{"$f":"ABS(CG105)","v":0},{"$f":"IF(CH105=0,0,ROUND(CF105/(INDEX(INDIRECT(CH105 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CH105 & \"TruckLoadedWeight\"),0),MATCH(IF(FB105-INDIRECT(CH105 & \"TruckRollingResistance\")<0,0,FB105-INDIRECT(CH105 & \"TruckRollingResistance\")),INDIRECT(CH105 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CH105=0,0,ROUND(CF105/(INDEX(INDIRECT(CH105 & \"TruckSpeedTable\"),MATCH(BS105,HaulMaterials,0),MATCH(IF(FB105-INDIRECT(CH105 & \"TruckRollingResistance\")<0,0,FB105-INDIRECT(CH105 & \"TruckRollingResistance\")),INDIRECT(CH105 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CH105=0,0,ROUND(CF105/(INDEX(INDIRECT(CH105&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CH105&\"TruckLoadedWeight\"),0),MATCH(IF(FB105-INDIRECT(CH105&\"TruckRollingResistance\")<0,0,FB105+INDIRECT(CH105&\"TruckRollingResistance\")),INDIRECT(CH105&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CH105=0,0,ROUND(CF105/(INDEX(INDIRECT(CH105&\"TruckUHSpeedTable\"),MATCH(BS105,HaulMaterials,0),MATCH(IF(FB105-INDIRECT(CH105&\"TruckRollingResistance\")<0,0,FB105+INDIRECT(CH105&\"TruckRollingResistance\")),INDIRECT(CH105&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG105>=0,FE105,FF105)","v":0},{"$f":"IF(CG105>=0,FD105,FC105)","v":0},{"$f":"FG105+FH105","v":0},{"$f":"IF(CH105=0,0,INDIRECT(CH105 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(CH105=0,0,INDIRECT(CH105 & \"TruckManuverDump\"))","v":0},{"$f":"IF(CH105=0,0,INDIRECT(CH105&IF(INDIRECT(CH105&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(I59),NOT(ISNUMBER(I59)),I59=\"\"),SUM(FI105:FL105),I59)","v":0},{"$f":"IF(FM105=0,0,IF(OR(ISBLANK(J59),NOT(ISNUMBER(J59)),J59=\"\"),IF((FM105-FL105)/FL105<=1,2,ROUNDUP((FM105-FL105)/FL105,0)),J59))","v":0},{"$f":"IF(FM105=0,0,ROUND((60/FM105)*INDIRECT(CH105 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CH105=0,0,ROUND(FN105*FO105*TruckOperator*INDIRECT(CH105 & \"TruckJobEfficiency\")*INDIRECT(CH105 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FP105=0,0,IF(ROUND(CR105/FP105,HoursRounding)<1,1,ROUND(CR105/FP105,HoursRounding)))","v":0},{"$f":"IF(CH105=0,0,ROUND(IF(FQ105<1,1,(FQ105))*((FN105*INDIRECT(CH105&\"TruckEquipRate\"))+INDIRECT(CH105&\"LoaderEquipRate\")+INDIRECT(CH105&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CH105=0,0,ROUND(IF(FQ105<1,1,(FQ105))*((FN105*INDIRECT(CH105 & \"TruckLaborRate\"))+INDIRECT(CH105 & \"LoaderLaborRate\")+INDIRECT(CH105 & \"TruckDozerLaborRate\")),0))","v":0},{"$f":"FR105+FS105","v":0},{"$f":"ROUND(CF105/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FB105-HaulScraperRollingResistance<0,0,FB105-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS105=0,0,ROUND(CF105/(INDEX(HaulScraperSpeedTable,MATCH(BS105,HaulMaterials,0)+1,MATCH(IF(FB105-HaulScraperRollingResistance<0,0,FB105-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CF105/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FB105-HaulScraperRollingResistance<0,0,FB105+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS105=0,0,ROUND(CF105/(INDEX(HaulScraperUHSpeedTable,MATCH(BS105,HaulMaterials,0),MATCH(IF(FB105-HaulScraperRollingResistance<0,0,FB105+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CG105>=0,FW105,FX105)","v":0},{"$f":"IF(CG105>=0,FV105,FU105)","v":0},{"$f":"FY105+FZ105","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(I59),NOT(ISNUMBER(I59)),I59=\"\"),SUM(GA105:GB105),I59)","v":1.2},{"$f":"IF(OR(ISBLANK(J59),NOT(ISNUMBER(J59)),J59=\"\"),IF(TRUNC(GA105/GB105,0)<1,1,ROUND(GA105/GB105,0)+1),J59)","v":1},{"$f":"ROUND((60/(GA105+GB105)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GD105,CubesRounding)","v":1204},{"$f":"IF(ROUND(CR105/GE105,HoursRounding)<1,1,ROUND($CR105/GE105,HoursRounding))","v":1},{"$f":"ROUND(IF(GF105<1,1,GF105)*((GD105*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":879},{"$f":"ROUND(IF(GF105<1,1,GF105)*((GD105*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":181},{"$f":"GG105+GH105","v":1060},{"$f":"ROUND(CF105/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FB105-TandemScraperRollingResistance<0,0,FB105-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS105=0,0,ROUND(CF105/(INDEX(TandemScraperSpeedTable,MATCH(BS105,HaulMaterials,0)+1,MATCH(IF(FB105-TandemScraperRollingResistance<0,0,FB105-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CF105/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FB105-TandemScraperRollingResistance<0,0,FB105+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS105=0,0,ROUND(CF105/(INDEX(TandemScraperUHSpeedTable,MATCH(BS105,HaulMaterials,0),MATCH(IF(FB105-TandemScraperRollingResistance<0,0,FB105+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CG105>=0,GL105,GM105)","v":0},{"$f":"IF(CG105>=0,GK105,GJ105)","v":0},{"$f":"GN105+GO105","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(I59),NOT(ISNUMBER(I59)),I59=\"\"),SUM(GP105:GQ105),I59)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(L48),NOT(ISNUMBER(L48)),L48=\"\"),IF(TRUNC(GP105/GQ105,0)<2,2,TRUNC(GP105/GQ105,0)+IF(MOD(TRUNC(GP105/GQ105,0),2),1,0)),L48+IF(MOD(L48,2)>0,1))","v":2},{"$f":"ROUND((60/(GP105+GQ105)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GS105,CubesRounding)","v":2626},{"$f":"IF(ROUND(CR105/GT105,HoursRounding)<1,1,ROUND(CR105/GT105,HoursRounding))","v":1},{"$f":"ROUND(IF(GU105<1,1,GU105)*((GS105*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(GU105<1,1,GU105)*((GS105*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"GV105+GW105","v":846}]
[]
[null,null,{"$f":"IF(SUM(C105:C106)=0,0,SUM(C105:C106))","v":0},{"$f":"IF(SUM(D105:D106)=0,0,SUM(D105:D106))","v":0},null,null,null,null,{"$f":"IF(SUM(I105:I106)=0,0,SUM(I105:I106))","v":0},null,null,null,null,{"$f":"IF(SUM(N105:N106)=0,0,SUM(N105:N106))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Notes:"]
[null,"1. If crushed or screened, Cover Volume = volume delivered to crusher - amount loss to crushing/screening)"]
[]
[{"$f":"ThisSheetName(A113)&\" - \"&VLOOKUP(A113,TableTitles,2)","v":"Tailings - Cover 2 Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Borrow to Crusher",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To Placement"]
[9,null,"Material Volumes",null,"Haul to Crusher",null,null,null,null,"Haul to Placement",null,null,null,null,"Haul to Crusher",null,null,"Crush","Compact",null,null,"Haul to Placement",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Placement Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,"Compaction",null,null,null,null,"To Crusher",null,null,null,null,null,null,null,null,null,null,null,"To Placement",null,null,null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,null,null,null,"Loader Fleet",null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Material Volume to Crusher","Final Material Volume","Crusher Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost","Total Crush/ Screen Cost","Labor \nCost","Equipment \nCost","Total Cost","Labor \nCost","Equipment \nCost","Total Cost","Total Cover Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Slope Length","Final Slope Width","Final Lift Height","Mid-bench Length","Final Dump Footprint","Final Slope Area","Tailings Surface Area","Slope Cover \nThickness","Flat Areas Cover \nThickness ","Slope \nCover Volume","Final Slope Footprint","Final Flat Area","Flat Area \nCover Volume","Total Cover Volume","Compact Slope Labor","Compact Slope Equip","Compact Flat Labor","Compact Flat Equip","Material Type","Distance to Crusher","Slope to Crusher","Haul (long or short)","Crusher Haul Fleet Size","Haul Fleet",null,"# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Distance to Placement","Slope to Placement","Placement Haul Fleet","Haul Fleet","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Final Area","Material Volume to Crusher","Final Material VolRequired","Crushing Cost","Screening Cost","Absolute grade","empty travel time (assumes 0 grade)","loaded travel time (assumes 0 grade)","manuver/ load/ manuever/ dump","total cycle time","bucket capacity","hourly production","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill  Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Cycle Time","Number Scrapers Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,"LCM/hr","hrs",null,"min",null,"LCM/hr","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","ft","acres","acres","acres","in","in","cu yd","acres","acres","cu yd",null,null,null,null,null,null,"ft","% grade",null,null,null,null,null,"min","LCY/hr",null,"$","$","ft","% grade",null,null,null,"min","LCY/hr",null,"$","$","acres","cu yd","cu yd",null,null,"%","min","min","min","min","cy","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK(B32),CQ116=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CQ116),0),CQ116))","v":0},{"$f":"IF(OR(ISBLANK(B32)),0,IF(Metric,ROUND(CY_2_M3*(CR116),0),CR116))","v":0},{"$f":"IF(OR(ISBLANK(B32),C116=0),\"\",IF(OR(ISBLANK(P48),ISBLANK(Q48)),\"Haul Info\",IF(BS116=0,\"Select Material\",IF(OR(BY116<>0,BX116=0),\"Select Fleet\",IF(RIGHT(BX116,6)=\"Loader\",INDIRECT(BW116&\"CrusherLoader\"),IF(RIGHT(BX116,5)=\"Truck\",INDIRECT(BW116&\"Truck\")&\"/\"&INDIRECT(BW116&\"Loader\")&\"/\"&INDIRECT(BW116&\"CrusherLoader\"),IF(BW116=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BW116=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C116=0),\"\",IF(OR(ISBLANK(P48),ISBLANK(Q48)),\"Haul Info\",IF(BS116=0,\"Select Material\",IF(OR(BY116<>0,BX116=0),\"Select Fleet\",CA116))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C116=0),\"\",IF(OR(ISBLANK(P48),ISBLANK(Q48)),\"Haul Info\",IF(BS116=0,\"Select Material\",IF(OR(BY116<>0,BX116=0),\"Select Fleet\",BZ116))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C116=0),\"\",IF(OR(ISBLANK(P48),ISBLANK(Q48)),\"Haul Info\",IF(BS116=0,\"Select Material\",IF(OR(BY116<>0,BX116=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CB116,0),CB116)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C116=0),0,IF(OR(ISBLANK(P48),ISBLANK(Q48)),\"Haul Info\",IF(BS116=0,\"Select Material\",IF(OR(BY116<>0,BX116=0),\"Select Fleet\",CC116))))","v":0},{"$f":"IF(OR(ISBLANK(B32),D116=0),\"\",IF(OR(ISBLANK(Z32),ISBLANK(AA32)),\"Haul Info\",IF(BS116=0,\"Select Material\",IF(CI105=0,\"Select Fleet\",IF(RIGHT(CI116,5)=\"Truck\",INDIRECT(CH116&\"Truck\")&\"/\"&INDIRECT(CH116&\"Loader\")&\"/\"&INDIRECT(CH116&\"TruckDozer\"),IF(CH116=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CH116=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D116=0),\"\",IF(OR(ISBLANK(Z32),ISBLANK(AA32)),\"Haul Info\",IF(BS116=0,\"Select Material\",IF(CI105=0,\"Select Fleet\",CK116))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D116=0),\"\",IF(OR(ISBLANK(Z32),ISBLANK(AA32)),\"Haul Info\",IF(BS116=0,\"Select Material\",IF(CI105=0,\"Select Fleet\",CJ116))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D116=0),\"\",IF(OR(ISBLANK(Z32),ISBLANK(AA32)),\"Haul Info\",IF(BS116=0,\"Select Material\",IF(CI105=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CL116,0),CL116)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D116=0),0,IF(OR(ISBLANK(Z32),ISBLANK(AA32)),\"Haul Info\",IF(BS116=0,\"Select Material\",IF(CI105=0,\"Select Fleet\",CM116))))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(P48),ISBLANK(Q48),I116=\"\",ISTEXT(I116)),0,CD116)","v":0},{"$f":"IF(OR(ISBLANK(B32),O116=\"\"),0,CE116)","v":0},{"$f":"IF(OR(ISBLANK(B32),C116=\"\",O116=\"\"),0,SUM(O116:P116))","v":0},{"$f":"IF(OR(ISBLANK(B32),C116=\"\",O116=\"\",),0,IF(M48=\"Yes\",CS116,0)+IF(N48=\"Yes\",CT116,0))","v":0},{"$f":"IF(OR(ISBLANK(B32),D116=\"\",ISBLANK(K59),ISBLANK(L59),AND(OR(ISBLANK(S48),S48=\"No\"),OR(ISBLANK(T48),T48=\"No\"))),0,D116*CompactionLabor)","v":0},{"$f":"IF(OR(ISBLANK(B32),D116=\"\",ISBLANK(K59),ISBLANK(L59),AND(OR(ISBLANK(S48),S48=\"No\"),OR(ISBLANK(T48),T48=\"No\"))),0,D116*CompactionEquip)","v":0},{"$f":"IF(OR(ISBLANK(B32),D116=\"\",S116=\"\"),0,IF(D116=0,0,SUM(S116:T116)))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(D116),D116=0,ISBLANK(K59),ISBLANK(L59)),0,CN116)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(D116),D116=0,V116=\"\"),0,CO116)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(D116),D116=\"\",ISBLANK(K59),ISBLANK(L59)),0,SUM(V116:W116))","v":0},{"$f":"IF(OR(ISBLANK(B32),D116=\"\",ISBLANK(V116),ISBLANK(W116)),0,Q116+R116+U116+X116)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX89","v":0},{"$f":"ROUND(IF((BA116^2)-(BC116^2)<0,0,SQRT((BA116^2)-(BC116^2))),0)","v":0},{"$f":"BA89","v":0},{"$f":"BD32","v":0},{"$f":"BC32","v":0},{"$f":"ROUND(((BA116)*BD116)/43560,2)","v":0},{"$f":"BG105","v":0},{"$f":"BM32","v":0},{"$f":"BN32","v":0},{"$f":"ROUND((BF116*43560*(1/12)*BH116)/27,0)","v":0},{"$f":"ROUND((BB116*BD116)/43560,2)","v":0},{"$f":"IF(BE116-BK116<0,0,ROUND(BE116-BK116,2))","v":0},{"$f":"ROUND(((BG116+BL116)*43560*(1/12)*BI116)/27,0)","v":0},{"$f":"BJ116+BM116","v":0},{"$f":"ROUND(IF(S48=\"Yes\",IF(Metric,BJ116*Yd3_2_M3,BJ116)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(S48=\"Yes\",IF(Metric,BJ116*Yd3_2_M3,BJ116)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"ROUND(IF(T48=\"Yes\",IF(Metric,BM116*Yd3_2_M3,BM116)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(T48=\"Yes\",IF(Metric,BM116*Yd3_2_M3,BM116)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"K59","v":0},{"$f":"BI48","v":0},{"$f":"Q48","v":0},{"$f":"BF48","v":0},{"$f":"BH48","v":0},{"$f":"R48","v":0},{"$f":"BG48","v":0},{"$f":"IF(RIGHT(BX116,5)=\"Truck\",DQ116,IF(BX116=\"Scraper Dozer\",EG116,IF(BX116=\"Tandem Scraper\",EV116,IF(RIGHT(BX116,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BV116=\"LongHaul\",IF(RIGHT(BX116,5)=\"Truck\",DP116,IF(BX116=\"Scraper Dozer\",EF116,IF(BX116=\"Tandem Scraper\",EU116,0))),CY116)","v":0},{"$f":"IF(BV116=\"LongHaul\",IF(RIGHT(BX116,5)=\"Truck\",DS116,IF(BX116=\"Scraper Dozer\",EH116,IF(BX116=\"Tandem Scraper\",EW116,0))),DA116)","v":0},{"$f":"IF(BV116=\"LongHaul\",IF(RIGHT(BX116,5)=\"Truck\",DS116,IF(BX116=\"Scraper Dozer\",EI116,IF(BX116=\"Tandem Scraper\",EX116,0))),DB116)","v":0},{"$f":"IF(BV116=\"LongHaul\",IF(RIGHT(BX116,5)=\"Truck\",DV116,IF(BX116=\"Scraper Dozer\",EK116,IF(BX116=\"Tandem Scraper\",EZ116,\"\"))),DD116)","v":0},{"$f":"IF(BV116=\"LongHaul\",IF(RIGHT(BX116,5)=\"Truck\",DU116,IF(BX116=\"Scraper Dozer\",EJ116,IF(BX116=\"Tandem Scraper\",EY116,\"\"))),DC116)","v":0},{"$f":"BO32","v":0},{"$f":"BP32","v":0},{"$f":"BC59","v":0},{"$f":"L59","v":0},{"$f":"IF(RIGHT(CI116,5)=\"Truck\",FN116,IF(CI116=\"Scraper Dozer\",GD116,IF(CI116=\"Tandem Scraper\",GS116,0)))","v":0},{"$f":"IF(RIGHT(CI116,5)=\"Truck\",FM116,IF(CI116=\"Scraper Dozer\",GC116,IF(CI116=\"Tandem Scraper\",GR116,0)))","v":0},{"$f":"IF(RIGHT(CI116,5)=\"Truck\",FP116,IF(CI116=\"Scraper Dozer\",GE116,IF(CI116=\"Tandem Scraper\",GT116,0)))","v":0},{"$f":"IF(RIGHT(CI116,5)=\"Truck\",FQ116,IF(BX116=\"Scraper Dozer\",GF116,IF(BX116=\"Tandem Scraper\",GU116,0)))","v":0},{"$f":"IF(RIGHT(CI116,5)=\"Truck\",FS116,IF(CI116=\"Scraper Dozer\",GH116,IF(CI116=\"Tandem Scraper\",GW116,0)))","v":0},{"$f":"IF(RIGHT(CI116,5)=\"Truck\",FR116,IF(CI116=\"Scraper Dozer\",GG116,IF(CI116=\"Tandem Scraper\",GV116,0)))","v":0},{"$f":"BF116+BL116","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(M48),M48=\"No\"),OR(ISBLANK(N48),N48=\"No\")),ISBLANK(BN116)),0,ROUND(BN116/IF(ISBLANK(O48),1,(1-O48)),0))","v":0},{"$f":"BN116","v":0},{"$f":"C116*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C116*Screening","v":{"$error":"#VALUE!"}},{"$f":"ABS(BU116)","v":0},{"$f":"IF(RIGHT(BX116,6)=\"Loader\",(ROUND(Ft2M*BT116,0)*INDEX(LoaderTravelEmptyArray,MATCH(E116,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E116,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BX116,6)=\"Loader\",(ROUND(Ft2M*BT116,0)*INDEX(LoaderTravelLoadedArray,MATCH(E116,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E116,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BX116,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E116,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(U48),NOT(ISNUMBER(U48)),U48=\"\"),IF(RIGHT(BX116,6)=\"Loader\",ROUND(SUM(CV116:CX116),2),0),U48)","v":0},{"$f":"IF(RIGHT(BX116,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E116,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BX116,6)=\"Loader\",ROUND(60/CY116*CZ116,0),0)","v":0},{"$f":"IF(RIGHT(BX116,6)=\"Loader\",ROUND(CQ116/DA116,0),0)","v":0},{"$f":"IF(RIGHT(BX116,6)=\"Loader\",ROUND(IF(DB116<1,1,(DB116))*INDIRECT(BW116&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BX116,6)=\"Loader\",ROUND(IF(DB116<1,1,(DB116))*INDIRECT(BW116&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BX116,6)=\"Loader\",DC116+DD116,0)","v":0},{"$f":"IF(BW116=0,0,ROUND(BT116/(INDEX(INDIRECT(BW116 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BW116 & \"TruckLoadedWeight\"),0),MATCH(IF($CU116-INDIRECT(BW116 & \"TruckRollingResistance\")<0,0,$CU116-INDIRECT(BW116 & \"TruckRollingResistance\")),INDIRECT(BW116 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BW116=0,0,ROUND(BT116/(INDEX(INDIRECT(BW116 & \"TruckSpeedTable\"),MATCH(BS116,HaulMaterials,0),MATCH(IF(CU116-INDIRECT(BW116 & \"TruckRollingResistance\")<0,0,CU116-INDIRECT(BW116 & \"TruckRollingResistance\")),INDIRECT(BW116 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BW116=0,0,ROUND(BT116/(INDEX(INDIRECT(BW116&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BW116&\"TruckLoadedWeight\"),0),MATCH(IF(CU116-INDIRECT(BW116&\"TruckRollingResistance\")<0,0,CU116+INDIRECT(BW116&\"TruckRollingResistance\")),INDIRECT(BW116&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BW116=0,0,ROUND(BT116/(INDEX(INDIRECT(BW116&\"TruckUHSpeedTable\"),MATCH(BS116,HaulMaterials,0),MATCH(IF(CU116-INDIRECT(BW116&\"TruckRollingResistance\")<0,0,CU116+INDIRECT(BW116&\"TruckRollingResistance\")),INDIRECT(BW116&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG116>=0,DH116,DI116)","v":0},{"$f":"IF(CG116>=0,DG116,DF116)","v":0},{"$f":"DJ116+DK116","v":0},{"$f":"IF(BW116=0,0,INDIRECT(BW116 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(BW116=0,0,INDIRECT(BW116 & \"TruckManuverDump\"))","v":0},{"$f":"IF(BW116=0,0,INDIRECT(BW116&IF(INDIRECT(BW116&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(K59),NOT(ISNUMBER(K59)),K59=\"\"),SUM(DL116:DO116),K59)","v":0},{"$f":"IF(DP116=0,0,IF(OR(ISBLANK(V48),NOT(ISNUMBER(V48)),V48=\"\"),IF((DP116-DO116)/DO116<=1,2,ROUNDUP((DP116-DO116)/DO116,0)),V48))","v":0},{"$f":"IF(DP116=0,0,ROUND((60/DP116)*INDIRECT(BW116 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BW116=0,0,ROUND(DQ116*DR116*TruckOperator*INDIRECT(BW116 & \"TruckJobEfficiency\")*INDIRECT(BW116 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DS116=0,0,IF(ROUND(CQ116/DS116,HoursRounding)<1,1,ROUND(CQ116/DS116,HoursRounding)))","v":0},{"$f":"IF(BW116=0,0,ROUND(IF(DT116<1,1,(DT116))*((DQ116*INDIRECT(BW116&\"TruckEquipRate\"))+INDIRECT(BW116&\"LoaderEquipRate\")+INDIRECT(BW116&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BW116=0,0,ROUND(IF(DT116<1,1,(DT116))*((DQ116*INDIRECT(BW116 & \"TruckLaborRate\"))+INDIRECT(BW116 & \"LoaderLaborRate\")+INDIRECT(BW116 & \"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DU116+DV116","v":0},{"$f":"ROUND(BT116/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CU116-HaulScraperRollingResistance<0,0,CU116-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS116=0,0,ROUND(BT116/(INDEX(HaulScraperSpeedTable,MATCH(BS116,HaulMaterials,0)+1,MATCH(IF(CU116-HaulScraperRollingResistance<0,0,CU116-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BT116/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CU116-HaulScraperRollingResistance<0,0,CU116+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS116=0,0,ROUND(BT116/(INDEX(HaulScraperUHSpeedTable,MATCH(BS116,HaulMaterials,0),MATCH(IF(CU116-HaulScraperRollingResistance<0,0,CU116+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BU116>=0,DZ116,EA116)","v":0},{"$f":"IF(BU116>=0,DY116,DX116)","v":0},{"$f":"EB116+EC116","v":0},{"$f":"IF(D116=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":""},{"$f":"IF(OR(ISBLANK(U48),NOT(ISNUMBER(U48)),U48=\"\"),SUM(ED116:EE116),U48)","v":0},{"$f":"IF(OR(ISBLANK(V48),NOT(ISNUMBER(V48)),V48=\"\"),IF(TRUNC(ED116/EE116,0)<1,1,ROUND(ED116/EE116,0)+1),V48)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/(ED116+EE116)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EG116,CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(ROUND(CQ116/EH116,HoursRounding)<1,1,ROUND(CQ116/EH116,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EI116<1,1,EI116)*((EG116*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EI116<1,1,EI116)*((EG116*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"EJ116+EK116","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BT116/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CU116-TandemScraperRollingResistance<0,0,CU116-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS116=0,0,ROUND(BT116/(INDEX(TandemScraperSpeedTable,MATCH(BS116,HaulMaterials,0)+1,MATCH(IF(CU116-TandemScraperRollingResistance<0,0,CU116-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BT116/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CU116-TandemScraperRollingResistance<0,0,CU116+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS116=0,0,ROUND(BT116/(INDEX(TandemScraperUHSpeedTable,MATCH(BS116,HaulMaterials,0),MATCH(IF(CU116-TandemScraperRollingResistance<0,0,CU116+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BU116>=0,EO116,EP116)","v":0},{"$f":"IF(BU116>=0,EN116,EM116)","v":0},{"$f":"EQ116+ER116","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(U48),NOT(ISNUMBER(U48)),U48=\"\"),SUM(ES116:ET116),U48)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(V48),NOT(ISNUMBER(V48)),V48=\"\"),IF(TRUNC(ES116/ET116,0)<2,2,TRUNC(ES116/ET116,0)+IF(MOD(TRUNC(ES116/ET116,0),2),1,0)),V48+IF(MOD(V48,2)>0,1))","v":2},{"$f":"ROUND((60/(ES116+ET116)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EV116,CubesRounding)","v":2626},{"$f":"IF(ROUND(CQ116/EW116,HoursRounding)<1,1,ROUND(CQ116/EW116,HoursRounding))","v":1},{"$f":"ROUND(IF(EX116<1,1,EX116)*((EV116*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(EX116<1,1,EX116)*((EV116*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"EY116+EZ116","v":846},{"$f":"ABS(CG116)","v":0},{"$f":"IF(CH116=0,0,ROUND(CF116/(INDEX(INDIRECT(CH116 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CH116 & \"TruckLoadedWeight\"),0),MATCH(IF(FB116-INDIRECT(CH116 & \"TruckRollingResistance\")<0,0,FB116-INDIRECT(CH116 & \"TruckRollingResistance\")),INDIRECT(CH116 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CH116=0,0,ROUND(CF116/(INDEX(INDIRECT(CH116 & \"TruckSpeedTable\"),MATCH(BS116,HaulMaterials,0),MATCH(IF(FB116-INDIRECT(CH116 & \"TruckRollingResistance\")<0,0,FB116-INDIRECT(CH116 & \"TruckRollingResistance\")),INDIRECT(CH116 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CH116=0,0,ROUND(CF116/(INDEX(INDIRECT(CH116&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CH116&\"TruckLoadedWeight\"),0),MATCH(IF(FB116-INDIRECT(CH116&\"TruckRollingResistance\")<0,0,FB116+INDIRECT(CH116&\"TruckRollingResistance\")),INDIRECT(CH116&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CH116=0,0,ROUND(CF116/(INDEX(INDIRECT(CH116&\"TruckUHSpeedTable\"),MATCH(BS116,HaulMaterials,0),MATCH(IF(FB116-INDIRECT(CH116&\"TruckRollingResistance\")<0,0,FB116+INDIRECT(CH116&\"TruckRollingResistance\")),INDIRECT(CH116&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG116>=0,FE116,FF116)","v":0},{"$f":"IF(CG116>=0,FD116,FC116)","v":0},{"$f":"FG116+FH116","v":0},{"$f":"IF(CH116=0,0,INDIRECT(CH116 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(CH116=0,0,INDIRECT(CH116 & \"TruckManuverDump\"))","v":0},{"$f":"IF(CH116=0,0,INDIRECT(CH116&IF(INDIRECT(CH116&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(I70),NOT(ISNUMBER(I70)),I70=\"\"),SUM(FI116:FL116),I70)","v":0},{"$f":"IF(FM116=0,0,IF(OR(ISBLANK(N59),NOT(ISNUMBER(N59)),N59=\"\"),IF((FM116-FL116)/FL116<=1,2,ROUNDUP((FM116-FL116)/FL116,0)),N59))","v":0},{"$f":"IF(FM116=0,0,ROUND((60/FM116)*INDIRECT(CH116 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CH116=0,0,ROUND(FN116*FO116*TruckOperator*INDIRECT(CH116 & \"TruckJobEfficiency\")*INDIRECT(CH116 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FP116=0,0,IF(ROUND(CR116/FP116,HoursRounding)<1,1,ROUND(CR116/FP116,HoursRounding)))","v":0},{"$f":"IF(CH116=0,0,ROUND(IF(FQ116<1,1,(FQ116))*((FN116*INDIRECT(CH116&\"TruckEquipRate\"))+INDIRECT(CH116&\"LoaderEquipRate\")+INDIRECT(CH116&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CH116=0,0,ROUND(IF(FQ116<1,1,(FQ116))*((FN116*INDIRECT(CH116 & \"TruckLaborRate\"))+INDIRECT(CH116 & \"LoaderLaborRate\")+INDIRECT(CH116 & \"TruckDozerLaborRate\")),0))","v":0},{"$f":"FR116+FS116","v":0},{"$f":"ROUND(CF116/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FB116-HaulScraperRollingResistance<0,0,FB116-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS116=0,0,ROUND(CF116/(INDEX(HaulScraperSpeedTable,MATCH(BS116,HaulMaterials,0)+1,MATCH(IF(FB116-HaulScraperRollingResistance<0,0,FB116-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CF116/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FB116-HaulScraperRollingResistance<0,0,FB116+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS116=0,0,ROUND(CF116/(INDEX(HaulScraperUHSpeedTable,MATCH(BS116,HaulMaterials,0),MATCH(IF(FB116-HaulScraperRollingResistance<0,0,FB116+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CG116>=0,FW116,FX116)","v":0},{"$f":"IF(CG116>=0,FV116,FU116)","v":0},{"$f":"FY116+FZ116","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(M59),NOT(ISNUMBER(M59)),M59=\"\"),SUM(GA116:GB116),M59)","v":1.2},{"$f":"IF(OR(ISBLANK(N59),NOT(ISNUMBER(N59)),N59=\"\"),IF(TRUNC(GA116/GB116,0)<1,1,ROUND(GA116/GB116,0)+1),N59)","v":1},{"$f":"ROUND((60/(GA116+GB116)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GD116,CubesRounding)","v":1204},{"$f":"IF(ROUND(CR116/GE116,HoursRounding)<1,1,ROUND($CR116/GE116,HoursRounding))","v":1},{"$f":"ROUND(IF(GF116<1,1,GF116)*((GD116*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":879},{"$f":"ROUND(IF(GF116<1,1,GF116)*((GD116*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":181},{"$f":"GG116+GH116","v":1060},{"$f":"ROUND(CF116/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FB116-TandemScraperRollingResistance<0,0,FB116-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS116=0,0,ROUND(CF116/(INDEX(TandemScraperSpeedTable,MATCH(BS116,HaulMaterials,0)+1,MATCH(IF(FB116-TandemScraperRollingResistance<0,0,FB116-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CF116/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FB116-TandemScraperRollingResistance<0,0,FB116+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS116=0,0,ROUND(CF116/(INDEX(TandemScraperUHSpeedTable,MATCH(BS116,HaulMaterials,0),MATCH(IF(FB116-TandemScraperRollingResistance<0,0,FB116+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CG116>=0,GL116,GM116)","v":0},{"$f":"IF(CG116>=0,GK116,GJ116)","v":0},{"$f":"GN116+GO116","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(U48),NOT(ISNUMBER(U48)),U48=\"\"),SUM(GP116:GQ116),U48)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(V48),NOT(ISNUMBER(V48)),V48=\"\"),IF(TRUNC(GP116/GQ116,0)<2,2,TRUNC(GP116/GQ116,0)+IF(MOD(TRUNC(GP116/GQ116,0),2),1,0)),V48+IF(MOD(V48,2)>0,1))","v":2},{"$f":"ROUND((60/(GP116+GQ116)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GS116,CubesRounding)","v":2626},{"$f":"IF(ROUND(CR116/GT116,HoursRounding)<1,1,ROUND(CR116/GT116,HoursRounding))","v":1},{"$f":"ROUND(IF(GU116<1,1,GU116)*((GS116*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(GU116<1,1,GU116)*((GS116*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"GV116+GW116","v":846}]
[]
[null,null,{"$f":"IF(SUM(C116:C117)=0,0,SUM(C116:C117))","v":0},{"$f":"IF(SUM(D116:D117)=0,0,SUM(D116:D117))","v":0},null,null,null,null,{"$f":"IF(SUM(I116:I117)=0,0,SUM(I116:I117))","v":0},null,null,null,null,{"$f":"IF(SUM(N116:N117)=0,0,SUM(N116:N117))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Notes:"]
[null,"1. If crushed or screened, Cover Volume = volume delivered to crusher - amount loss to crushing/screening)"]
[]
[{"$f":"ThisSheetName(A89)&\" - \"&VLOOKUP(A124,TableTitles,2)","v":"Tailings - Growth Media Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Media"]
[10,null,"Growth Media Placement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Media Placement Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Final Material Volume","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GM Fleet","GM Fleet Cycle Time","Productivity for selected fleet","Final (Regraded) Embankment\nFootprint","Slope Cover \nThickness","Flat Areas Cover \nThickness ","Final Slope Area","Tailings Surface Area","Slope \nTopsoil Volume","Final Slope Footprint","Final Flat Area","Flat Area \nTopsoil Volume","Material Type","Distance to Placement","Slope to Placement","Haul fleet size","Haul Fleet","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Total Cycle Time","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Total Cycle Time","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,{"$f":"IF(Metric,\"BCM/hr\",\"BCY/hr\")","v":"BCY/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"min","BCY/hr","acres","in","in","acres","acres","cu yd","acres","acres","cu yd",null,"ft","% grade",null,null,"%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","hrs","$","$","$"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK(B32),AND(ISBLANK(AB32),ISBLANK(AC32)),AND(ISBLANK(AB32),ISBLANK(AC32),ISBLANK(AD32),ISBLANK(AE32))),0,IF(Metric,ROUND(CY_2_M3*(BI127+BL127),0),BI127+BL127))","v":0},{"$f":"IF(OR(ISBLANK(B32),C127=0),\"\",IF(OR(ISBLANK(AD32),ISBLANK(AE32)),\"Haul Info\",IF(BM127=0,\"Select Material\",IF(BQ127=0,\"Select Fleet\",IF(RIGHT(P59,5)=\"Truck\",INDIRECT(BP127&\"Truck\")&\"/\"&INDIRECT(BP127&\"Loader\")&\"/\"&INDIRECT(BP127&\"TruckDozer\"),IF(BP127=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BP127=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C127=0),\"\",IF(OR(ISBLANK(AD32),ISBLANK(AE32)),\"Haul Info\",IF(BM127=0,\"Select Material\",IF(BQ127=0,\"Select Fleet\",BB127))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C127=0),\"\",IF(OR(ISBLANK(AD32),ISBLANK(AE32)),\"Haul Info\",IF(BM127=0,\"Select Material\",IF(BQ127=0,\"Select Fleet\",IF(RIGHT(BA127,5)=\"Truck\",CD127,IF(BA127=\"Scraper Dozer\",CU127,IF(BA127=\"Tandem Scraper\",DK127,\"\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C127=0),\"\",IF(OR(ISBLANK(AD32),ISBLANK(AE32)),\"Haul Info\",IF(BM127=0,\"Select Material\",IF(BQ127=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BC127,0),BC127)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C127=\"\"),0,IF(OR(ISBLANK(AD32),ISBLANK(AE32)),\"Haul Info\",IF(BM127=0,\"Select Material\",IF(BQ127=0,\"Select Fleet\",IF(RIGHT(BA127,5)=\"Truck\",CG127+CH127,IF(BA127=\"Scraper Dozer\",CW127+CX127,IF(BA127=\"Tandem Scraper\",DM127+DN127,\"\")))))))","v":0},{"$f":"IF(OR(ISBLANK(B32),C127=0,H127=0,ISBLANK(AD32),ISBLANK(AE32),ISTEXT(H127)),0,IF(RIGHT(BA127,5)=\"Truck\",CJ127,IF(BA127=\"Scraper Dozer\",CZ127,IF(BA127=\"Tandem Scraper\",DP127,0))))","v":0},{"$f":"IF(OR(ISBLANK(B32),H127=0),0,IF(RIGHT(BA127,5)=\"Truck\",CI127,IF(BA127=\"Scraper Dozer\",CY127,IF(BA127=\"Tandem Scraper\",DO127,0))))","v":0},{"$f":"IF(OR(ISBLANK(B32),C127=\"\",H127=0),0,IF(C127=0,0,IF(AND(I127=\"\",J127=\"\"),0,SUM(I127:J127))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P59","v":0},{"$f":"IF(RIGHT(BA127,5)=\"Truck\",CC127,IF(BA127=\"Scraper Dozer\",CT127,IF(BA127=\"Tandem Scraper\",DJ127,\"\")))","v":""},{"$f":"IF(RIGHT(BA127,5)=\"Truck\",CF127,IF(BA127=\"Scraper Dozer\",CV127,IF(BA127=\"Tandem Scraper\",DL127,\"\")))","v":""},{"$f":"BC32","v":0},{"$f":"BQ32","v":0},{"$f":"BR32","v":0},{"$f":"BF105","v":0},{"$f":"BG32","v":0},{"$f":"ROUND((BG127*43560*(1/12)*BE127)/27,0)","v":0},{"$f":"BK116","v":0},{"$f":"IF(BD127-BJ127<0,0,ROUND(BD127-BJ127,2))","v":0},{"$f":"ROUND(((BH127+BK127)*43560*(1/12)*BF127)/27,0)","v":0},{"$f":"O59","v":0},{"$f":"BS32","v":0},{"$f":"BT32","v":0},{"$f":"BD59","v":0},{"$f":"P59","v":0},{"$f":"ABS(BO127)","v":0},{"$f":"IF(BP127=0,0,ROUND(BN127/(INDEX(INDIRECT(BP127 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BP127 & \"TruckLoadedWeight\"),0),MATCH(IF(BR127-INDIRECT(BP127 & \"TruckRollingResistance\")<0,0,BR127-INDIRECT(BP127 & \"TruckRollingResistance\")),INDIRECT(BP127 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP127=0,0,ROUND(BN127/(INDEX(INDIRECT(BP127 & \"TruckSpeedTable\"),MATCH(BM127,HaulMaterials,0),MATCH(IF(BR127-INDIRECT(BP127 & \"TruckRollingResistance\")<0,0,BR127-INDIRECT(BP127 & \"TruckRollingResistance\")),INDIRECT(BP127 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP127=0,0,ROUND(BN127/(INDEX(INDIRECT(BP127&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BP127&\"TruckLoadedWeight\"),0),MATCH(IF(BR127-INDIRECT(BP127&\"TruckRollingResistance\")<0,0,BR127+INDIRECT(BP127&\"TruckRollingResistance\")),INDIRECT(BP127&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP127=0,0,ROUND(BN127/(INDEX(INDIRECT(BP127&\"TruckUHSpeedTable\"),MATCH(BM127,HaulMaterials,0),MATCH(IF(BR127-INDIRECT(BP127&\"TruckRollingResistance\")<0,0,BR127+INDIRECT(BP127&\"TruckRollingResistance\")),INDIRECT(BP127&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BO127>=0,BU127,BV127)","v":0},{"$f":"IF(BO127=0,BU127,IF(BO127>0,BT127,BS127))","v":0},{"$f":"BW127+BX127","v":0},{"$f":"IF(BP127=0,0,INDIRECT(BP127 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(BP127=0,0,INDIRECT(BP127 & \"TruckManuverDump\"))","v":0},{"$f":"IF(BP127=0,0,INDIRECT(BP127&IF(INDIRECT(BP127&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(Q59),NOT(ISNUMBER(Q59)),Q59=\"\"),SUM(BY127:CB127),Q59)","v":0},{"$f":"IF(CC127=0,0,IF(OR(ISBLANK(R59),NOT(ISNUMBER(R59)),R59=\"\"),IF((CC127-CB127)/CB127<=1,2,ROUNDUP((CC127-CB127)/CB127,0)),R59))","v":0},{"$f":"IF(BP127=0,0,ROUND((60/CC127)*INDIRECT(BP127 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BP127=0,0,ROUND(CD127*CE127*TruckOperator*INDIRECT(BP127 & \"TruckJobEfficiency\")*INDIRECT(BP127 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(CF127=0,0,ROUND(BI127/CF127,HoursRounding))","v":0},{"$f":"IF(CF127=0,0,ROUND(BL127/CF127,HoursRounding))","v":0},{"$f":"IF(BP127=0,0,ROUND(IF(CG127+CH127<1,1,CG127+CH127)*((CD127*INDIRECT(BP127 & \"TruckEquipRate\"))+INDIRECT(BP127 & \"LoaderEquipRate\")+INDIRECT(BP127 & \"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BP127=0,0,ROUND(IF(CG127+CH127<1,1,CG127+CH127)*((CD127*INDIRECT(BP127 & \"TruckLaborRate\"))+INDIRECT(BP127 & \"LoaderLaborRate\")+INDIRECT(BP127 & \"TruckDozerLaborRate\")),0))","v":0},{"$f":"CI127+CJ127","v":0},{"$f":"ROUND(BN127/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BR127-HaulScraperRollingResistance<0,0,BR127-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM127=0,0,ROUND(BN127/(INDEX(HaulScraperSpeedTable,MATCH(BM127,HaulMaterials,0)+1,MATCH(IF(BR127-HaulScraperRollingResistance<0,0,BR127-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BN127/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BR127-HaulScraperRollingResistance<0,0,BR127+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM127=0,0,ROUND(BN127/(INDEX(HaulScraperUHSpeedTable,MATCH(BM127,HaulMaterials,0),MATCH(IF(BR127-HaulScraperRollingResistance<0,0,BR127+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BO127>=0,CN127,CO127)","v":0},{"$f":"IF(BO127>=0,CM127,CL127)","v":0},{"$f":"CP127+CQ127","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(Q59),NOT(ISNUMBER(Q59)),Q59=\"\"),CR127+CS127,Q59)","v":1.2},{"$f":"IF(OR(ISBLANK(R59),NOT(ISNUMBER(R59)),R59=\"\"),IF(TRUNC(CR127/CS127,0)<1,1,ROUND(CR127/CS127,0)+1),R59)","v":1},{"$f":"ROUND((60/(CR127+CS127)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*ScraperOperator)*CU127,CubesRounding)","v":1204},{"$f":"ROUND(BI127/CV127,HoursRounding)","v":0},{"$f":"ROUND(BL127/CV127,HoursRounding)","v":0},{"$f":"ROUND(IF(CW127+CX127<1,1,CW127+CX127)*((CU127*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":879},{"$f":"ROUND(IF(CW127+CX127<1,1,CW127+CX127)*((CU127*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":181},{"$f":"CY127+CZ127","v":1060},{"$f":"ROUND(BN127/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BR127-TandemScraperRollingResistance<0,0,BR127-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR127=0,0,ROUND(BN127/(INDEX(TandemScraperSpeedTable,MATCH(O59,HaulMaterials,0)+1,MATCH(IF(BR127-TandemScraperRollingResistance<0,0,BR127-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BN127/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BR127-TandemScraperRollingResistance<0,0,BR127+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM127=0,0,ROUND(BN127/(INDEX(TandemScraperUHSpeedTable,MATCH(BM127,HaulMaterials,0),MATCH(IF(BR127-TandemScraperRollingResistance<0,0,BR127+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BO127>=0,DD127,DE127)","v":0},{"$f":"IF(BO127>=0,DC127,DB127)","v":0},{"$f":"DF127+DG127","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(Q59),NOT(ISNUMBER(Q59)),Q59=\"\"),DH127+DI127,Q59)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(R59),NOT(ISNUMBER(R59)),R59=\"\"),IF(TRUNC(DH127/DI127,0)<2,2,TRUNC(DH127/DI127,0)+IF(MOD(TRUNC(DH127/DI127,0),2),1,0)),R59+IF(MOD(R59,2)>0,1))","v":2},{"$f":"ROUND((60/(DH127+DI127)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*ScraperOperator)*DK127,CubesRounding)","v":2626},{"$f":"ROUND(BI127/DL127,HoursRounding)","v":0},{"$f":"ROUND(BL127/DL127,HoursRounding)","v":0},{"$f":"ROUND(IF(DM127+DN127<1,1,DM127+DN127)*((DK127*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(DM127+DN127<1,1,DM127+DN127)*((DK127*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"DO127+DP127","v":846}]
[]
[null,null,{"$f":"IF(SUM(C127:C128)=0,0,SUM(C127:C128))","v":0},null,null,null,null,{"$f":"IF(SUM(H127:H128)=0,0,SUM(H127:H128))","v":0},{"$f":"IF(SUM(I127:I128)=0,0,SUM(I127:I128))","v":0},{"$f":"IF(SUM(J127:J128)=0,0,SUM(J127:J128))","v":0},{"$f":"IF(SUM(K127:K128)=0,0,SUM(K127:K128))","v":0}]
[]
[{"$f":"ThisSheetName(A95)&\" - \"&VLOOKUP(A132,TableTitles,2)","v":"Tailings - Scarify/Revegetation Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Parameters",null,null,null,null,null,null,null,null,null,"Grader Fleet",null,null,null,null,null,null,null,null,"Small Dozer",null,null,null,null,null,null,null,null,"Medium",null,null,null,null,null,null,null,null,"Large Dozer",null,null,null,null,null,null,null,null,null,"Revegetation"]
[11,null,null,null,null,null,null,null,null,null,null,"Scarifying Costs",null,null,"Revegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,null,"SLOPE",null,null,null,null,null,null,"FLAT",null,null,null,null,null,null,"TOTAL"]
[null,"Description\n(required)","Embankment Slope\nArea","Embankment Flat \nArea","Total\nEmbankment Surface\nArea","Total Tailings Surface Area","Final Slope Length","Average Long Dimension (ripping distance)","Ripping/ Scarifying Fleet","Slope Scarifying/\nRipping Hours","Flat Area Scarifying/\nRipping Hours","Scarifying/ Ripping Labor Costs","Scarifying/ Ripping Equipment Cost","Total Scarifying/ Ripping Costs","Revegetation Labor Cost","Revegetation Equipment Cost","Revegetation Material Cost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping?","Ripping Fleet","Final Flat Area","Final slope Length","Average long distance","Mid-bench Length","Final Embankment Footprint","Final Slope Length","Final Slope Area","Tailings Surface Area","Flat Area Width","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","total Flat hours","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","total Flat hours","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","Flat Ripping","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","Flat Ripping","Equipment Cost","Labor Cost","Total Cost",null,"Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total","Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total","Equipment","Labor","Seed Mix","Mulch","Fertilizer","Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,"hrs","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ac","ft","ft","ft","acres","ft","ac","ac","ft",null,"ft","hr",null,"ft","hr","$","$","$",null,"ft","hr",null,"ft","hr","$","$","$",null,"ft","hr",null,"ft","hr","$","$","$",null,"ft","hr",null,"ft","hr","$","$","$"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(N32)),\"\",IF(BK105=0,0,IF(Metric,ROUND(Ac2Ha*BI135,2),BI135)))","v":""},{"$f":"IF(ISBLANK(B32),\"\",IF(BL105=0,0,IF(Metric,ROUND(Ac2Ha*BC135,2),BC135)))","v":""},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(N32)),\"\",IF(C135=\"Slope Input\",\"\",IF(Metric,ROUND(C135+IF(D135=\"\",0,D135),2),C135+IF(D135=\"\",0,D135))))","v":""},{"$f":"IF(ISBLANK(B32),\"\",IF(Metric,BJ135*Ac2Ha,BJ135))","v":""},{"$f":"IF(ISBLANK(B32),\"\",IF(BD135=0,\"\",IF(J32>1/L32*100,\"Input Error\",IF(Metric,ROUND(Ft2M*BD135,0),BD135))))","v":""},{"$f":"IF(OR(ISBLANK(B32),BA135=\"No\"),\"\",IF(BE135=0,\"Rip Dist\",IF(Metric,ROUND(Ft2M*BE135,0),BE135)))","v":""},{"$f":"IF(OR(ISBLANK(B32),BA135=\"No\"),\"\",IF(BE135=0,\"Rip Dist\",IF(AND(BA135,BB135=0),\"Select Fleet\",IF(RIGHT(BB135,5)=\"Dozer\",INDIRECT(\"Rip\"&BE59&\"Dozer\"),RipGrader))))","v":""},{"$f":"IF(OR(ISBLANK(B32),BA135=\"No\",ISBLANK(BB135),OR(P32=0,P32=\"\"),AND(BA135,BB135=0)),0,IF(BB135=\"Small Dozer\",BW135,IF(BB135=\"Med Dozer\",CF135,IF(BB135=\"Large Dozer\",CO135,BN135))))","v":0},{"$f":"IF(OR(ISBLANK(B32),BA135=\"No\",ISBLANK(BB135)),0,IF(OR(P32=0,P32=\"\"),\"Rip Dist\",IF(AND(BA135,BB135=0),\"Select Fleet\",IF(BB135=\"Small Dozer\",BZ135,IF(BB135=\"Med Dozer\",CI135,IF(BB135=\"Large Dozer\",CR135,BQ135))))))","v":0},{"$f":"IF(OR(ISBLANK(B32),NOT(ISNUMBER(K135)),K135=\"\",K135=0),0,IF(BB135=\"Small Dozer\",CB135,IF(BB135=\"Med Dozer\",CK135,IF(BB135=\"Large Dozer\",CT135,IF(ISBLANK(BB135),0,BS135)))))","v":0},{"$f":"IF(OR(ISBLANK(B32),K135=0),0,IF(OR(ISNUMBER(J135),ISNUMBER(K135),K135=0),IF(BB135=\"Small Dozer\",CA135,IF(BB135=\"Med Dozer\",CJ135,IF(BB135=\"Large Dozer\",CS135,IF(ISBLANK(BB135),\"\",BR135)))),0))","v":0},{"$f":"IF(ISBLANK(B32),0,M135+L135)","v":0},{"$f":"IF(AND(OR(S59=\"None\",ISBLANK(S59)),OR(T59=\"None\",ISBLANK(T59))),0,DL135)","v":0},{"$f":"IF(OR(ISBLANK(O135),O135=\"\",O135=0),0,DK135)","v":0},{"$f":"IF(OR(ISBLANK(O135),O135=\"\",ISERROR(DP135)),0,DP135)","v":0},{"$f":"IF(OR(ISBLANK(O135),O135=\"\"),0,SUM(O135:Q135))","v":0},{"$f":"IF(G135=\"Input Error!\",\"  <<< Regraded slope angle for this facility is flatter than the original topography.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(Y59=\"Yes\",Z59=\"Yes\"),\"Yes\",\"No\")","v":"No"},{"$f":"AA59","v":0},{"$f":"IF(AND(BL105>0,BL105<0.1),0.1,BL105)","v":0},{"$f":"BA105","v":0},{"$f":"BE32","v":0},{"$f":"BD32","v":0},{"$f":"BC32","v":0},{"$f":"BX89","v":0},{"$f":"IF(AND(BF105>0,BF105<0.1),0.1,ROUND(BF105,2))","v":0},{"$f":"IF(AND(BG32>0,BG32<0.1),0.1,ROUND(BG32,2))","v":0},{"$f":"IF(OR(Z59=\"No\",ISBLANK(Z59),BE135=0),0,ROUND((BC135+BJ135)*43560/BE135,0))","v":0},{"$f":"IF(OR(Y59=\"No\",ISBLANK(Y59),BD135=0),0,ROUND(BD135/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0))","v":0},{"$f":"BL135*BF135","v":0},{"$f":"ROUND((BM135/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BL135*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(BK135/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"BO135*BE135","v":0},{"$f":"ROUND((BP135/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BO135*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(IF((BN135+BQ135)<1,1,(BN135+BQ135))*GraderRipEquipRate,0)","v":216},{"$f":"ROUND(IF((BN135+BQ135)<1,1,(BN135+BQ135))*GraderRipLaborRate,0)","v":60},{"$f":"BR135+BS135","v":276},{"$f":"ROUND(BD135/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"BU135*BF135","v":0},{"$f":"ROUND((BV135/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BU135*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(BK135/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"BX135*BE135","v":0},{"$f":"ROUND((BY135/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BX135*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(IF((BW135+BZ135)<1,1,(BW135+BZ135))*SmallDozerRipEquipRate,0)","v":99},{"$f":"ROUND(IF((BW135+BZ135)<1,1,(BW135+BZ135))*SmallDozerRipLaborRate,0)","v":60},{"$f":"CA135+CB135","v":159},{"$f":"ROUND(BD135/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"CD135*BF135","v":0},{"$f":"ROUND((CE135/INDIRECT(RipMedDozer&\"RippingProd\"))+(CD135*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(BK135/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"CG135*BE135","v":0},{"$f":"ROUND((CH135/INDIRECT(RipMedDozer&\"RippingProd\"))+(CG135*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(IF((CF135+CI135)<1,1,(CF135+CI135))*MedDozerRipEquipRate,0)","v":111},{"$f":"ROUND(IF((CF135+CI135)<1,1,(CF135+CI135))*MedDozerRipLaborRate,0)","v":60},{"$f":"CJ135+CK135","v":171},{"$f":"ROUND(BD135/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"CM135*BF135","v":0},{"$f":"ROUND((CN135/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CM135*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(BK135/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"CP135*BE135","v":0},{"$f":"ROUND((CQ135/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CP135*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(IF((CO135+CR135)<1,1,(CO135+CR135))*LargeDozerRipEquipRate,0)","v":181},{"$f":"ROUND(IF((CO135+CR135)<1,1,(CO135+CR135))*LargeDozerRipLaborRate,0)","v":60},{"$f":"CS135+CT135","v":241},null,{"$f":"IF(OR(S59=\"None\",ISBLANK(S59)),0,ROUND(SeedEquipDumpsSlope*BI135,0))","v":0},{"$f":"IF(OR(S59=\"None\",ISBLANK(S59)),0,ROUND(SeedLaborDumpsSlope*BI135,0))","v":0},{"$f":"IF(OR(S59=\"None\",ISBLANK(S59)),0,ROUND(INDEX(SeedMixArray,MATCH(S59,SeedMixes,0),4)*C135,0))","v":0},{"$f":"IF(OR(U59=\"None\",ISBLANK(U59)),0,ROUND(INDEX(MulchArray,MATCH(U59,Mulches,0),4)*C135,0))","v":0},{"$f":"IF(OR(W59=\"None\",ISBLANK(W59)),0,ROUND(INDEX(FertilizerArray,MATCH(W59,Fertilizers,0),4)*C135,0))","v":0},{"$f":"SUM(CY135:DA135)","v":0},{"$f":"ROUND(CW135+CX135+DB135,0)","v":0},{"$f":"IF(OR(T59=\"None\",ISBLANK(T59)),0,ROUND(SeedEquipDumpsFlat*(BC135+BJ135),0))","v":0},{"$f":"IF(OR(T59=\"None\",ISBLANK(T59)),0,ROUND(SeedLaborDumpsFlat*(BC135+BJ135),0))","v":0},{"$f":"IF(OR(T59=\"None\",ISBLANK(T59)),0,ROUND(INDEX(SeedMixArray,MATCH(T59,SeedMixes,0),4)*(D135+F135),0))","v":0},{"$f":"IF(OR(V59=\"None\",ISBLANK(V59)),0,ROUND(INDEX(MulchArray,MATCH(V59,Mulches,0),4)*(D135+F135),0))","v":0},{"$f":"IF(OR(X59=\"None\",ISBLANK(X59)),0,ROUND(INDEX(FertilizerArray,MATCH(X59,Fertilizers,0),4)*(D135+F135),0))","v":0},{"$f":"SUM(DF135:DH135)","v":0},{"$f":"ROUND(DD135+DE135+DI135,0)","v":0},{"$f":"IF(AND(CW135+DD135>0,CW135+DD135<SeedingEquipmentCost),SeedingEquipmentCost,CW135+DD135)","v":0},{"$f":"IF(AND(CX135+DE135>0,CX135+DE135<SeedingLaborCost),SeedingLaborCost,CX135+DE135)","v":0},{"$f":"CY135+DF135","v":0},0,0,0,0]
[]
[null,null,{"$f":"IF(SUM(C135:C136)=0,0,SUM(C135:C136))","v":0},{"$f":"SUM(D135:D136)","v":0},{"$f":"IF(SUM(E135:E136)=0,0,SUM(E135:E136))","v":0},{"$f":"IF(SUM(F135:F136)=0,0,SUM(F135:F136))","v":0},null,null,null,{"$f":"IF(SUM(J135:J136)=0,0,SUM(J135:J136))","v":0},0,0,0,0,0,0,0,0]
[]
[null,"Notes:","1) Minimum total ripping hours = 1 (i.e. If total ripping hrs (slope + flat) < 1, then one hour of fleet time is assumed, regardless of acres shown in in scarifying table.)"]
[null,null,"2) Assumes 50 min/hr equipment availability"]

{"sheet":"Heap Leach","index":10,"n_rows":168,"n_cols":205,"rows_kept":168,"cut":false,"hidden":false,"merged":[[68,47,68,48],[58,66,58,67]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"},null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
[{"$f":"\"Heap Leach Pads - \"&CostType&\" Cost Summary\"","v":"Heap Leach Pads - FA Cost Summary"}]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Drain Installation",{"$f":"SUMIF($BC$34:$BC$35,TRUE,H117:H118)+SUMIF($BC$34:$BC$35,TRUE,L117:L118)","v":0},{"$f":"SUMIF($BC$34:$BC$35,TRUE,I117:I118)+SUMIF($BC$34:$BC$35,TRUE,M117:M118)","v":0},{"$f":"SUMIF($BC$34:$BC$35,TRUE,N117:N118)","v":0},{"$f":"SUM(C12:E12)","v":0}]
[null,"Grading Costs",{"$f":"SUMIF($BC$34:$BC$35,TRUE,M125:M126)","v":0},{"$f":"SUMIF($BC$34:$BC$35,TRUE,N125:N126)","v":0},"N/A",0]
[null,"Cover 1 Placement Cost",{"$f":"SUMIF($BC$34:$BC$35,TRUE,S133:S134)+SUMIF($BC$34:$BC$35,TRUE,V133:V134)+SUMIF($BC$34:$BC$35,TRUE,O133:O134)","v":0},{"$f":"SUMIF($BC$34:$BC$35,TRUE,P133:P134)+SUMIF($BC$34:$BC$35,TRUE,R133:R134)+SUMIF($BC$34:$BC$35,TRUE,T133:T134)+SUMIF($BC$34:$BC$35,TRUE,W133:W134)","v":0},"N/A",0]
[null,"Cover 2 Placement Cost",{"$f":"SUMIF($BC$34:$BC$35,TRUE,S144:S145)+SUMIF($BC$34:$BC$35,TRUE,V144:V145)+SUMIF($BC$34:$BC$35,TRUE,O144:O145)","v":0},{"$f":"SUMIF($BC$34:$BC$35,TRUE,P144:P145)+SUMIF($BC$34:$BC$35,TRUE,R144:R145)+SUMIF($BC$34:$BC$35,TRUE,T144:T145)+SUMIF($BC$34:$BC$35,TRUE,W144:W145)","v":0},"N/A",0]
[null,"Topsoil Placement Cost",{"$f":"SUMIF($BC$34:$BC$35,TRUE,I155:I156)","v":0},{"$f":"SUMIF($BC$34:$BC$35,TRUE,J155:J156)","v":0},"N/A",0]
[null,"Ripping/Scarifying Cost",{"$f":"SUMIF($BC$34:$BC$35,TRUE,K163:K164)","v":0},{"$f":"SUMIF($BC$34:$BC$35,TRUE,L163:L164)","v":0},"N/A",0]
[null,"Subtotal Earthworks",{"$f":"SUM(C12:C17)","v":0},{"$f":"SUM(D12:D17)","v":0},{"$f":"SUM(E12:E17)","v":0},{"$f":"SUM(F12:F17)","v":0}]
[null,"Revegetation Cost",{"$f":"SUMIF($BC$34:$BC$35,TRUE,N163:N164)","v":0},{"$f":"SUMIF($BC$34:$BC$35,TRUE,O163:O164)","v":0},{"$f":"SUMIF($BC$34:$BC$35,TRUE,P163:P164)","v":0},{"$f":"SUM(C19:E19)","v":0}]
[null,"TOTALS",{"$f":"SUM(C18:C19)","v":0},{"$f":"SUM(D18:D19)","v":0},{"$f":"SUM(E18:E19)","v":0},{"$f":"SUM(F18:F19)","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Input Converted to English Units"]
["Heap Leach Pads - User Input",null,null,null,null,null,null,null,null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each heap, lift or heap category"]
["Facility Description",null,null,null,null,null,null,null,null,"Physical (1) - MANDATORY",null,null,null,null,null,null,null,null,"Cover 1",null,null,null,"Cover 2",null,null,null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover 1",null,null,null,"Cover 2",null,null,null,"Growth Media"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Ground Slope \nat Toe","Ungraded Slope","Final Slope","Final Top Slope","Lift (heap) Height","Mid-Bench Length","Average Flat Area Long Dimension (ripping distance)","Final\n(Regraded)\nHeap\nFootprint","Regrade Volume\n(if calculated elsewhere)","Cover    Thickness Slopes","Cover  Thickness \nFlat \nAreas","Haul Distance to Placement Location (2)","Slope to Placement Location","Cover   Thickness Slopes","Cover   Thickness Flat Areas","Haul Distance to Placement Location (2)","Slope \nfrom \nDump to \nCover Borrow","Slope Growth Media Thickness","Flat Area Growth Media Thickness","Haul Distance to Placement Location","Slope to Placement Location",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description\n(required)",null,"Cost Type","Lift (heap) Height","Mid-Bench Length","Average Flat Area Long Dimension (ripping distance)","Final\n(Regraded)\nHeap\nFootprint","Regrade Volume\n(if calculated elsewhere)","Cover Thickness Slopes","Cover   Thickness Flat Areas","Distance \nfrom\nCover \nBorrow","Slope \nfrom \nHeap to \nCover Borrow","Cover     Thickness Slopes","Cover   Thickness Flat Areas","Distance \nfrom\nCover \nBorrow","Slope \nfrom \nHeap to \nCover Borrow","Slope Growth Media Thickness","Flat Area Growth Media Thickness","Distance from Growth Material Stockpile","Slope \nfrom \nHeap to \nStockpile"]
[-1,null,null,null,null,null,null,null,null,"% grade","_H:1V","_H:1V","% grade",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","acres","cy","in","in","ft","% grade","in","in","ft","% grade","in","in","ft","% grade"]
[{"$f":"ROW(A34) - ROW($BA$33)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(V34)>20,ABS(AD34)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A34","v":0},{"$f":"B34","v":0},{"$f":"NOT(ISERR(FIND(CostType,I34)))","v":false},{"$f":"IF(Metric,ROUND(M2Ft*N34,0),N34)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*O34,0),O34)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*P34,0),P34)","v":0},{"$f":"IF(Metric,Ha2Ac*Q34,Q34)","v":0},{"$f":"IF(ISBLANK(R34),\"\",IF(Metric,ROUND(M3_2_CY*R34,0),R34))","v":""},{"$f":"IF(Metric,mm2in*S34,S34)","v":0},{"$f":"IF(Metric,mm2in*T34,T34)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*U34,0),U34)","v":0},{"$f":"V34","v":0},{"$f":"IF(Metric,mm2in*W34,W34)","v":0},{"$f":"IF(Metric,mm2in*X34,X34)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*Y34,0),Y34)","v":0},{"$f":"Z34","v":0},{"$f":"IF(Metric,mm2in*AA34,AA34)","v":0},{"$f":"IF(Metric,mm2in*AB34,AB34)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*AC34,0),AC34)","v":0},{"$f":"AD34","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. Input distance from crusher to placement location if material to be crushed, screened or compacted"]
[null,"  3. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivity Sheet)"]
[]
[]
[]
[]
[]
[{"$f":"ThisSheetName(A21)&\" - \"&VLOOKUP(A47,TableTitles,2)","v":"Heap Leach - User Input (Cont.)"}]
[4,"Facility Description","Cover 1 - Crushing & Screening",null,null,null,null,null,null,null,null,null,"Cover 2 - Crushing & Screening",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover 1",null,null,null,null,"Cover 2"]
[null,"Description\n(required)","Crush\nMaterial","\nScreen\nMaterial","Loss to Crushing/\nScreening","Haul Distance to Crusher (1)","Slope \nfrom \nSource","Haul to Crusher Fleet (2)","Compact Slopes\nAfter \nPlacement?","Compact Flat\nAfter \nPlacement?","Cycle Time Override","Maximum\nFleet Size","Crush\nMaterial","\nScreen\nMaterial","Loss to Crushing/\nScreening","Haul Distance to Crusher (1)","Slope \nfrom \nSource","Haul to Crusher Fleet (2)","Compact Slopes\nAfter \nPlacement?","Compact Flat\nAfter \nPlacement?","Cycle Time Override","Maximum\nFleet Size",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haul (long or short)","Fleet error","Crusher Haul Fleet","Distance to Crusher","Slope to Crusher","Haul (long or short)","Fleet error","Crusher Haul Fleet","Distance to Crusher","Slope to Crusher"]
[-1,null,"(select)","(select)","%",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(select)","(select)","(select)","(user override)","(user override)","(select)","(select)","%",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(select)","(select)","(select)","(user override)","(user override)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","% grade",null,null,null,"ft","% grade"]
[{"$f":"A34","v":0},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(Q50)>20,ABS(Q50)>20,ABS(Q50)>20,ABS(Q50)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(F50),0,IF(F50<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BA50=\"ShortHaul\",RIGHT(H50,6)<>\"Loader\"),AND(BA50=\"LongHaul\",RIGHT(H50,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(H50),0,LEFT(H50,SEARCH(\" \",H50)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*F50,0),F50)","v":0},{"$f":"G50","v":0},{"$f":"IF(ISBLANK(P50),0,IF(P50<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BF50=\"ShortHaul\",RIGHT(R50,6)<>\"Loader\"),AND(BF50=\"LongHaul\",RIGHT(R50,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(R50),0,LEFT(R50,SEARCH(\" \",R50)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*P50,0),P50)","v":0},{"$f":"Q50","v":0}]
[]
[]
[null,"Notes:"]
[null,"1. Input distance to crusher if material to be crushed or screened"]
[null,{"$f":"\"2. if distance from borrow <\"&ShortHaulDist&IF(Metric,\" m\",\" ft\")&\" must select loader fleet\"","v":"2. if distance from borrow <60.96 ft must select loader fleet"}]
[]
["Heap Leach Pads - User Input (cont.)",null,null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each heap, lift or heap category"]
[" ",null,"Grading",null,null,null,"Cover 1",null,null,null,"Cover 2",null,null,null,"Growth Media",null,null,null,"Revegetation"]
[null,"Description\n(required)","Dozing\nMaterial\nCondition","Heap\nMaterial\nType","Grading\nEquipment\nFleet","Slot/\nSide-by-Side","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Seed Mix Slopes","Seed Mix Flat Areas","Mulch Slopes","Mulch Flat Areas","Fertilizer Slopes","Fertilizer Flat Areas","Slope Scarify/ Rip?","Flat Area Scarify/ Rip?","Scarifying/ Ripping\nFleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grading Fleet","Cover 1 Truck Fleet","Cover 2 Truck Fleet","GrowthMed truck fleet","ripping fleet"]
[null,null,"(select)","(select)","(select)","(select)","(select)","(select)","(user override)","(user override)","(select)","(select)","(user override)","(user override)","(select)","(select)","(user override)","(user override)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)"]
[{"$f":"A34","v":0},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E61=\"Medium\",\"Med\",E61)","v":0},{"$f":"IF(ISBLANK(H61),0,LEFT(H61,SEARCH(\" \",H61)-1))","v":0},{"$f":"IF(ISBLANK(L61),0,LEFT(L61,SEARCH(\" \",L61)-1))","v":0},{"$f":"IF(ISBLANK(P61),0,LEFT(P61,SEARCH(\" \",P61)-1))","v":0},{"$f":"IF(ISBLANK(AA61),0,LEFT(AA61,SEARCH(\" \",AA61)-1))","v":0}]
[]
[]
[null,"Notes:"]
[null,"1. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
["Heap Leach Pads - User Input (cont.)"]
[" ",null,"Solution Collection Ditch Fill",null,null,null,null,null,null,"Piping"]
[null,"Description\n(required)","Collection Ditch\nLength","Collection Ditch\nTop Width","Collection Ditch\nDepth","Volume\n(if calculated \nelsewhere)","Distance \nfrom\nBorrow","Slope \nto \nBorrow","Drain\nRock\nEquipment\nFleet","Solid\nPipe\nLength","Solid\nPipe\nType","Drainage\nPipe\nLength","Drainage\nPipe\nType",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drainage\nChannel\nLength","Drainage\nChannel\nTop Width","Drainage\nChannel\nDepth","Volume\n(if calculated \nelsewhere)","Distance \nto Drain\nRock \nBorrow","Slope  \nto \nCover \nBorrow","Drain rock truck fleet","Solid\nPipe\nLength","Drainage\nPipe\nLength"]
[null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(select)",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"(select)",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"(select)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","cy","ft","% grade",null,"ft","ft"]
[{"$f":"A34","v":0},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":""},null,null,null,null,null,null,null,null,null,null,null,"  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(M2Ft*C71,0),C71)","v":0},0,0,{"$f":"IF(Metric,ROUND(Ha2Ac*F71,1),F71)","v":0},{"$f":"IF(ISBLANK(G71),0,IF(Metric,ROUND(M3_2_CY*G71,0),L71))","v":0},{"$f":"H71","v":0},{"$f":"IF(ISBLANK(I71),0,LEFT(I71,SEARCH(\" \",I71)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*J71,0),J71)","v":0},{"$f":"IF(Metric,ROUND(Cm2In*L71,0),L71)","v":0}]
[]
[]
[null,"Notes:"]
[]
[]
[]
[]
[]
[{"$f":"ThisSheetName(A1) & \" - Assumptions & Calculations\"","v":"Heap Leach - Assumptions & Calculations"}]
[]
[null,"Regrading Push Distance Calculation"]
[]
[null,"dozing distance:"]
[null,{"$f":"IF(Metric,\"based on 2/3 final cut slope + 2/3 final fill slope (minimum = 15 m)\",\"based on 2/3 final cut slope + 2/3 final fill slope (minimum = 50 ft)\")","v":"based on 2/3 final cut slope + 2/3 final fill slope (minimum = 50 ft)"}]
[]
[null,"Ripping/Scarifying Calculations"]
[]
[null,"Minimum 1 hr ripping/scarifying per area"]
[]
[null,"Slopes:"]
[null,"Number of passes = Final slope length ÷ Grader width"]
[null,"Travel distance = Number of passes x  Mid-bench length"]
[null,"Total hours = (Travel distance ÷ Grader productivity) + (Number of passes x Grader maneuver time)"]
[]
[null,"Flat Areas:"]
[null,"Flat area width = Final flat area ÷ Average long dimensions"]
[null,"Number of passes = Flat area width ÷ Grader width"]
[null,"Travel distance = Number of passes x  Average long dimensions"]
[null,"Total hours = (Travel distance ÷ Grader productivity) + (Number of passes x Grader maneuver time)"]
[]
[null,"Revegetation:"]
[null,"Minimum 1 acre revegetation crew time per area"]
[]
[null,"Solution Collection Ditch Calculations"]
[]
[null,"Use when existing heap material is not suitable drain rock"]
[null,"Assume to be constructed in existing solution channels"]
[null,"Assume 2H:1V ditch sideslopes"]
[null,"Drain rock assumed to be Gravel - Dry at 2,550 lb/cy (1,510 kg/m3) from CAT Handbook 35th Ed."]
[]
[]
["Heap Leach Pad - Drainage Channel Fill & Drainage Pipe Installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drain Rock"]
[" ",null,"Drain Rock Placement",null,null,null,null,null,null,null,"Drainpipe Installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Summary by Fleet - Drain Rock",null,null,null,"Drain Rock and Pipe Length Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Drain Rock\nVolume","Drain\nRock\nFleet","Fleet\nProductivity","Number of\nTrucks/\nScrapers","Total\nFleet\nHours","Drainage \nLabor \nCost","Drainage \nEquipment \nCost","Total\nDrainage\nCost","Piping\nCrew\nHours","Piping \nLabor \nCost","Piping \nEquipment \nCost","Piping \nMaterial \nCost","Total\nPipe\nInstallation\nCost","Total\nDrainage\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Truck","Scraper Dozer","Tandem Scraper",null,"Drain Rock Productivity","Drain\nRock\nVolume","Water\nPipe\nLength","Drain\nPipe\nLength","Water\nPipe\nProductivity","Water\nPipe\nHours","Water\nPipe\nMaterials","Water\nPipe\nLabor","Water\nPipe\nEquip","Drain\nPipe\nProductivity","Drain\nPipe\nHours","Drain\nPipe\nMaterials","Drain\nPipe\nLabor","Drain\nPipe\nEquip",null,"Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Top Total Cost",null,"downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Equipment Cost","Labor Cost","Total Cost",null,"downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$","$","$",null,"LCY/hr","cu yd","ft","ft","ft/hr","hr","$","$","$","cy/hr","hr","$","$","$",null,"%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$",null,"min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$",null,"min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A34","v":0},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":""},{"$f":"IF(OR(ISBLANK(B34),AND(ISBLANK(BA71),ISBLANK(BB71),ISBLANK(BC71))),\"\",IF(Metric,ROUND(CY_2_M3*(BF117),0),BF117))","v":""},{"$f":"IF(OR(ISBLANK(B34),C117=0,C117=\"\"),\"\",IF(OR(ISBLANK(BK34),ISBLANK(BL34)),\"Cover Borrow!\",IF(OR(I71=\"optimize\",ISBLANK(I71)),\"Select Fleet\",IF(RIGHT(I71,5)=\"Truck\",INDIRECT(BG71&\"Loader\")&\"/\"&INDIRECT(BG71&\"Truck\")&\"/\"&INDIRECT(BG71&\"TruckDozer\"),IF(BG71=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BG71=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C117=0,C117=\"\"),\"\",IF(OR(ISBLANK(BA71),ISBLANK(BB71),ISBLANK(BC71)),\"Fill Borrow!\",IF(OR(ISBLANK(G71),ISBLANK(H71)),\"Haul Data\",IF(OR(I71=\"optimize\",ISBLANK(I71)),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BE117,0),BE117)))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C117=0,C117=\"\"),\"\",IF(OR(ISBLANK(BA71),ISBLANK(BB71),ISBLANK(BC71)),\"Fill Borrow!\",IF(OR(ISBLANK(G71),ISBLANK(H71)),\"Haul Data\",IF(OR(I71=\"optimize\",ISBLANK(I71)),\"Select Fleet\",IF(RIGHT(I71,5)=\"Truck\",CF117,IF(D117=\"Scraper Dozer\",CV117,IF(D117=\"Tandem Scraper\",DK117,\"\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C117=0,C117=\"\"),0,IF(OR(ISBLANK(BA71),ISBLANK(BB71),ISBLANK(BC71)),\"Fill Borrow!\",IF(OR(ISBLANK(G71),ISBLANK(H71)),\"Haul Data\",IF(OR(I71=\"optimize\",ISBLANK(I71)),\"Select Fleet\",IF(RIGHT(I71,5)=\"Truck\",CI117,IF(D117=\"Scraper Dozer\",CX117,IF(D117=\"Tandem Scraper\",DM117,\"\")))))))","v":0},{"$f":"IF(OR(ISBLANK(B34),C117=0,ISTEXT(G117),ISBLANK(I71),I71=\"optimize\"),0,IF(RIGHT(I71,5)=\"Truck\",CK117,IF(D117=\"Scraper Dozer\",CZ117,IF(D117=\"Tandem Scraper\",DO117,0))))","v":0},{"$f":"IF(OR(ISBLANK(B34),C117=0,ISTEXT(G117),ISBLANK(I71),I71=\"optimize\"),0,IF(RIGHT(I71,5)=\"Truck\",CJ117,IF(D117=\"Scraper Dozer\",CY117,IF(D117=\"Tandem Scraper\",DN117,0))))","v":0},{"$f":"IF(ISBLANK(B34),0,IF(ISBLANK(I71),0,IF(C117=0,0,SUM(H117:I117))))","v":0},{"$f":"IF(OR(ISBLANK(B34),AND(OR(J71=0,J71=\"\"),OR(L71=0,L71=\"\"))),0,BJ117+BO117)","v":0},{"$f":"IF(OR(ISBLANK(B34),K117=0),0,BL117+BQ117)","v":0},{"$f":"IF(OR(ISBLANK(B34),K117=0),0,BM117+BR117)","v":0},{"$f":"IF(OR(ISBLANK(B34),K117=0),0,BK117+BP117)","v":0},{"$f":"IF(OR(ISBLANK(B34),K117=0),0,IF(AND(L117=0,M117=0,N117=0),0,SUM(L117:N117)))","v":0},{"$f":"IF(ISBLANK(B34),0,J117+O117)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($B34),0,CL117)","v":0},{"$f":"IF(ISBLANK($B34),0,DA117)","v":0},{"$f":"IF(ISBLANK($B34),0,DP117)","v":0},null,{"$f":"IF(RIGHT(I71,5)=\"Truck\",CH117,IF(D117=\"Scraper Dozer\",CW117,IF(D117=\"Tandem Scraper\",DL117,0)))","v":0},{"$f":"IF(OR(ISBLANK(F71),F71=\"\",F71=0),ROUND(((IF(BB71-(2*BC71*BA71)<0,0,BB71-(2*BC71*2))+BB71)/2*BC71)*BA71/27,0),BD71)","v":0},{"$f":"BH71","v":0},{"$f":"BI71","v":0},{"$f":"IF(ISBLANK(K71),0,IF(Metric,ROUND(M2Ft*INDEX(PipeArray,VLOOKUP($K71,WaterPipeList,2,TRUE),5),0),INDEX(PipeArray,VLOOKUP($K71,WaterPipeList,2,TRUE),5)))","v":0},{"$f":"IF(ISBLANK(K71),0,ROUND(BG117/BI117,HoursRounding))","v":0},{"$f":"IF(ISBLANK(K71),0,ROUND(J71*INDEX(PipeArray,VLOOKUP($K71,WaterPipeList,2,TRUE),6),0))","v":0},{"$f":"BJ117*CrewB22ALabor","v":0},{"$f":"BJ117*CrewB22AEquip","v":0},{"$f":"IF(ISBLANK(M71),0,IF(Metric,ROUND(M3_2_CY*INDEX(PipeArray,VLOOKUP(M71,DrainPipeList,2,TRUE),5),0),INDEX(PipeArray,VLOOKUP(M71,DrainPipeList,2,TRUE),5)))","v":0},{"$f":"IF(ISBLANK(M71),0,ROUND(BH117/BN117,HoursRounding))","v":0},{"$f":"IF(ISBLANK(M71),0,ROUND(L71*INDEX(PipeArray,VLOOKUP($M71,DrainPipeList,2,TRUE),6),0))","v":0},{"$f":"IF(ISBLANK(M71),0,IF(VLOOKUP(M71,DrainPipeList,2,TRUE)<5,BO117*CrewB14Labor,BO117*Crew2ClabLabor))","v":0},{"$f":"IF(ISBLANK(M71),0,IF(VLOOKUP(M71,DrainPipeList,2,TRUE)<5,BO117*CrewB14Equip,BO117*Crew2ClabEquip))","v":0},null,{"$f":"ABS(BF71)","v":0},{"$f":"IF(BG71=0,0,ROUND(BE71/(INDEX(INDIRECT(BG71 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BG71 & \"TruckLoadedWeight\"),0),MATCH(IF(BT117-INDIRECT(BG71 & \"TruckRollingResistance\")<0,0,BT117-INDIRECT(BG71 & \"TruckRollingResistance\")),INDIRECT(BG71 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BG71=0,0,ROUND(BE71/(INDEX(INDIRECT(BG71&\"TruckSpeedTable\"),MATCH(\"Gravel\",HaulMaterials,0),MATCH(IF(BT117-INDIRECT(BG71&\"TruckRollingResistance\")<0,0,BT117-INDIRECT(BG71&\"TruckRollingResistance\")),INDIRECT(BG71&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BG71=0,0,ROUND((BE71/VLOOKUP(BT117+INDIRECT(BG71&\"TruckRollingResistance\"),INDIRECT(BG71&\"TruckUHEmptyArray\"),8,1))^(1/VLOOKUP(BT117+INDIRECT(BG71&\"TruckRollingResistance\"),INDIRECT(BG71&\"TruckUHEmptyArray\"),9,1)),2))","v":0},{"$f":"IF(BG71=0,0,ROUND((BE71/VLOOKUP(BT117+INDIRECT(BG71 & \"TruckRollingResistance\"),INDIRECT(BG71 & \"TruckUHLoadedArray\"),8,1))^(1/VLOOKUP(BT117+INDIRECT(BG71 & \"TruckRollingResistance\"),INDIRECT(BG71 & \"TruckUHLoadedArray\"),9,1)),2))","v":0},{"$f":"IF(BF71>=0,BW117,BX117)","v":0},{"$f":"IF(BF71>=0,BV117,BU117)","v":0},{"$f":"BY117+BZ117","v":0},{"$f":"IF(BG71=0,0,INDIRECT(BG71 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(BG71=0,0,INDIRECT(BG71 & \"TruckManuverDump\"))","v":0},{"$f":"IF(BG71=0,0,INDIRECT(BG71&IF(INDIRECT(BG71&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"CA117+CB117+CC117+CD117","v":0},{"$f":"IF(CE117=0,0,ROUNDUP((CE117-CD117)/CD117,0))","v":0},{"$f":"IF(CE117=0,0,ROUND((60/CE117)*INDIRECT(BG71&\"TruckAvgCapacity\"),0))","v":0},{"$f":"IF(BG71=0,0,ROUND(CF117*CG117*TruckOperator*INDIRECT(BG71 & \"TruckJobEfficiency\")*INDIRECT(BG71 & \"TruckAltitudeDeration\"),0))","v":0},{"$f":"IF(BG71=0,0,IF(ROUND(BF117/CH117,1)<1,1,ROUND(BF117/CH117,HoursRounding)))","v":0},{"$f":"IF(BG71=0,0,ROUND(IF(CI117<1,1,CI117)*((CF117*INDIRECT(BG71 & \"TruckEquipRate\"))+INDIRECT(BG71 & \"LoaderEquipRate\")+INDIRECT(BG71 & \"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BG71=0,0,ROUND(IF(CI117<1,1,CI117)*((CF117*INDIRECT(BG71 & \"TruckLaborRate\"))+INDIRECT(BG71 & \"LoaderLaborRate\")+INDIRECT(BG71 & \"TruckDozerLaborRate\")),0))","v":0},{"$f":"CJ117+CK117","v":0},null,{"$f":"ROUND($BE71/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BT117-HaulScraperRollingResistance<0,0,BT117-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND($BE71/(INDEX(HaulScraperSpeedTable,MATCH(\"Gravel\",HaulMaterials,0),MATCH(IF(BT117-HaulScraperRollingResistance<0,0,BT117-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(($BE71/VLOOKUP(BT117+HaulScraperRollingResistance,HaulScraperUHEmptyArray,8,1))^(1/VLOOKUP(BT117+HaulScraperRollingResistance,HaulScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(($BE71/VLOOKUP(BT117+HaulScraperRollingResistance,HaulScraperUHLoadedArray,8,1))^(1/VLOOKUP(BT117+HaulScraperRollingResistance,HaulScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(BL71>=0,CP117,CQ117)","v":0},{"$f":"IF(BL71>=0,CO117,CN117)","v":0},{"$f":"CR117+CS117","v":0},{"$f":"IF(OR(ISBLANK(B34),$C117=0),0,HaulScraperLoadTime+HaulScraperManuverSpread)","v":0},{"$f":"IF(OR(ISBLANK(B34),$C117=0),0,IF(TRUNC(CT117/CU117,0)<1,1,ROUND(CT117/CU117,0)+1))","v":0},{"$f":"IF(OR(ISBLANK(B34),$C117=0),0,ROUND((60/(CT117+CU117)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*ScraperOperator)*CV117,0))","v":0},{"$f":"IF(CW71=0,0,IF(ROUND(BF117/CW117,1)<1,1,ROUND(BF117/CW117,HoursRounding)))","v":0},{"$f":"ROUND(IF(CX117<1,1,CX117)*((CV117*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":654},{"$f":"ROUND(IF(CX117<1,1,CX117)*((CV117*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":120},{"$f":"CY117+CZ117","v":774},null,{"$f":"ROUND(BE71/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BT117-TandemScraperRollingResistance<0,0,BT117-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(BE71/(INDEX(TandemScraperSpeedTable,MATCH(\"Gravel\",HaulMaterials,0),MATCH(IF(BT117-TandemScraperRollingResistance<0,0,BT117-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND((BE71/VLOOKUP(BT117+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP(BT117+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND((BE71/VLOOKUP(BT117+TandemScraperRollingResistance,TandemScraperUHLoadedArray,8,1))^(1/VLOOKUP(BT117+TandemScraperRollingResistance,TandemScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(BF71>=0,DE117,DF117)","v":0},{"$f":"IF(BF71>=0,DD117,DC117)","v":0},{"$f":"DG117+DH117","v":0},{"$f":"IF(OR(ISBLANK(B34),$C117=0),0,TandemScraperLoadTime+TandemScraperManuverSpread)","v":0},{"$f":"IF(DJ117=0,0,IF(TRUNC(DI117/DJ117,0)<2,2,TRUNC(DI117/DJ117,0)+IF(MOD(TRUNC(DI117/DJ117,0),2),1,0)))","v":0},{"$f":"IF(OR(ISBLANK(B34),$C117=0),0,ROUND((60/(DI117+DJ117)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*ScraperOperator)*DK117,0))","v":0},{"$f":"IF(DL117=0,0,IF(ROUND(BF117/DL117,1)<1,1,ROUND(BF117/DL117,HoursRounding)))","v":0},{"$f":"ROUND(IF(DM117<1,1,DM117)*((DK117*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":111},{"$f":"ROUND(IF(DM117<1,1,DM117)*((DK117*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"DN117+DO117","v":171}]
[]
[null,null,{"$f":"IF(SUM(C117:C118)=0,0,SUM(C117:C118))","v":0},null,null,null,{"$f":"IF(SUM(G117:G118)=0,0,SUM(G117:G118))","v":0},{"$f":"IF(SUM(H117:H118)=0,0,SUM(H117:H118))","v":0},{"$f":"IF(SUM(I117:I118)=0,0,SUM(I117:I118))","v":0},{"$f":"IF(SUM(J117:J118)=0,0,SUM(J117:J118))","v":0},{"$f":"IF(SUM(K117:K118)=0,\"\",SUM(K117:K118))","v":""},{"$f":"IF(SUM(L117:L118)=0,0,SUM(L117:L118))","v":0},{"$f":"IF(SUM(M117:M118)=0,0,SUM(M117:M118))","v":0},{"$f":"IF(SUM(N117:N118)=0,0,SUM(N117:N118))","v":0},{"$f":"IF(SUM(O117:O118)=0,0,SUM(O117:O118))","v":0},{"$f":"IF(SUM(P117:P118)=0,0,SUM(P117:P118))","v":0}]
[]
["Heap Leach Pad - Regrading Costs"]
[{"$f":"(CONCATENATE(\"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (\",Dozer_Operator,\") x Material x Visibility x Job Efficiency (\",Dozer_Job_Efficiency,\") x (Slot/Side-by-Side) x (Altitude Deration)\"))","v":"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (0.75) x Material x Visibility x Job Efficiency (0.83) x (Slot/Side-by-Side) x (Altitude Deration)"}]
[null,"Description\n(required)","Regrading Volume","Dozing \nDistance \n(see above)","Regrading Fleet","Uncorrected Dozer Productivity","Grade\nCorrection","Dozing Material","Density Correction","Side-by-Side \nor \nSlot Dozing","Total \nHourly \nProductivity","Total \nDozer \nHours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lift Height","ungraded slope","regraded slope","original slope","final top slope","aU","a1 (pivot)","a2","c1","c2","B1","B2","Fill Area","Cut Area","b1","half b1","New C1 =","2/3 C1 =","b2","half b2","New C2 =","2/3 C2 =","Total Push","Total Slope length",null,"Dozing Distance (see above)","Regrading Volume","Uncorrected Dozer Productivity","Grade Correction","Dozing Material","Density Correction","Side-by-Side or Slot Dozing","Altitude Deration","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},null,null,null,null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},"hr","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","_H:1V","_H:1V","% Grade","% Grade","ft","ft","ft","ft","ft","deg","deg","sq ft","sq ft","ft","ft","ft","ft","ft","ft","ft","ft","ft","ft",null,"ft","cy","cy/hr",null,null,null,null,null,"cy/hr","hr","$","$","$"]
[{"$f":"A34","v":0},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":""},{"$f":"IF(OR(ISBLANK($B34),ISBLANK(J34),ISBLANK(K34),ISBLANK(L34),ISBLANK(M34),ISBLANK(BD34),ISBLANK(BE34)),\"\",IF(J34>1/L34*100,\"Input Error!\",IF(Metric,ROUND(CY_2_M3*CA125,0),CA125)))","v":""},{"$f":"IF(OR(ISBLANK($B34),C125=\"\",C125=0,ISBLANK(J34),ISBLANK(K34),ISBLANK(L34),ISBLANK(M34),ISBLANK(BD34),ISBLANK(BE34)),\"\",IF(Metric,ROUND(Ft2M*BZ125,0),BZ125))","v":""},{"$f":"IF(OR(ISBLANK($B34),B125=\"\",B125=0),\"\",IF(ISBLANK(D61),\"Select Fleet\",INDIRECT(BA61&\"Dozer\")))","v":""},{"$f":"IF(OR(ISBLANK($B34),C125=\"\",C125=0),\"\",IF(ISBLANK(E61),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CB125,0),CB125)))","v":""},{"$f":"IF(OR(ISBLANK($B34),C125=0,C125=\"\"),\"\",CC125)","v":""},{"$f":"IF(OR(ISBLANK($B34),C125=0,C125=\"\"),\"\",IF(ISBLANK(C61),\"Dozing Material!\",CD125))","v":""},{"$f":"IF(OR(ISBLANK($B34),C125=0,C125=\"\"),\"\",IF(ISBLANK(D61),\"Material Type!\",CE125))","v":""},{"$f":"IF(OR(ISBLANK($B34),C125=0,C125=\"\"),\"\",CF125)","v":""},{"$f":"IF(OR(ISBLANK($B34),C125=0,C125=\"\"),\"\",IF(ISBLANK(E61),\"Select Fleet\",IF(ISERR(CH125),\"\",IF(Metric,ROUND(CY_2_M3*CH125,0),CH125))))","v":""},{"$f":"IF(OR(ISBLANK($B34),C125=0,C125=\"\",ISERR(CI125)),0,IF(ISBLANK(E61),\"Select Fleet\",CI125))","v":0},{"$f":"IF(OR(ISBLANK($B34),C125=0,NOT(ISNUMBER(L125))),\"\",IF(ISERR(CJ125),\"\",CJ125))","v":""},{"$f":"IF(OR(ISBLANK($B34),C125=0,NOT(ISNUMBER(L125))),\"\",IF(ISERR(CK125),0,CK125))","v":""},{"$f":"IF(OR(ISBLANK($B34),C125=0,NOT(ISNUMBER(L125))),0,IF(ISERR(CL125),0,CL125))","v":0},{"$f":"IF(C125=\"Input Error!\",\"  <<< Regraded slope angle for this facility is flatter than the original topography.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD34","v":0},{"$f":"K34","v":0},{"$f":"L34","v":0},{"$f":"J34","v":0},{"$f":"M34","v":0},{"$f":"UngradedSlopeLen(BA125,BB125)","v":0},{"$f":"IF(ISERROR(FindPivot(BA125,BB125,BC125,BD125,BE125)),0,FindPivot(BA125,BB125,BC125,BD125,BE125))","v":0},{"$f":"BF125-BG125","v":0},{"$f":"IF(BG125=0,0,1/(SIN((SlopeDeg(BC125)-SlopeGrade(BD125))*PI()/180)/(BG125*SIN((180-SlopeDeg(BB125)+SlopeGrade(BD125))*PI()/180))))","v":0},{"$f":"IF(SIN((SlopeDeg(BC125)-SlopeGrade(BD125)))=0,0,IF(BH125=0,0,1/(SIN((SlopeDeg(BC125)-SlopeGrade(BE125))*PI()/180)/(BH125*SIN((180-SlopeDeg(BB125)+SlopeGrade(BE125))*PI()/180)))))","v":0},{"$f":"SlopeDeg(BB125)-SlopeDeg(BC125)","v":0},{"$f":"BK125","v":0},{"$f":"IF(OR(BB125=BC125,BB125=0,BC125=0),0,IF(ROUND(0.5*BG125*BI125*SIN(BK125*PI()/180),5)<0,0,ROUND(0.5*BG125*BI125*SIN(BK125*PI()/180),0)))","v":0},{"$f":"IF(OR(BB125=BC125,BB125=0,BC125=0),0,IF(ROUND(0.5*BH125*BJ125*SIN(BL125*PI()/180),5)<0,0,ROUND(0.5*BH125*BJ125*SIN(BL125*PI()/180),0)))","v":0},{"$f":"BI125*SIN(BK125*PI()/180)/SIN((180-SlopeDeg(BB125)+SlopeGrade(BD125))*PI()/180)","v":0},{"$f":"BO125/2","v":0},{"$f":"SQRT((BG125^2)+(BP125^2)-(2*BP125*BG125*COS((180-SlopeDeg(BB125)+SlopeGrade(BD125))*PI()/180)))","v":0},{"$f":"2*BQ125/3","v":0},{"$f":"BJ125*SIN(BL125*PI()/180)/SIN((180-SlopeDeg(BB125)+SlopeGrade(BE125))*PI()/180)","v":0},{"$f":"BS125/2","v":0},{"$f":"SQRT((BH125^2)+(BT125^2)-(2*BT125*BH125*COS((180-SlopeDeg(BB125)+SlopeGrade(BE125))*PI()/180)))","v":0},{"$f":"2*BU125/3","v":0},{"$f":"IF(OR(BB125=0,BC125=0),0,ROUND(BR125+BV125,0))","v":0},{"$f":"IF(OR(BD34=0,K34=0,L34=0),0,ROUND(BI125+BJ125,0))","v":0},null,{"$f":"IF(ISBLANK(B34),0,IF(ROUND(BW125,0)<50,50,ROUND(BW125,0)))","v":0},{"$f":"IF(ISBLANK(B34),0,IF(ISBLANK(R34),ROUND((BM125*BE34)/27,0),IF(Metric,M3_2_CY*R34,R34)))","v":0},{"$f":"IF(ISBLANK(E61),0,ROUND(HLOOKUP(INDIRECT(E61&\"Dozer\"),DozerProductionArray,13,FALSE)*BZ125^HLOOKUP(INDIRECT(E61&\"Dozer\"),DozerProductionArray,14,FALSE),0))","v":0},{"$f":"IF(ISBLANK(B34),0,IF(AVERAGE(1/K34*100,1/L34*100)>30,1.6,ROUND((0.0214*AVERAGE(1/K34*100,1/L34*100))+0.9786,1)))","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(C61)),0,C61)","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(D61)),0,VLOOKUP(D61,DozingDensityCorrectionArray,2))","v":0},{"$f":"IF(ISBLANK(B34),0,IF(F61=\"Yes\",Slot_Dozing,1))","v":0},{"$f":"IF(ISBLANK(B34),0,IF(CA125=0,0,HLOOKUP(INDIRECT(E61&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":0},{"$f":"IF(ISBLANK(B34),0,ROUND(CB125*CC125*CD125*CE125*Dozer_Job_Efficiency*CF125*CG125*Dozer_Operator,0))","v":0},{"$f":"IF(ISBLANK(B34),0,IF(CA125=0,0,IF(CA125/K125<1,1,ROUND(CA125/K125,HoursRounding))))","v":0},{"$f":"IF(ISBLANK(B34),0,ROUND(CI125*INDIRECT(BA61 & \"DozerLaborRate\"),0))","v":0},{"$f":"IF(ISBLANK(B34),0,ROUND(CI125*INDIRECT(BA61 & \"DozerEquipRate\"),0))","v":0},{"$f":"IF(ISBLANK(B34),0,SUM(CJ125:CK125))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C125:C126)=0,0,SUM(C125:C126))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L125:L126)=0,0,SUM(L125:L126))","v":0},{"$f":"IF(SUM(M125:M126)=0,0,SUM(M125:M126))","v":0},{"$f":"IF(SUM(N125:N126)=0,0,SUM(N125:N126))","v":0},{"$f":"IF(SUM(O125:O126)=0,0,SUM(O125:O126))","v":0}]
[]
[{"$f":"ThisSheetName(A106)&\" - \"&VLOOKUP(A130,TableTitles,2)","v":"Heap Leach - Cover 1 Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Borrow to Crusher",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crusher to Placement"]
[8,null,"Material Volumes",null,"Haul to Crusher",null,null,null,null,"Haul to Placement",null,null,null,null,"Haul to Crusher",null,null,"Crush","Compact",null,null,"Haul to Placement",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Placement Parameters",null,null,null,null,null,null,null,null,null,null,null,null,"Compaction",null,null,null,null,"To Crusher",null,null,null,null,null,null,null,null,null,null,null,"To Placement",null,null,null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,null,null,null,"Loader Fleet",null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Material Volume to Crusher","Final Material Volume","Crusher Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost","Total Crush/ Screen Cost","Labor \nCost","Equipment \nCost","Total Cost","Labor \nCost","Equipment \nCost","Total Cost","Total Cover Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Slope Length","Final Slope Width","Final Lift Height","Mid-bench Length","Final\n(Regraded)\nDump\nFootprint","Final Slope Area","Slope Cover \nThickness","Flat Areas Cover \nThickness ","Slope \nCover Volume","Final Slope Footprint","Final Flat Area","Flat Area \nCover Volume","Total Cover Volume","Compact Slope Labor","Compact Slope Equip","Compact Flat Labor","Compact Flat Equip","Material Type","Distance to Crusher","Slope to Crusher","Haul (long or short)","Crusher Haul Fleet","Haul Fleet","Fleet Error","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Distance to Placement","Slope to Placement","Placement Haul Fleet","Haul Fleet","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Final Area","Material Volume to Crusher","Final Material VolRequired","Crushing Cost","Screening Cost","Absolute grade","empty travel time (assumes 0 grade)","loaded travel time (assumes 0 grade)","manuver/ load/ manuever/ dump","total cycle time","bucket capacity","hourly production","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill  Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,"LCM/hr","hrs",null,"min",null,"LCM/hr","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","ft","acres","acres","in","in","cu yd","acres","acres","cu yd",null,null,null,null,null,null,"ft","% grade",null,null,null,null,null,"min","LCY/hr",null,"$","$","ft","% grade",null,null,null,"min","LCY/hr",null,"$","$","acres","cu yd","cu yd",null,null,"%","min","min","min","min","cy","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A34","v":0},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":""},{"$f":"IF(OR(ISBLANK(B34),CP133=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CP133),0),CP133))","v":0},{"$f":"IF(OR(ISBLANK(B34)),0,IF(Metric,ROUND(CY_2_M3*(CQ133),0),CQ133))","v":0},{"$f":"IF(OR(ISBLANK(B34),C133=0),\"\",IF(OR(ISBLANK(F50),ISBLANK(G50)),\"Haul Info\",IF(BR133=0,\"Select Material\",IF(OR(BX133<>0,BW133=0),\"Select Fleet\",IF(RIGHT(BW133,6)=\"Loader\",INDIRECT(BV133&\"CrusherLoader\"),IF(RIGHT(BW133,5)=\"Truck\",INDIRECT(BV133&\"Truck\")&\"/\"&INDIRECT(BV133&\"Loader\")&\"/\"&INDIRECT(BV133&\"CrusherLoader\"),IF(BV133=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BV133=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C133=0),\"\",IF(OR(ISBLANK(F50),ISBLANK(G50)),\"Haul Info\",IF(BR133=0,\"Select Material\",IF(OR(BX133<>0,BW133=0),\"Select Fleet\",BZ133))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C133=0),\"\",IF(OR(ISBLANK(F50),ISBLANK(G50)),\"Haul Info\",IF(BR133=0,\"Select Material\",IF(OR(BX133<>0,BW133=0),\"Select Fleet\",BY133))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C133=0),\"\",IF(OR(ISBLANK(F50),ISBLANK(G50)),\"Haul Info\",IF(BR133=0,\"Select Material\",IF(OR(BX133<>0,BW133=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CA133,0),CA133)))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C133=0),0,IF(OR(ISBLANK(F50),ISBLANK(G50)),\"Haul Info\",IF(BR133=0,\"Select Material\",IF(OR(BX133<>0,BW133=0),\"Select Fleet\",CB133))))","v":0},{"$f":"IF(OR(ISBLANK(B34),D133=0),\"\",IF(OR(ISBLANK(U34),ISBLANK(V34)),\"Haul Info\",IF(BR133=0,\"Select Material\",IF(CH133=0,\"Select Fleet\",IF(RIGHT(CH133,5)=\"Truck\",INDIRECT(CG133&\"Truck\")&\"/\"&INDIRECT(CG133&\"Loader\")&\"/\"&INDIRECT(CG133&\"TruckDozer\"),IF(CG133=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CG133=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B34),D133=0),\"\",IF(OR(ISBLANK(U34),ISBLANK(V34)),\"Haul Info\",IF(BR133=0,\"Select Material\",IF(CH133=0,\"Select Fleet\",CJ133))))","v":""},{"$f":"IF(OR(ISBLANK(B34),D133=0),\"\",IF(OR(ISBLANK(U34),ISBLANK(V34)),\"Haul Info\",IF(BR133=0,\"Select Material\",IF(CH133=0,\"Select Fleet\",CI133))))","v":""},{"$f":"IF(OR(ISBLANK(B34),D133=0),\"\",IF(OR(ISBLANK(U34),ISBLANK(V34)),\"Haul Info\",IF(BR133=0,\"Select Material\",IF(CH133=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CK133,0),CK133)))))","v":""},{"$f":"IF(OR(ISBLANK(B34),D133=0),0,IF(OR(ISBLANK(U34),ISBLANK(V34)),\"Haul Info\",IF(BR133=0,\"Select Material\",IF(CH133=0,\"Select Fleet\",CL133))))","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(F50),ISBLANK(G50),I133=0),0,CC133)","v":0},{"$f":"IF(OR(ISBLANK(B34),O133=0),0,CD133)","v":0},{"$f":"IF(OR(ISBLANK(B34),C133=0,O133=\"\"),0,SUM(O133:P133))","v":0},{"$f":"IF(OR(ISBLANK(B34),C133=0,O133=\"\",),0,IF(C50=\"Yes\",CR133,0)+IF(D50=\"Yes\",CS133,0))","v":0},{"$f":"IF(OR(ISBLANK(B34),D133=0),0,BN133+BP133)","v":0},{"$f":"IF(OR(ISBLANK(B34),D133=0),0,BO133+BQ133)","v":0},{"$f":"IF(OR(ISBLANK(B34),D133=0,S133=\"\"),0,SUM(S133:T133))","v":0},{"$f":"IF(OR(ISBLANK(B34),D133=0,ISBLANK(G61),ISBLANK(H61)),0,CM133)","v":0},{"$f":"IF(OR(ISBLANK(B34),D133=0,V133=\"\"),0,CN133)","v":0},{"$f":"IF(OR(ISBLANK(B34),D133=0,ISBLANK(G61),ISBLANK(H61)),0,SUM(V133:W133))","v":0},{"$f":"IF(OR(ISBLANK(B34),D133=0,ISBLANK(G61),ISBLANK(H61)),0,Q133+R133+U133+X133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX125","v":0},{"$f":"ROUND(IF((BA133^2)-(BC133^2)<0,0,SQRT((BA133^2)-(BC133^2))),0)","v":0},{"$f":"BA125","v":0},{"$f":"BE34","v":0},{"$f":"BG34","v":0},{"$f":"ROUND(((BA133)*BD133)/43560,2)","v":0},{"$f":"BI34","v":0},{"$f":"BJ34","v":0},{"$f":"ROUND((BF133*43560*(1/12)*BG133)/27,0)","v":0},{"$f":"ROUND((BB133*BD133)/43560,2)","v":0},{"$f":"IF(BE133-BJ133<0,0,ROUND(BE133-BJ133,2))","v":0},{"$f":"ROUND((BK133*43560*(1/12)*BH133)/27,0)","v":0},{"$f":"BI133+BL133","v":0},{"$f":"ROUND(IF(I50=\"Yes\",IF(Metric,BI133*Yd3_2_M3,BI133)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(I50=\"Yes\",IF(Metric,BI133*Yd3_2_M3,BI133)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"ROUND(IF(J50=\"Yes\",IF(Metric,BL133*Yd3_2_M3,BL133)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(J50=\"Yes\",IF(Metric,BL133*Yd3_2_M3,BL133)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"G61","v":0},{"$f":"BD50","v":0},{"$f":"BE50","v":0},{"$f":"BA50","v":0},{"$f":"BC50","v":0},{"$f":"IF(OR(D133=0,D133=\"\"),0,H50)","v":0},{"$f":"BB50","v":0},{"$f":"IF(RIGHT(BW133,5)=\"Truck\",DP133,IF(BW133=\"Scraper Dozer\",EF133,IF(BW133=\"Tandem Scraper\",EU133,IF(RIGHT(BW133,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BU133=\"LongHaul\",IF(RIGHT(BW133,5)=\"Truck\",DO133,IF(BW133=\"Scraper Dozer\",EE133,IF(BW133=\"Tandem Scraper\",ET133,\"\"))),CX133)","v":0},{"$f":"IF(BU133=\"LongHaul\",IF(RIGHT(BW133,5)=\"Truck\",DR133,IF(BW133=\"Scraper Dozer\",EG133,IF(BW133=\"Tandem Scraper\",EV133,\"\"))),CZ133)","v":0},{"$f":"IF(BU133=\"LongHaul\",IF(RIGHT(BW133,5)=\"Truck\",DS133,IF(BW133=\"Scraper Dozer\",EH133,IF(BW133=\"Tandem Scraper\",EW133,\"\"))),DA133)","v":0},{"$f":"IF(BU133=\"LongHaul\",IF(RIGHT(BW133,5)=\"Truck\",DU133,IF(BW133=\"Scraper Dozer\",EJ133,IF(BW133=\"Tandem Scraper\",EY133,\"\"))),DC133)","v":0},{"$f":"IF(BU133=\"LongHaul\",IF(RIGHT(BW133,5)=\"Truck\",DT133,IF(BW133=\"Scraper Dozer\",EI133,IF(BW133=\"Tandem Scraper\",EX133,\"\"))),DB133)","v":0},{"$f":"BK34","v":0},{"$f":"BL34","v":0},{"$f":"BB61","v":0},{"$f":"IF(OR(D133=0,D133=\"\",),0,H61)","v":0},{"$f":"IF(RIGHT(CH133,5)=\"Truck\",FM133,IF(CH133=\"Scraper Dozer\",GC133,IF(CH133=\"Tandem Scraper\",GR133,0)))","v":0},{"$f":"IF(RIGHT(CH133,5)=\"Truck\",FL133,IF(CH133=\"Scraper Dozer\",GB133,IF(CH133=\"Tandem Scraper\",GQ133,0)))","v":0},{"$f":"IF(RIGHT(CH133,5)=\"Truck\",FO133,IF(CH133=\"Scraper Dozer\",GD133,IF(CH133=\"Tandem Scraper\",GS133,0)))","v":0},{"$f":"IF(RIGHT(CH133,5)=\"Truck\",FP133,IF(CH133=\"Scraper Dozer\",GE133,IF(CH133=\"Tandem Scraper\",GT133,0)))","v":0},{"$f":"IF(RIGHT(CH133,5)=\"Truck\",FR133,IF(CH133=\"Scraper Dozer\",GG133,IF(CH133=\"Tandem Scraper\",GV133,0)))","v":0},{"$f":"IF(RIGHT(CH133,5)=\"Truck\",FQ133,IF(CH133=\"Scraper Dozer\",GF133,IF(CH133=\"Tandem Scraper\",GU133,0)))","v":0},{"$f":"BF133+BK133","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(C50),C50=\"No\"),OR(ISBLANK(D50),D50=\"No\")),ISBLANK(BM133)),0,ROUND(BM133/IF(ISBLANK(E50),1,(1-E50)),0))","v":0},{"$f":"BM133","v":0},{"$f":"C133*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C133*Screening","v":{"$error":"#VALUE!"}},{"$f":"ABS(BT133)","v":0},{"$f":"IF(RIGHT(BW133,6)=\"Loader\",(ROUND(Ft2M*BS133,0)*INDEX(LoaderTravelEmptyArray,MATCH(E133,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E133,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BW133,6)=\"Loader\",(ROUND(Ft2M*BS133,0)*INDEX(LoaderTravelLoadedArray,MATCH(E133,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E133,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BW133,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E133,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(K50),NOT(ISNUMBER(K50)),K50=\"\"),IF(RIGHT(BW133,6)=\"Loader\",ROUND(SUM(CU133:CW133),2),0),K50)","v":0},{"$f":"IF(RIGHT(BW133,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E133,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BW133,6)=\"Loader\",ROUND(60/CX133*CY133,0),0)","v":0},{"$f":"IF(RIGHT(BW133,6)=\"Loader\",ROUND(CP133/CZ133,0),0)","v":0},{"$f":"IF(RIGHT(BW133,6)=\"Loader\",ROUND(IF(DA133<1,1,(DA133))*INDIRECT(BV133&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW133,6)=\"Loader\",ROUND(IF(DA133<1,1,(DA133))*INDIRECT(BV133&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW133,6)=\"Loader\",DB133+DC133,0)","v":0},{"$f":"IF(BV133=0,0,ROUND(BS133/(INDEX(INDIRECT(BV133 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV133 & \"TruckLoadedWeight\"),0),MATCH(IF($CT133-INDIRECT(BV133 & \"TruckRollingResistance\")<0,0,$CT133-INDIRECT(BV133 & \"TruckRollingResistance\")),INDIRECT(BV133 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV133=0,0,ROUND(BS133/(INDEX(INDIRECT(BV133 & \"TruckSpeedTable\"),MATCH(BR133,HaulMaterials,0),MATCH(IF(CT133-INDIRECT(BV133 & \"TruckRollingResistance\")<0,0,CT133-INDIRECT(BV133 & \"TruckRollingResistance\")),INDIRECT(BV133 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV133=0,0,ROUND(BS133/(INDEX(INDIRECT(BV133&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV133&\"TruckLoadedWeight\"),0),MATCH(IF(CT133-INDIRECT(BV133&\"TruckRollingResistance\")<0,0,CT133+INDIRECT(BV133&\"TruckRollingResistance\")),INDIRECT(BV133&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV133=0,0,ROUND(BS133/(INDEX(INDIRECT(BV133&\"TruckUHSpeedTable\"),MATCH(BR133,HaulMaterials,0),MATCH(IF(CT133-INDIRECT(BV133&\"TruckRollingResistance\")<0,0,CT133+INDIRECT(BV133&\"TruckRollingResistance\")),INDIRECT(BV133&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF133>=0,DG133,DH133)","v":0},{"$f":"IF(CF133>=0,DF133,DE133)","v":0},{"$f":"DI133+DJ133","v":0},{"$f":"IF(BV133=0,0,INDIRECT(BV133 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(BV133=0,0,INDIRECT(BV133&\"TruckManuverDump\"))","v":0},{"$f":"IF(BV133=0,0,INDIRECT(BV133&IF(INDIRECT(BV133&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(K50),NOT(ISNUMBER(K50)),K50=\"\"),DK133+DL133+DM133+DN133,K50)","v":0},{"$f":"IF(DN133=0,0,IF(OR(ISBLANK(L50),NOT(ISNUMBER(L50)),L50=\"\"),IF((DO133-DN133)/DN133<=1,2,ROUNDUP((DO133-DN133)/DN133,0)),L50))","v":0},{"$f":"IF(DO133=0,0,ROUND((60/DO133)*INDIRECT(BV133&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BV133=0,0,ROUND(DP133*DQ133*HaulOperator*INDIRECT(BV133 & \"TruckJobEfficiency\")*INDIRECT(BV133 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DR133=0,0,IF(ROUND(CP133/DR133,HoursRounding)<1,1,ROUND(CP133/DR133,HoursRounding)))","v":0},{"$f":"IF(BV133=0,0,ROUND(IF(DS133<1,1,(DS133))*((DP133*INDIRECT(BV133&\"TruckEquipRate\"))+INDIRECT(BV133&\"LoaderEquipRate\")+INDIRECT(BV133&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BV133=0,0,ROUND(IF(DS133<1,1,(DS133))*((DP133*INDIRECT(BV133 & \"TruckLaborRate\"))+INDIRECT(BV133 & \"LoaderLaborRate\")+INDIRECT(BV133 & \"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DT133+DU133","v":0},{"$f":"ROUND(BS133/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT133-HaulScraperRollingResistance<0,0,CT133-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR133=0,0,ROUND(BS133/(INDEX(HaulScraperSpeedTable,MATCH(BR133,HaulMaterials,0)+1,MATCH(IF(CT133-HaulScraperRollingResistance<0,0,CT133-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS133/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT133-HaulScraperRollingResistance<0,0,CT133+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR133=0,0,ROUND(BS133/(INDEX(HaulScraperUHSpeedTable,MATCH(BR133,HaulMaterials,0),MATCH(IF(CT133-HaulScraperRollingResistance<0,0,CT133+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT133>=0,DY133,DZ133)","v":0},{"$f":"IF(BT133>=0,DX133,DW133)","v":0},{"$f":"EA133+EB133","v":0},{"$f":"IF(D133=0,0,HaulScraperLoadTime+HaulScraperManuverSpread)","v":0},{"$f":"IF(OR(ISBLANK(K50),NOT(ISNUMBER(K50)),K50=\"\"),SUM(EC133:ED133),K50)","v":0},{"$f":"IF(ED133=0,0,IF(OR(ISBLANK(L50),NOT(ISNUMBER(L50)),L50=\"\"),ROUNDUP(EC133/ED133,0),L50))","v":0},{"$f":"IF(EF133=0,0,ROUND((60/(EC133+ED133)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EF133,CubesRounding))","v":0},{"$f":"IF(EG133=0,0,IF(ROUND(CP133/EG133,HoursRounding)<1,1,ROUND(CP133/EG133,HoursRounding)))","v":0},{"$f":"ROUND(IF(EH133<1,1,EH133)*((EF133*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":462},{"$f":"ROUND(IF(EH133<1,1,EH133)*((EF133*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":120},{"$f":"EI133+EJ133","v":582},{"$f":"ROUND(BS133/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT133-TandemScraperRollingResistance<0,0,CT133-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR133=0,0,ROUND(BS133/(INDEX(TandemScraperSpeedTable,MATCH(BR133,HaulMaterials,0)+1,MATCH(IF(CT133-TandemScraperRollingResistance<0,0,CT133-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS133/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT133-TandemScraperRollingResistance<0,0,CT133+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR133=0,0,ROUND(BS133/(INDEX(TandemScraperUHSpeedTable,MATCH(BR133,HaulMaterials,0),MATCH(IF(CT133-TandemScraperRollingResistance<0,0,CT133+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT133>=0,EN133,EO133)","v":0},{"$f":"IF(BT133>=0,EM133,EL133)","v":0},{"$f":"EP133+EQ133","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(K50),NOT(ISNUMBER(K50)),K50=\"\"),SUM(ER133:ES133),K50)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(L50),NOT(ISNUMBER(L50)),L50=\"\"),IF(TRUNC(ER133/ES133,0)<2,2,TRUNC(ER133/ES133,0)+IF(MOD(TRUNC(ER133/ES133,0),2),1,0)),L50+IF(MOD(L50,2)>0,1))","v":2},{"$f":"ROUND((60/(ER133+ES133)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EU133,CubesRounding)","v":2626},{"$f":"IF(ROUND(CP133/EV133,HoursRounding)<1,1,ROUND(CP133/EV133,HoursRounding))","v":1},{"$f":"ROUND(IF(EW133<1,1,EW133)*((EU133*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(EW133<1,1,EW133)*((EU133*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"EX133+EY133","v":846},{"$f":"ABS(CF133)","v":0},{"$f":"IF(CG133=0,0,ROUND(CE133/(INDEX(INDIRECT(CG133&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG133&\"TruckLoadedWeight\"),0),MATCH(IF(FA133-INDIRECT(CG133&\"TruckRollingResistance\")<0,0,FA133-INDIRECT(CG133&\"TruckRollingResistance\")),INDIRECT(CG133&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG133=0,0,ROUND(CE133/(INDEX(INDIRECT(CG133&\"TruckSpeedTable\"),MATCH(BR133,HaulMaterials,0),MATCH(IF(FA133-INDIRECT(CG133&\"TruckRollingResistance\")<0,0,FA133-INDIRECT(CG133&\"TruckRollingResistance\")),INDIRECT(CG133&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG133=0,0,ROUND(CE133/(INDEX(INDIRECT(CG133&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG133&\"TruckLoadedWeight\"),0),MATCH(IF(FA133-INDIRECT(CG133&\"TruckRollingResistance\")<0,0,FA133+INDIRECT(CG133&\"TruckRollingResistance\")),INDIRECT(CG133&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG133=0,0,ROUND(CE133/(INDEX(INDIRECT(CG133&\"TruckUHSpeedTable\"),MATCH(BR133,HaulMaterials,0),MATCH(IF(FA133-INDIRECT(CG133&\"TruckRollingResistance\")<0,0,FA133+INDIRECT(CG133&\"TruckRollingResistance\")),INDIRECT(CG133&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF133>=0,FD133,FE133)","v":0},{"$f":"IF(CF133>=0,FC133,FB133)","v":0},{"$f":"FF133+FG133","v":0},{"$f":"IF(CG133=0,0,INDIRECT(CG133&\"TruckManuverLoad\"))","v":0},{"$f":"IF(CG133=0,0,INDIRECT(CG133&\"TruckManuverDump\"))","v":0},{"$f":"IF(CG133=0,0,INDIRECT(CG133&IF(INDIRECT(CG133&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(I61),NOT(ISNUMBER(I61)),I61=\"\"),SUM(FH133:FK133),I61)","v":0},{"$f":"IF(FK133=0,0,IF(OR(ISBLANK(J61),NOT(ISNUMBER(J61)),J61=\"\"),IF((FL133-FK133)/FK133<=1,2,ROUNDUP((FL133-FK133)/FK133,0)),J61))","v":0},{"$f":"IF(FL133=0,0,ROUND((60/FL133)*INDIRECT(CG133&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CG133=0,0,ROUND(FM133*FN133*TruckOperator*INDIRECT(CG133&\"TruckJobEfficiency\")*INDIRECT(CG133&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(CG133=0,0,IF(ROUND(CQ133/FO133,HoursRounding)<1,1,ROUND(CQ133/FO133,HoursRounding)))","v":0},{"$f":"IF(CG133=0,0,ROUND(IF(FP133<1,1,(FP133))*((FM133*INDIRECT(CG133&\"TruckEquipRate\"))+INDIRECT(CG133&\"LoaderEquipRate\")+INDIRECT(CG133&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CG133=0,0,ROUND(IF(FP133<1,1,(FP133))*((FM133*INDIRECT(CG133&\"TruckLaborRate\"))+INDIRECT(CG133&\"LoaderLaborRate\")+INDIRECT(CG133&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FQ133+FR133","v":0},{"$f":"ROUND(CE133/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA133-HaulScraperRollingResistance<0,0,FA133-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR133=0,0,ROUND(CE133/(INDEX(HaulScraperSpeedTable,MATCH(BR133,HaulMaterials,0)+1,MATCH(IF(FA133-HaulScraperRollingResistance<0,0,FA133-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE133/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA133-HaulScraperRollingResistance<0,0,FA133+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR133=0,0,ROUND(CE133/(INDEX(HaulScraperUHSpeedTable,MATCH(BR133,HaulMaterials,0),MATCH(IF(FA133-HaulScraperRollingResistance<0,0,FA133+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF133>=0,FV133,FW133)","v":0},{"$f":"IF(CF133>=0,FU133,FT133)","v":0},{"$f":"FX133+FY133","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(I61),NOT(ISNUMBER(I61)),I61=\"\"),SUM(FZ133:GA133),I61)","v":1.2},{"$f":"IF(OR(ISBLANK(J61),NOT(ISNUMBER(J61)),J61=\"\"),ROUNDUP(FZ133/GA133,0),J61)","v":0},{"$f":"ROUND((60/(FZ133+GA133)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GC133,CubesRounding)","v":0},{"$f":"IF(GD133=0,0,IF(ROUND(CQ133/GD133,HoursRounding)<1,1,ROUND($CQ133/GD133,HoursRounding)))","v":0},{"$f":"ROUND(IF(GE133<1,1,GE133)*((GC133*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":654},{"$f":"ROUND(IF(GE133<1,1,GE133)*((GC133*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":120},{"$f":"GF133+GG133","v":774},{"$f":"ROUND(CE133/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA133-TandemScraperRollingResistance<0,0,FA133-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR133=0,0,ROUND(CE133/(INDEX(TandemScraperSpeedTable,MATCH(BR133,HaulMaterials,0)+1,MATCH(IF(FA133-TandemScraperRollingResistance<0,0,FA133-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE133/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA133-TandemScraperRollingResistance<0,0,FA133+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR133=0,0,ROUND(CE133/(INDEX(TandemScraperUHSpeedTable,MATCH(BR133,HaulMaterials,0),MATCH(IF(FA133-TandemScraperRollingResistance<0,0,FA133+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF133>=0,GK133,GL133)","v":0},{"$f":"IF(CF133>=0,GJ133,GI133)","v":0},{"$f":"GM133+GN133","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(I61),NOT(ISNUMBER(I61)),I61=\"\"),SUM(GO133:GP133),I61)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(N61),NOT(ISNUMBER(N61)),N61=\"\"),IF(TRUNC(GO133/GP133,0)<2,2,TRUNC(GO133/GP133,0)+IF(MOD(TRUNC(GO133/GP133,0),2),1,0)),N61+IF(MOD(N61,2)>0,1))","v":2},{"$f":"ROUND((60/(GO133+GP133)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GR133,CubesRounding)","v":2626},{"$f":"IF(ROUND(CQ133/GS133,HoursRounding)<1,1,ROUND(CQ133/GS133,HoursRounding))","v":1},{"$f":"ROUND(IF(GT133<1,1,GT133)*((GR133*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(GT133<1,1,GT133)*((GR133*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"GU133+GV133","v":846}]
[]
[null,null,{"$f":"IF(SUM(C133:C134)=0,0,SUM(C133:C134))","v":0},{"$f":"IF(SUM(D133:D134)=0,0,SUM(D133:D134))","v":0},null,null,null,null,{"$f":"IF(SUM(I133:I134)=0,0,SUM(I133:I134))","v":0},null,null,null,null,{"$f":"IF(SUM(N133:N134)=0,0,SUM(N133:N134))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Notes:"]
[null,"1. If crushed or screened, Cover Volume = volume delivered to crusher - amount loss to crushing/screening)"]
[]
[{"$f":"ThisSheetName(A141)&\" - \"&VLOOKUP(A141,TableTitles,2)","v":"Heap Leach - Cover 2 Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Borrow to Crusher",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crusher to Placement"]
[9,null,"Material Volumes",null,"Haul to Crusher",null,null,null,null,"Haul to Placement",null,null,null,null,"Haul to Crusher",null,null,"Crush","Compact",null,null,"Haul to Placement",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Placement Parameters",null,null,null,null,null,null,null,null,null,null,null,null,"Compaction",null,null,null,null,"To Crusher",null,null,null,null,null,null,null,null,null,null,null,"To Placement",null,null,null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,null,null,null,"Loader Fleet",null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Material Volume to Crusher","Final Material Volume","Crusher Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost","Total Crush/ Screen Cost","Labor \nCost","Equipment \nCost","Total Cost","Labor \nCost","Equipment \nCost","Total Cost","Total Cover Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Slope Length","Final Slope Width","Final Lift Height","Mid-bench Length","Final Dump Footprint","Final Slope Area","Slope Cover \nThickness","Flat Areas Cover \nThickness ","Slope \nCover Volume","Final Slope Footprint","Final Flat Area","Flat Area \nCover Volume","Total Cover Volume","Compact Slope Labor","Compact Slope Equip","Compact Flat Labor","Compact Flat Equip","Material Type","Distance to Crusher","Slope to Crusher","Haul (long or short)","Crusher Haul Fleet Size","Haul Fleet","Fleet Error","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Distance to Placement","Slope to Placement","Placement Haul Fleet","Haul Fleet","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Final Area","Material Volume to Crusher","Final Material VolRequired","Crushing Cost","Screening Cost","Absolute grade","empty travel time (assumes 0 grade)","loaded travel time (assumes 0 grade)","manuver/ load/ manuever/ dump","total cycle time","bucket capacity","hourly production","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill  Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,"LCM/hr","hrs",null,"min",null,"LCM/hr","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","ft","acres","acres","in","in","cu yd","acres","acres","cu yd",null,null,null,null,null,null,"ft","% grade",null,null,null,null,null,"min","LCY/hr",null,"$","$","ft","% grade",null,null,null,"min","LCY/hr",null,"$","$","acres","cu yd","cu yd",null,null,"%","min","min","min","min","cy","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A34","v":0},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":""},{"$f":"IF(OR(ISBLANK(B34),CP144=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CP144),0),CP144))","v":0},{"$f":"IF(OR(ISBLANK(B34)),0,IF(Metric,ROUND(CY_2_M3*(CQ144),0),CQ144))","v":0},{"$f":"IF(OR(ISBLANK(B34),C144=0),\"\",IF(OR(ISBLANK(P50),ISBLANK(Q50)),\"Haul Info\",IF(BR144=0,\"Select Material\",IF(OR(BX144<>0,BW144=0),\"Select Fleet\",IF(RIGHT(BW144,6)=\"Loader\",INDIRECT(BV144&\"CrusherLoader\"),IF(RIGHT(BW144,5)=\"Truck\",INDIRECT(BV144&\"Truck\")&\"/\"&INDIRECT(BV144&\"Loader\")&\"/\"&INDIRECT(BV144&\"CrusherLoader\"),IF(BV144=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BV144=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C144=0),\"\",IF(OR(ISBLANK(P50),ISBLANK(Q50)),\"Haul Info\",IF(BR144=0,\"Select Material\",IF(OR(BX144<>0,BW144=0),\"Select Fleet\",BZ144))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C144=0),\"\",IF(OR(ISBLANK(P50),ISBLANK(Q50)),\"Haul Info\",IF(BW144=0,\"Select Material\",IF(OR(BX144<>0,BW144=0),\"Select Fleet\",BY144))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C144=0),\"\",IF(OR(ISBLANK(P50),ISBLANK(Q50)),\"Haul Info\",IF(BR144=0,\"Select Material\",IF(OR(BX144<>0,BW144=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CA144,0),CA144)))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C144=0),0,IF(OR(ISBLANK(P50),ISBLANK(Q50)),\"Haul Info\",IF(BR144=0,\"Select Material\",IF(OR(BX144<>0,BW144=0),\"Select Fleet\",CB144))))","v":0},{"$f":"IF(OR(ISBLANK(B34),D144=0),\"\",IF(OR(ISBLANK(Y34),ISBLANK(Z34)),\"Haul Info\",IF(BR144=0,\"Select Material\",IF(CH144=0,\"Select Fleet\",IF(RIGHT(CH144,5)=\"Truck\",INDIRECT(CG144&\"Truck\")&\"/\"&INDIRECT(CG144&\"Loader\")&\"/\"&INDIRECT(CG144&\"TruckDozer\"),IF(CG144=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CG144=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B34),D144=0),\"\",IF(OR(ISBLANK(Y34),ISBLANK(Z34)),\"Haul Info\",IF(BR144=0,\"Select Material\",IF(CH144=0,\"Select Fleet\",CJ144))))","v":""},{"$f":"IF(OR(ISBLANK(B34),D144=0),\"\",IF(OR(ISBLANK(Y34),ISBLANK(Z34)),\"Haul Info\",IF(BR144=0,\"Select Material\",IF(CH144=0,\"Select Fleet\",CI144))))","v":""},{"$f":"IF(OR(ISBLANK(B34),D144=0),\"\",IF(OR(ISBLANK(Y34),ISBLANK(Z34)),\"Haul Info\",IF(BR144=0,\"Select Material\",IF(CH144=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CK144,0),CK144)))))","v":""},{"$f":"IF(OR(ISBLANK(B34),D144=0,D144=\"\"),0,IF(OR(ISBLANK(U34),ISBLANK(V34)),\"Haul Info\",IF(BR144=0,\"Select Material\",IF(CH144=0,\"Select Fleet\",CL144))))","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(P50),ISBLANK(Q50),I144=0),0,CC144)","v":0},{"$f":"IF(OR(ISBLANK(B34),O144=0),0,CD144)","v":0},{"$f":"IF(OR(ISBLANK(B34),C144=0,O144=\"\"),0,SUM(O144:P144))","v":0},{"$f":"IF(OR(ISBLANK(B34),C144=0,O144=\"\",),0,IF(M50=\"Yes\",CR144,0)+IF(N50=\"Yes\",CS144,0))","v":0},{"$f":"IF(OR(ISBLANK(B34),D144=0),0,BN144+BP144)","v":0},{"$f":"IF(OR(ISBLANK(B34),D144=0),0,BO144+BQ144)","v":0},{"$f":"IF(OR(ISBLANK(B34),D144=0,S144=\"\"),0,SUM(S144:T144))","v":0},{"$f":"IF(OR(ISBLANK(B34),D144=0,ISBLANK(K61),ISBLANK(L61)),0,CM144)","v":0},{"$f":"IF(OR(ISBLANK(B34),D144=0,V144=\"\"),0,CN144)","v":0},{"$f":"IF(OR(ISBLANK(B34),D144=0,ISBLANK(K61),ISBLANK(L61)),0,SUM(V144:W144))","v":0},{"$f":"IF(OR(ISBLANK(B34),D144=0,ISBLANK(K61),ISBLANK(L61)),0,Q144+R144+U144+X144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX125","v":0},{"$f":"ROUND(IF((BA144^2)-(BC144^2)<0,0,SQRT((BA144^2)-(BC144^2))),0)","v":0},{"$f":"BA125","v":0},{"$f":"BE34","v":0},{"$f":"BG34","v":0},{"$f":"ROUND(((BA144)*BD144)/43560,2)","v":0},{"$f":"BM34","v":0},{"$f":"BN34","v":0},{"$f":"ROUND((BF144*43560*(1/12)*BG144)/27,0)","v":0},{"$f":"ROUND((BB144*BD144)/43560,2)","v":0},{"$f":"IF(BE144-BJ144<0,0,ROUND(BE144-BJ144,2))","v":0},{"$f":"ROUND((BK144*43560*(1/12)*BH144)/27,0)","v":0},{"$f":"BI144+BL144","v":0},{"$f":"ROUND(IF(S50=\"Yes\",IF(Metric,BI144*Yd3_2_M3,BI144)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(S50=\"Yes\",IF(Metric,BI144*Yd3_2_M3,BI144)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"ROUND(IF(T50=\"Yes\",IF(Metric,BL144*Yd3_2_M3,BL144)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(T50=\"Yes\",IF(Metric,BL144*Yd3_2_M3,BL144)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"K61","v":0},{"$f":"BI50","v":0},{"$f":"Q50","v":0},{"$f":"BF50","v":0},{"$f":"BH50","v":0},{"$f":"R50","v":0},{"$f":"BG50","v":0},{"$f":"IF(RIGHT(BW144,5)=\"Truck\",DP144,IF(BW144=\"Scraper Dozer\",EF144,IF(BW144=\"Tandem Scraper\",EU144,IF(RIGHT(BW133,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BU144=\"LongHaul\",IF(RIGHT(BW144,5)=\"Truck\",DO144,IF(BW144=\"Scraper Dozer\",EE144,IF(BW144=\"Tandem Scraper\",ET144,0))),CX144)","v":0},{"$f":"IF(BU144=\"LongHaul\",IF(RIGHT(BW144,5)=\"Truck\",DR144,IF(BW144=\"Scraper Dozer\",EG144,IF(BW144=\"Tandem Scraper\",EV144,0))),CZ144)","v":0},{"$f":"IF(BU144=\"LongHaul\",IF(RIGHT(BW144,5)=\"Truck\",DR144,IF(BW144=\"Scraper Dozer\",EH144,IF(BW144=\"Tandem Scraper\",EW144,0))),DA144)","v":0},{"$f":"IF(BU144=\"LongHaul\",IF(RIGHT(BW144,5)=\"Truck\",DU144,IF(BW144=\"Scraper Dozer\",EJ144,IF(BW144=\"Tandem Scraper\",EY144,0))),DC144)","v":0},{"$f":"IF(BU144=\"LongHaul\",IF(RIGHT(BW144,5)=\"Truck\",DT144,IF(BW144=\"Scraper Dozer\",EI144,IF(BW144=\"Tandem Scraper\",EX144,0))),DB144)","v":0},{"$f":"BO34","v":0},{"$f":"BP34","v":0},{"$f":"BC61","v":0},{"$f":"L61","v":0},{"$f":"IF(RIGHT(CH144,5)=\"Truck\",FM144,IF(CH144=\"Scraper Dozer\",GC144,IF(CH144=\"Tandem Scraper\",GR144,0)))","v":0},{"$f":"IF(RIGHT(CH144,5)=\"Truck\",FL144,IF(CH144=\"Scraper Dozer\",GB144,IF(CH144=\"Tandem Scraper\",GQ144,0)))","v":0},{"$f":"IF(RIGHT(CH144,5)=\"Truck\",FO144,IF(CH144=\"Scraper Dozer\",GD144,IF(CH144=\"Tandem Scraper\",GS144,0)))","v":0},{"$f":"IF(RIGHT(CH144,5)=\"Truck\",FP144,IF(CH144=\"Scraper Dozer\",GE144,IF(CH144=\"Tandem Scraper\",GT144,0)))","v":0},{"$f":"IF(RIGHT(CH144,5)=\"Truck\",FR144,IF(CH144=\"Scraper Dozer\",GG144,IF(CH144=\"Tandem Scraper\",GV144,0)))","v":0},{"$f":"IF(RIGHT(CH144,5)=\"Truck\",FQ144,IF(CH144=\"Scraper Dozer\",GF144,IF(CH144=\"Tandem Scraper\",GU144,0)))","v":0},{"$f":"BF144+BK144","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(M50),M50=\"No\"),OR(ISBLANK(N50),N50=\"No\")),ISBLANK(BM144)),0,ROUND(BM144/IF(ISBLANK(O50),1,(1-O50)),0))","v":0},{"$f":"BM144","v":0},{"$f":"C144*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C144*Screening","v":{"$error":"#VALUE!"}},{"$f":"ABS(BT144)","v":0},{"$f":"IF(RIGHT(BW144,6)=\"Loader\",(ROUND(Ft2M*BS144,0)*INDEX(LoaderTravelEmptyArray,MATCH(E144,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E144,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BW144,6)=\"Loader\",(ROUND(Ft2M*BS144,0)*INDEX(LoaderTravelLoadedArray,MATCH(E144,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E144,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BW144,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E144,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(U50),NOT(ISNUMBER(U50)),U50=\"\"),IF(RIGHT(BW144,6)=\"Loader\",ROUND(SUM(CU144:CW144),2),0),U50)","v":0},{"$f":"IF(RIGHT(BW144,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E144,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BW144,6)=\"Loader\",ROUND(60/CX144*CY144,0),0)","v":0},{"$f":"IF(RIGHT(BW144,6)=\"Loader\",ROUND(CP144/CZ144,0),0)","v":0},{"$f":"IF(RIGHT(BW144,6)=\"Loader\",ROUND(IF(DA144<1,1,(DA144))*INDIRECT(BV144&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW144,6)=\"Loader\",ROUND(IF(DA144<1,1,(DA144))*INDIRECT(BV144&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW144,6)=\"Loader\",DB144+DC144,0)","v":0},{"$f":"IF(BV144=0,0,ROUND(BS144/(INDEX(INDIRECT(BV144 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV144 & \"TruckLoadedWeight\"),0),MATCH(IF($CT144-INDIRECT(BV144 & \"TruckRollingResistance\")<0,0,$CT144-INDIRECT(BV144 & \"TruckRollingResistance\")),INDIRECT(BV144 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV144=0,0,ROUND(BS144/(INDEX(INDIRECT(BV144 & \"TruckSpeedTable\"),MATCH(BR144,HaulMaterials,0),MATCH(IF(CT144-INDIRECT(BV144 & \"TruckRollingResistance\")<0,0,CT144-INDIRECT(BV144 & \"TruckRollingResistance\")),INDIRECT(BV144 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV144=0,0,ROUND(BS144/(INDEX(INDIRECT(BV144&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV144&\"TruckLoadedWeight\"),0),MATCH(IF(CT144-INDIRECT(BV144&\"TruckRollingResistance\")<0,0,CT144+INDIRECT(BV144&\"TruckRollingResistance\")),INDIRECT(BV144&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV144=0,0,ROUND(BS144/(INDEX(INDIRECT(BV144&\"TruckUHSpeedTable\"),MATCH(BR144,HaulMaterials,0),MATCH(IF(CT144-INDIRECT(BV144&\"TruckRollingResistance\")<0,0,CT144+INDIRECT(BV144&\"TruckRollingResistance\")),INDIRECT(BV144&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF144>=0,DG144,DH144)","v":0},{"$f":"IF(CF144>=0,DF144,DE144)","v":0},{"$f":"DI144+DJ144","v":0},{"$f":"IF(BV144=0,0,INDIRECT(BV144 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(BV144=0,0,INDIRECT(BV144&\"TruckManuverDump\"))","v":0},{"$f":"IF(BV144=0,0,INDIRECT(BV144&IF(INDIRECT(BV144&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(U50),NOT(ISNUMBER(U50)),U50=\"\"),DK144+DL144+DM144+DN144,U50)","v":0},{"$f":"IF(DN144=0,0,IF(OR(ISBLANK(V50),NOT(ISNUMBER(V50)),V50=\"\"),IF((DO144-DN144)/DN144<=1,2,ROUNDUP((DO144-DN144)/DN144,0)),V50))","v":0},{"$f":"IF(BV144=0,0,ROUND((60/DO144)*INDIRECT(BV144&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BV144=0,0,ROUND(DP144*DQ144*HaulOperator*INDIRECT(BV144&\"TruckJobEfficiency\")*INDIRECT(BV144&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DR144=0,0,IF(ROUND(CP144/DR144,HoursRounding)<1,1,ROUND(CP144/DR144,HoursRounding)))","v":0},{"$f":"IF(BV144=0,0,ROUND(IF(DS144<1,1,(DS144))*((DP144*INDIRECT(BV144&\"TruckEquipRate\"))+INDIRECT(BV144&\"LoaderEquipRate\")+INDIRECT(BV144&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BV144=0,0,ROUND(IF(DS144<1,1,(DS144))*((DP144*INDIRECT(BV144&\"TruckLaborRate\"))+INDIRECT(BV144&\"LoaderLaborRate\")+INDIRECT(BV144&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DT144+DU144","v":0},{"$f":"ROUND(BS144/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT144-HaulScraperRollingResistance<0,0,CT144-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR144=0,0,ROUND(BS144/(INDEX(HaulScraperSpeedTable,MATCH(BR144,HaulMaterials,0)+1,MATCH(IF(CT144-HaulScraperRollingResistance<0,0,CT144-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS144/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT144-HaulScraperRollingResistance<0,0,CT144+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR144=0,0,ROUND(BS144/(INDEX(HaulScraperUHSpeedTable,MATCH(BR144,HaulMaterials,0),MATCH(IF(CT144-HaulScraperRollingResistance<0,0,CT144+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT144>=0,DY144,DZ144)","v":0},{"$f":"IF(BT144>=0,DX144,DW144)","v":0},{"$f":"EA144+EB144","v":0},{"$f":"IF(D144=0,0,HaulScraperLoadTime+HaulScraperManuverSpread)","v":0},{"$f":"IF(OR(ISBLANK(U50),NOT(ISNUMBER(U50)),U50=\"\"),SUM(EC144:ED144),U50)","v":0},{"$f":"IF(ED144=0,0,IF(OR(ISBLANK(V50),NOT(ISNUMBER(V50)),V50=\"\"),ROUNDUP(EC144/ED144,0),V50))","v":0},{"$f":"IF(EF144=0,0,ROUND((60/(EC144+ED144)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EF144,CubesRounding))","v":0},{"$f":"IF(EG144=0,0,IF(ROUND(CP144/EG144,HoursRounding)<1,1,ROUND(CP144/EG144,HoursRounding)))","v":0},{"$f":"ROUND(IF(EH144<1,1,EH144)*((EF144*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":462},{"$f":"ROUND(IF(EH144<1,1,EH144)*((EF144*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":120},{"$f":"EI144+EJ144","v":582},{"$f":"ROUND(BS144/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT144-TandemScraperRollingResistance<0,0,CT144-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR144=0,0,ROUND(BS144/(INDEX(TandemScraperSpeedTable,MATCH(BR144,HaulMaterials,0)+1,MATCH(IF(CT144-TandemScraperRollingResistance<0,0,CT144-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS144/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT144-TandemScraperRollingResistance<0,0,CT144+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR144=0,0,ROUND(BS144/(INDEX(TandemScraperUHSpeedTable,MATCH(BR144,HaulMaterials,0),MATCH(IF(CT144-TandemScraperRollingResistance<0,0,CT144+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT144>=0,EN144,EO144)","v":0},{"$f":"IF(BT144>=0,EM144,EL144)","v":0},{"$f":"EP144+EQ144","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(U50),NOT(ISNUMBER(U50)),U50=\"\"),SUM(ER144:ES144),U50)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(V50),NOT(ISNUMBER(V50)),V50=\"\"),IF(TRUNC(ER144/ES144,0)<2,2,TRUNC(ER144/ES144,0)+IF(MOD(TRUNC(ER144/ES144,0),2),1,0)),V50+IF(MOD(V50,2)>0,1))","v":2},{"$f":"ROUND((60/(ER144+ES144)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EU144,CubesRounding)","v":2626},{"$f":"IF(ROUND(CP144/EV144,HoursRounding)<1,1,ROUND(CP144/EV144,HoursRounding))","v":1},{"$f":"ROUND(IF(EW144<1,1,EW144)*((EU144*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(EW144<1,1,EW144)*((EU144*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"EX144+EY144","v":846},{"$f":"ABS(CF144)","v":0},{"$f":"IF(CG144=0,0,ROUND(CE144/(INDEX(INDIRECT(CG144&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG144&\"TruckLoadedWeight\"),0),MATCH(IF(FA144-INDIRECT(CG144&\"TruckRollingResistance\")<0,0,FA144-INDIRECT(CG144&\"TruckRollingResistance\")),INDIRECT(CG144&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG144=0,0,ROUND(CE144/(INDEX(INDIRECT(CG144&\"TruckSpeedTable\"),MATCH(BR144,HaulMaterials,0),MATCH(IF(FA144-INDIRECT(CG144&\"TruckRollingResistance\")<0,0,FA144-INDIRECT(CG144&\"TruckRollingResistance\")),INDIRECT(CG144&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG144=0,0,ROUND(CE144/(INDEX(INDIRECT(CG144&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG144&\"TruckLoadedWeight\"),0),MATCH(IF(FA144-INDIRECT(CG144&\"TruckRollingResistance\")<0,0,FA144+INDIRECT(CG144&\"TruckRollingResistance\")),INDIRECT(CG144&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG144=0,0,ROUND(CE144/(INDEX(INDIRECT(CG144&\"TruckUHSpeedTable\"),MATCH(BR144,HaulMaterials,0),MATCH(IF(FA144-INDIRECT(CG144&\"TruckRollingResistance\")<0,0,FA144+INDIRECT(CG144&\"TruckRollingResistance\")),INDIRECT(CG144&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF144>=0,FD144,FE144)","v":0},{"$f":"IF(CF144>=0,FC144,FB144)","v":0},{"$f":"FF144+FG144","v":0},{"$f":"IF(CG144=0,0,INDIRECT(CG144&\"TruckManuverLoad\"))","v":0},{"$f":"IF(CG144=0,0,INDIRECT(CG144&\"TruckManuverDump\"))","v":0},{"$f":"IF(CG144=0,0,INDIRECT(CG144&IF(INDIRECT(CG144&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(M61),NOT(ISNUMBER(M61)),M61=\"\"),SUM(FH144:FK144),M61)","v":0},{"$f":"IF(FK144=0,0,IF(OR(ISBLANK(N61),NOT(ISNUMBER(N61)),N61=\"\"),IF((FL144-FK144)/FK144<=1,2,ROUNDUP((FL144-FK144)/FK144,0)),N61))","v":0},{"$f":"IF(FL144=0,0,ROUND((60/FL144)*INDIRECT(CG144&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CG144=0,0,ROUND(FM144*FN144*TruckOperator*INDIRECT(CG144&\"TruckJobEfficiency\")*INDIRECT(CG144&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FO144=0,0,IF(ROUND(CQ144/FO144,HoursRounding)<1,1,ROUND(CQ144/FO144,HoursRounding)))","v":0},{"$f":"IF(CG144=0,0,ROUND(IF(FP144<1,1,(FP144))*((FM144*INDIRECT(CG144&\"TruckEquipRate\"))+INDIRECT(CG144&\"LoaderEquipRate\")+INDIRECT(CG144&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CG144=0,0,ROUND(IF(FP144<1,1,(FP144))*((FM144*INDIRECT(CG144&\"TruckLaborRate\"))+INDIRECT(CG144&\"LoaderLaborRate\")+INDIRECT(CG144&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FQ144+FR144","v":0},{"$f":"ROUND(CE144/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA144-HaulScraperRollingResistance<0,0,FA144-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR144=0,0,ROUND(CE144/(INDEX(HaulScraperSpeedTable,MATCH(BR144,HaulMaterials,0)+1,MATCH(IF(FA144-HaulScraperRollingResistance<0,0,FA144-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE144/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA144-HaulScraperRollingResistance<0,0,FA144+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR144=0,0,ROUND(CE144/(INDEX(HaulScraperUHSpeedTable,MATCH(BR144,HaulMaterials,0),MATCH(IF(FA144-HaulScraperRollingResistance<0,0,FA144+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF144>=0,FV144,FW144)","v":0},{"$f":"IF(CF144>=0,FU144,FT144)","v":0},{"$f":"FX144+FY144","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(M61),NOT(ISNUMBER(M61)),M61=\"\"),SUM(FZ144:GA144),M61)","v":1.2},{"$f":"IF(OR(ISBLANK(N61),NOT(ISNUMBER(N61)),N61=\"\"),ROUNDUP(FZ144/GA144,0),N61)","v":0},{"$f":"ROUND((60/(FZ144+GA144)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GC144,CubesRounding)","v":0},{"$f":"IF(GD144=0,0,IF(ROUND(CQ144/GD144,HoursRounding)<1,1,ROUND($CQ144/GD144,HoursRounding)))","v":0},{"$f":"ROUND(IF(GE144<1,1,GE144)*((GC144*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":654},{"$f":"ROUND(IF(GE144<1,1,GE144)*((GC144*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":120},{"$f":"GF144+GG144","v":774},{"$f":"ROUND(CE144/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA144-TandemScraperRollingResistance<0,0,FA144-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR144=0,0,ROUND(CE144/(INDEX(TandemScraperSpeedTable,MATCH(BR144,HaulMaterials,0)+1,MATCH(IF(FA144-TandemScraperRollingResistance<0,0,FA144-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE144/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA144-TandemScraperRollingResistance<0,0,FA144+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR144=0,0,ROUND(CE144/(INDEX(TandemScraperUHSpeedTable,MATCH(BR144,HaulMaterials,0),MATCH(IF(FA144-TandemScraperRollingResistance<0,0,FA144+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF144>=0,GK144,GL144)","v":0},{"$f":"IF(CF144>=0,GJ144,GI144)","v":0},{"$f":"GM144+GN144","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(M61),NOT(ISNUMBER(M61)),M61=\"\"),SUM(GO144:GP144),M61)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(N61),NOT(ISNUMBER(N61)),N61=\"\"),IF(TRUNC(GO144/GP144,0)<2,2,TRUNC(GO144/GP144,0)+IF(MOD(TRUNC(GO144/GP144,0),2),1,0)),N61+IF(MOD(N61,2)>0,1))","v":2},{"$f":"ROUND((60/(GO144+GP144)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GR144,CubesRounding)","v":2626},{"$f":"IF(ROUND(CQ144/GS144,HoursRounding)<1,1,ROUND(CQ144/GS144,HoursRounding))","v":1},{"$f":"ROUND(IF(GT144<1,1,GT144)*((GR144*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(GT144<1,1,GT144)*((GR144*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"GU144+GV144","v":846}]
[]
[null,null,{"$f":"IF(SUM(C144:C145)=0,0,SUM(C144:C145))","v":0},{"$f":"IF(SUM(D144:D145)=0,0,SUM(D144:D145))","v":0},null,null,null,null,{"$f":"IF(SUM(I144:I145)=0,0,SUM(I144:I145))","v":0},null,null,null,null,{"$f":"IF(SUM(N144:N145)=0,0,SUM(N144:N145))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Notes:"]
[null,"1. If crushed or screened, Cover Volume = volume delivered to crusher - amount loss to crushing/screening)"]
[]
[{"$f":"ThisSheetName(A117)&\" - \"&VLOOKUP(A152,TableTitles,2)","v":"Heap Leach - Growth Media Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Media"]
[10,null,"Growth Media Placement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Media Placement Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Final Material Volume","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GM Fleet","GM Fleet Cycle Time","Productivity for selected fleet","Mid-bench Length","Final Dump Footprint","Final Slope Length","Final Slope Width","Final Lift Height","Slope Cover \nThickness","Flat Areas Cover \nThickness ","Final Slope Area","Slope \nTopsoil Volume","Final Slope Footprint","Final Flat Area","Flat Area \nTopsoil Volume","Material Type","Distance to Placement","Slope to Placement","Haul fleet size","Haul Fleet","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Total Cycle Time","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Total Cycle Time","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,{"$f":"IF(Metric,\"BCM/hr\",\"BCY/hr\")","v":"BCY/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"min","BCY/hr","ft","acres","ft","ft","ft","in","in","acres","cu yd","acres","acres","cu yd",null,"ft","% grade",null,null,"%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","hrs","$","$","$"]
[{"$f":"A34","v":0},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":""},{"$f":"IF(OR(ISBLANK(B34),AND(ISBLANK(AA34),ISBLANK(AB34)),AND(ISBLANK(AA34),ISBLANK(AB34),ISBLANK(AC34),ISBLANK(AD34))),\"\",IF(Metric,ROUND(CY_2_M3*(BL155+BO155),0),BL155+BO155))","v":""},{"$f":"IF(OR(ISBLANK(B34),C155=\"\",C155=0),\"\",IF(OR(ISBLANK(AC34),ISBLANK(AD34)),\"Haul Info\",IF(BP155=0,\"Select Material\",IF(BT155=0,\"Select Fleet\",IF(RIGHT(P61,5)=\"Truck\",INDIRECT(BS155&\"Truck\")&\"/\"&INDIRECT(BS155&\"Loader\")&\"/\"&INDIRECT(BS155&\"TruckDozer\"),IF(BS155=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BS155=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C155=\"\",C155=0),\"\",IF(OR(ISBLANK(AC34),ISBLANK(AD34)),\"Haul Info\",IF(BP155=0,\"Select Material\",IF(BT155=0,\"Select Fleet\",BB155))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C155=\"\"),\"\",IF(OR(ISBLANK(AC34),ISBLANK(AD34)),\"Haul Info\",IF(BP155=0,\"Select Material\",IF(BT155=0,\"Select Fleet\",IF(RIGHT(BA155,5)=\"Truck\",CG155,IF(BA155=\"Scraper Dozer\",CX155,IF(BA155=\"Tandem Scraper\",DN155,\"\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C155=\"\",C155=0),\"\",IF(OR(ISBLANK(AC34),ISBLANK(AD34)),\"Haul Info\",IF(BP155=0,\"Select Material\",IF(BT155=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BC155,0),BC155)))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C155=\"\"),0,IF(OR(ISBLANK(AC34),ISBLANK(AD34)),\"Haul Info\",IF(BP155=0,\"Select Material\",IF(BT155=0,\"Select Fleet\",IF(RIGHT(BA155,5)=\"Truck\",CJ155+CK155,IF(BA155=\"Scraper Dozer\",CZ155+DA155,IF(BA155=\"Tandem Scraper\",DP155+DQ155,\"\")))))))","v":0},{"$f":"IF(OR(ISBLANK(B34),C155=\"\",ISBLANK(AC34),ISBLANK(AD34),ISTEXT(H155)),0,IF(RIGHT(BA155,5)=\"Truck\",CM155,IF(BA155=\"Scraper Dozer\",DC155,IF(BA155=\"Tandem Scraper\",DS155,0))))","v":0},{"$f":"IF(OR(ISBLANK(B34),C155=\"\",ISBLANK(AC34),ISBLANK(AD34),ISTEXT(H155)),0,IF(RIGHT(BA155,5)=\"Truck\",CL155,IF(BA155=\"Scraper Dozer\",DB155,IF(BA155=\"Tandem Scraper\",DR155,0))))","v":0},{"$f":"IF(OR(ISBLANK(B34),C155=\"\",C155=0,AND(I155=\"\",J155=\"\")),0,SUM(I155:J155))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P61","v":0},{"$f":"IF(RIGHT(BA155,5)=\"Truck\",CF155,IF(BA155=\"Scraper Dozer\",CW155,IF(BA155=\"Tandem Scraper\",DM155,0)))","v":0},{"$f":"IF(RIGHT(BA155,5)=\"Truck\",CI155,IF(BA155=\"Scraper Dozer\",CY155,IF(BA155=\"Tandem Scraper\",DO155,0)))","v":0},{"$f":"BE34","v":0},{"$f":"BG34","v":0},{"$f":"BX125","v":0},{"$f":"ROUND(IF((BF155^2)-(BH155^2)<0,0,SQRT((BF155^2)-(BH155^2))),0)","v":0},{"$f":"BA125","v":0},{"$f":"BQ34","v":0},{"$f":"BR34","v":0},{"$f":"ROUND(((BF155)*BD155)/43560,2)","v":0},{"$f":"ROUND((BK155*43560*(1/12)*BI155)/27,0)","v":0},{"$f":"ROUND((BG155*BD155)/43560,2)","v":0},{"$f":"IF(BE155-BM155<0,0,ROUND(BE155-BM155,2))","v":0},{"$f":"ROUND((BN155*43560*(1/12)*BJ155)/27,0)","v":0},{"$f":"O61","v":0},{"$f":"BS34","v":0},{"$f":"BT34","v":0},{"$f":"BD61","v":0},{"$f":"P61","v":0},{"$f":"ABS(BR155)","v":0},{"$f":"IF(BS155=0,0,ROUND(BQ155/(INDEX(INDIRECT(BS155&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS155&\"TruckLoadedWeight\"),0),MATCH(IF(BU155-INDIRECT(BS155&\"TruckRollingResistance\")<0,0,BU155-INDIRECT(BS155&\"TruckRollingResistance\")),INDIRECT(BS155&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS155=0,0,ROUND(BQ155/(INDEX(INDIRECT(BS155&\"TruckSpeedTable\"),MATCH(BP155,HaulMaterials,0),MATCH(IF(BU155-INDIRECT(BS155&\"TruckRollingResistance\")<0,0,BU155-INDIRECT(BS155&\"TruckRollingResistance\")),INDIRECT(BS155&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS155=0,0,ROUND(BQ155/(INDEX(INDIRECT(BS155&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS155&\"TruckLoadedWeight\"),0),MATCH(IF(BU155-INDIRECT(BS155&\"TruckRollingResistance\")<0,0,BU155+INDIRECT(BS155&\"TruckRollingResistance\")),INDIRECT(BS155&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS155=0,0,ROUND(BQ155/(INDEX(INDIRECT(BS155&\"TruckUHSpeedTable\"),MATCH(BP155,HaulMaterials,0),MATCH(IF(BU155-INDIRECT(BS155&\"TruckRollingResistance\")<0,0,BU155+INDIRECT(BS155&\"TruckRollingResistance\")),INDIRECT(BS155&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR155>=0,BX155,BY155)","v":0},{"$f":"IF(BR155>=0,BW155,BV155)","v":0},{"$f":"BZ155+CA155","v":0},{"$f":"IF(BS155=0,0,INDIRECT(BS155&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BS155=0,0,INDIRECT(BS155&\"TruckManuverDump\"))","v":0},{"$f":"IF(BS155=0,0,INDIRECT(BS155&IF(INDIRECT(BS155&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(Q61),NOT(ISNUMBER(Q61)),Q61=\"\"),CB155+CC155+CD155+CE155,Q61)","v":0},{"$f":"IF(CE155=0,0,IF(OR(ISBLANK(R61),NOT(ISNUMBER(R61)),R61=\"\"),IF((CF155-CE155)/CE155<=1,2,ROUNDUP((CF155-CE155)/CE155,0)),R61))","v":0},{"$f":"IF(BS155=0,0,ROUND((60/CF155)*INDIRECT(BS155&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BS155=0,0,ROUND(CG155*CH155*TruckOperator*INDIRECT(BS155&\"TruckJobEfficiency\")*INDIRECT(BS155&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(CI155=0,0,ROUND(BL155/CI155,HoursRounding))","v":0},{"$f":"IF(CI155=0,0,ROUND(BO155/CI155,HoursRounding))","v":0},{"$f":"IF(BS155=0,0,ROUND(IF(CJ155+CK155<1,1,CJ155+CK155)*((CG155*INDIRECT(BS155&\"TruckEquipRate\"))+INDIRECT(BS155&\"LoaderEquipRate\")+INDIRECT(BS155&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BS155=0,0,ROUND(IF(CJ155+CK155<1,1,CJ155+CK155)*((CG155*INDIRECT(BS155&\"TruckLaborRate\"))+INDIRECT(BS155&\"LoaderLaborRate\")+INDIRECT(BS155&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"CL155+CM155","v":0},{"$f":"ROUND(BQ155/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BU155-HaulScraperRollingResistance<0,0,BU155-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BP155=0,0,ROUND(BQ155/(INDEX(HaulScraperSpeedTable,MATCH(BP155,HaulMaterials,0)+1,MATCH(IF(BU155-HaulScraperRollingResistance<0,0,BU155-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ155/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BU155-HaulScraperRollingResistance<0,0,BU155+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BP155=0,0,ROUND(BQ155/(INDEX(HaulScraperUHSpeedTable,MATCH(BP155,HaulMaterials,0),MATCH(IF(BU155-HaulScraperRollingResistance<0,0,BU155+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR155>=0,CQ155,CR155)","v":0},{"$f":"IF(BR155>=0,CP155,CO155)","v":0},{"$f":"CS155+CT155","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(Q61),NOT(ISNUMBER(Q61)),Q61=\"\"),CU155+CV155,Q61)","v":1.2},{"$f":"IF(OR(ISBLANK(R61),NOT(ISNUMBER(R61)),R61=\"\"),ROUNDUP(CU155/CV155,0),R61)","v":0},{"$f":"ROUND((60/(CU155+CV155)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*ScraperOperator)*CX155,CubesRounding)","v":0},{"$f":"IF(CY155=0,0,ROUND(BL155/CY155,HoursRounding))","v":0},{"$f":"IF(CY155=0,0,ROUND(BO155/CY155,HoursRounding))","v":0},{"$f":"ROUND(IF(CZ155+DA155<1,1,CZ155+DA155)*((CX155*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":654},{"$f":"ROUND(IF(CZ155+DA155<1,1,CZ155+DA155)*((CX155*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":120},{"$f":"DB155+DC155","v":774},{"$f":"ROUND(BQ155/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BU155-TandemScraperRollingResistance<0,0,BU155-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BP155=0,0,ROUND(BQ155/(INDEX(TandemScraperSpeedTable,MATCH(BP155,HaulMaterials,0)+1,MATCH(IF(BU155-TandemScraperRollingResistance<0,0,BU155-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ155/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BU155-TandemScraperRollingResistance<0,0,BU155+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BP155=0,0,ROUND(BQ155/(INDEX(TandemScraperUHSpeedTable,MATCH(BP155,HaulMaterials,0),MATCH(IF(BU155-TandemScraperRollingResistance<0,0,BU155+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR155>=0,DG155,DH155)","v":0},{"$f":"IF(BR155>=0,DF155,DE155)","v":0},{"$f":"DI155+DJ155","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(Q61),NOT(ISNUMBER(Q61)),Q61=\"\"),DK155+DL155,Q61)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(R61),NOT(ISNUMBER(R61)),R61=\"\"),IF(TRUNC(DK155/DL155,0)<2,2,TRUNC(DK155/DL155,0)+IF(MOD(TRUNC(DK155/DL155,0),2),1,0)),R61+IF(MOD(R61,2)>0,1))","v":2},{"$f":"ROUND((60/(DK155+DL155)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*ScraperOperator)*DN155,CubesRounding)","v":2626},{"$f":"ROUND(BL155/DO155,HoursRounding)","v":0},{"$f":"ROUND(BO155/DO155,HoursRounding)","v":0},{"$f":"ROUND(IF(DP155+DQ155<1,1,DP155+DQ155)*((DN155*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(DP155+DQ155<1,1,DP155+DQ155)*((DN155*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"DR155+DS155","v":846}]
[]
[null,null,{"$f":"IF(SUM(C155:C156)=0,0,SUM(C155:C156))","v":0},null,null,null,null,{"$f":"IF(SUM(H155:H156)=0,0,SUM(H155:H156))","v":0},{"$f":"IF(SUM(I155:I156)=0,0,SUM(I155:I156))","v":0},{"$f":"IF(SUM(J155:J156)=0,0,SUM(J155:J156))","v":0},{"$f":"IF(SUM(K155:K156)=0,0,SUM(K155:K156))","v":0}]
[]
[{"$f":"ThisSheetName(A123)&\" - \"&VLOOKUP(A160,TableTitles,2)","v":"Heap Leach - Scarify/Revegetation Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Parameters",null,null,null,null,null,null,null,null,null,"Grader Fleet",null,null,null,null,null,null,null,null,"Small Dozer",null,null,null,null,null,null,null,null,"Medium",null,null,null,null,null,null,null,null,"Large Dozer",null,null,null,null,null,null,null,null,null,"Revegetation"]
[11,null,null,null,null,null,null,null,null,null,"Scarifying Costs",null,null,"Revegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,null,"SLOPE",null,null,null,null,null,null,"FLAT",null,null,null,null,null,null,"TOTAL"]
[null,"Description\n(required)","Slope Area","Flat Area","Total Surface Area","Final Slope Length","Average Long Dimension (ripping distance)","Ripping/ Scarifying Fleet","Slope Scarifying/ Ripping Hours","Flat Area Scarifying/ Ripping Hours","Scarifying/ Ripping Labor Costs","Scarifying/ Ripping Equipment Cost","Total Scarifying/ Ripping Costs","Revegetation Labor Cost","Revegetation Equipment Cost","Revegetation Material Cost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping?","Ripping Fleet","Final Flat Area","Final slope Length","Average long distance","Mid-bench Length","Final Dump Footprint","Final Slope Length","Final Slope Area","Flat Area Width","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","total Flat hours","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","total Flat hours","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","Flat Ripping","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","Flat Ripping","Equipment Cost","Labor Cost","Total Cost",null,"Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total","Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total","Equipment","Labor","Seed Mix","Mulch","Fertilizer","Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,"hrs","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ac","ft","ft","ft","acres","ft","ac","ft",null,"ft","hr",null,"ft","hr","$","$","$",null,"ft","hr",null,"ft","hr","$","$","$",null,"ft","hr",null,"ft","hr","$","$","$",null,"ft","hr",null,"ft","hr","$","$","$"]
[{"$f":"A34","v":0},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":""},{"$f":"IF(ISBLANK(B34),\"\",IF(BI163=0,0,IF(Metric,ROUND(Ac2Ha*BI163,2),BI163)))","v":""},{"$f":"IF(ISBLANK(B34),\"\",IF(BK133=0,0,IF(Metric,ROUND(Ac2Ha*BC163,2),BC163)))","v":""},{"$f":"IF(ISBLANK(B34),\"\",IF(C163=\"Slope Input\",\"\",IF(Metric,ROUND(C163+IF(D163=\"\",0,D163),2),C163+IF(D163=\"\",0,D163))))","v":""},{"$f":"IF(ISBLANK(B34),\"\",IF(BE163=0,\"\",IF(J34>1/L34*100,\"Input Error\",IF(Metric,ROUND(Ft2M*BD163,0),BD163))))","v":""},{"$f":"IF(OR(ISBLANK(B34),BA139=\"No\"),\"\",IF(BE163=0,\"Rip Dist\",IF(Metric,ROUND(Ft2M*BE163,0),BE163)))","v":""},{"$f":"IF(OR(ISBLANK(B34),BA163=\"No\"),\"\",IF(BE163=0,\"Rip Dist\",IF(BB163=0,\"Select Fleet\",IF(RIGHT(AA61,5)=\"Dozer\",INDIRECT(\"Rip\"&BE61&\"Dozer\"),RipGrader))))","v":""},{"$f":"IF(OR(ISBLANK(B34),BA163=\"No\",ISBLANK(BB163)),0,IF(OR(P34=0,P34=\"\"),\"Rip Dist\",IF(BB163=0,\"Select Fleet\",IF(BB163=\"Small Dozer\",BV163,IF(BB163=\"Med Dozer\",CE163,IF(BB163=\"Large Dozer\",CN163,BM163))))))","v":0},{"$f":"IF(OR(ISBLANK(B34),BA163=\"No\",ISBLANK(BB163)),0,IF(OR(P34=0,P34=\"\"),\"Rip Dist\",IF(AA61=0,\"Select Fleet\",IF(BB163=\"Small Dozer\",BY163,IF(BB163=\"Med Dozer\",CH163,IF(BB163=\"Large Dozer\",CQ163,BP163))))))","v":0},{"$f":"IF(OR(ISBLANK(B34),BA163=\"No\",AND(NOT(ISNUMBER(I163)),NOT(ISNUMBER(J163)))),0,IF(BB163=\"Small Dozer\",CA163,IF(BB163=\"Med Dozer\",CJ163,IF(BB163=\"Large Dozer\",CS163,IF(ISBLANK(BB163),0,BR163)))))","v":0},{"$f":"IF(OR(ISBLANK(B34),J163=\"\",BA163=\"No\"),0,IF(BB163=\"Small Dozer\",BZ163,IF(BB163=\"Med Dozer\",CI163,IF(BB163=\"Large Dozer\",CR163,IF(ISBLANK(BB163),0,BQ163)))))","v":0},{"$f":"IF(OR(ISBLANK(B34),J163=\"\"),0,IF(OR(ISNUMBER(L163),ISNUMBER(K163)),L163+K163,0))","v":0},{"$f":"IF(AND(OR(S61=\"None\",ISBLANK(S61)),OR(T61=\"None\",ISBLANK(T61))),0,DK163)","v":0},{"$f":"IF(AND(OR(S61=\"None\",ISBLANK(S61)),OR(T61=\"None\",ISBLANK(T61))),0,DJ163)","v":0},{"$f":"IF(OR(ISBLANK(N163),N163=\"\",ISERROR(DO163)),0,DO163)","v":0},{"$f":"IF(AND(N163=\"\",O163=\"\",P163=\"\"),0,SUM(N163:P163))","v":0},{"$f":"IF(F163=\"Input Error!\",\"  <<< Regraded slope angle for this facility is flatter than the original topography.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(Y61=\"Yes\",Z61=\"Yes\"),\"Yes\",\"No\")","v":"No"},{"$f":"AA61","v":0},{"$f":"IF(AND(BK133>0,BK133<0.1),0.1,BK133)","v":0},{"$f":"BA133","v":0},{"$f":"BF34","v":0},{"$f":"BE34","v":0},{"$f":"BG34","v":0},{"$f":"BX125","v":0},{"$f":"IF(BF133<0.1,0.1,ROUND(BF133,2))","v":0.1},{"$f":"IF(BE163=0,0,ROUND(BC163*43560/BE163,0))","v":0},{"$f":"ROUND(BD163/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"BK163*BF163","v":0},{"$f":"IF(OR(Y61=\"\",Y61=\"No\"),0,ROUND((BL163/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BK163*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding))","v":0},{"$f":"ROUND(BJ163/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"BN163*BE163","v":0},{"$f":"IF(OR(Z61=\"\",Z61=\"No\"),0,ROUND((BO163/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BN163*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding))","v":0},{"$f":"ROUND(IF((BM163+BP163)<1,1,(BM163+BP163))*GraderRipEquipRate,0)","v":216},{"$f":"ROUND(IF((BM163+BP163)<1,1,(BM163+BP163))*GraderRipLaborRate,0)","v":60},{"$f":"BQ163+BR163","v":276},{"$f":"ROUND(BD163/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"BT163*BF163","v":0},{"$f":"ROUND((BU163/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BT163*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(BJ163/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"BW163*BE163","v":0},{"$f":"ROUND((BX163/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BW163*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(IF((BV163+BY163)<1,1,(BV163+BY163))*SmallDozerRipEquipRate,0)","v":99},{"$f":"ROUND(IF((BV163+BY163)<1,1,(BV163+BY163))*SmallDozerRipLaborRate,0)","v":60},{"$f":"BZ163+CA163","v":159},{"$f":"ROUND(BD163/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"CC163*BF163","v":0},{"$f":"ROUND((CD163/INDIRECT(RipMedDozer&\"RippingProd\"))+(CC163*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(BJ163/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"CF163*BE163","v":0},{"$f":"ROUND((CG163/INDIRECT(RipMedDozer&\"RippingProd\"))+(CF163*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(IF((CE163+CH163)<1,1,(CE163+CH163))*MedDozerRipEquipRate,0)","v":111},{"$f":"ROUND(IF((CE163+CH163)<1,1,(CE163+CH163))*MedDozerRipLaborRate,0)","v":60},{"$f":"CI163+CJ163","v":171},{"$f":"ROUND(BD163/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"CL163*BF163","v":0},{"$f":"ROUND((CM163/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CL163*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(BJ163/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"CO163*BE163","v":0},{"$f":"ROUND((CP163/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CO163*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(IF((CN163+CQ163)<1,1,(CN163+CQ163))*LargeDozerRipEquipRate,0)","v":181},{"$f":"ROUND(IF((CN163+CQ163)<1,1,(CN163+CQ163))*LargeDozerRipLaborRate,0)","v":60},{"$f":"CR163+CS163","v":241},null,{"$f":"ROUND(SeedEquipDumpsSlope*BI163,0)","v":10},{"$f":"ROUND(SeedLaborDumpsSlope*BI163,0)","v":18},{"$f":"IF(OR(S61=\"None\",ISBLANK(S61)),0,ROUND(INDEX(SeedMixArray,MATCH(S61,SeedMixes,0),4)*C163,0))","v":0},{"$f":"IF(OR(U61=\"None\",ISBLANK(U61)),0,ROUND(INDEX(MulchArray,MATCH(U61,Mulches,0),4)*C163,0))","v":0},{"$f":"IF(OR(W61=\"None\",ISBLANK(W61)),0,ROUND(INDEX(FertilizerArray,MATCH(W61,Fertilizers,0),4)*C163,0))","v":0},{"$f":"SUM(CX163:CZ163)","v":0},{"$f":"ROUND(CV163+CW163+DA163,0)","v":28},{"$f":"ROUND(SeedEquipDumpsFlat*BC163,0)","v":0},{"$f":"ROUND(SeedLaborDumpsFlat*BC163,0)","v":0},{"$f":"IF(OR(T61=\"None\",ISBLANK(T61)),0,ROUND(INDEX(SeedMixArray,MATCH(T61,SeedMixes,0),4)*D163,0))","v":0},{"$f":"IF(OR(V61=\"None\",ISBLANK(V61)),0,ROUND(INDEX(MulchArray,MATCH(V61,Mulches,0),4)*D163,0))","v":0},{"$f":"IF(OR(X61=\"None\",ISBLANK(X61)),0,ROUND(INDEX(FertilizerArray,MATCH(X61,Fertilizers,0),4)*D163,0))","v":0},{"$f":"SUM(DE163:DG163)","v":0},{"$f":"ROUND(DC163+DD163+DH163,0)","v":0},{"$f":"IF(AND(CV163+DC163>0,CV163+DC163<SeedingEquipmentCost),SeedingEquipmentCost,CV163+DC163)","v":100},{"$f":"IF(AND(CW163+DD163>0,CW163+DD163<SeedingLaborCost),SeedingLaborCost,CW163+DD163)","v":175},{"$f":"CX163+DE163","v":0},0,0,0,28]
[]
[null,null,{"$f":"IF(SUM(C163:C164)=0,0,SUM(C163:C164))","v":0},{"$f":"IF(SUM(D163:D164)=0,0,SUM(D163:D164))","v":0},{"$f":"IF(SUM(E163:E164)=0,0,SUM(E163:E164))","v":0},null,null,null,{"$f":"IF(SUM(I163:I164)=0,0,SUM(I163:I164))","v":0},0,0,0,0,0,0,0,0]
[]
[null,"Notes:","1) Minimum total ripping hours = 1 (i.e. If total ripping hrs (slope + flat) < 1, then one hour of fleet time is assumed, regardless of acres shown in in scarifying table.)"]
[null,null,"2) Assumes 50 min/hr equipment availability"]

{"sheet":"Solution Mgmt","index":11,"n_rows":151,"n_cols":74,"rows_kept":151,"cut":false,"hidden":false,"merged":[[53,21,53,23],[54,21,54,23],[55,21,55,23]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost CostType Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost CostType Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
[]
[]
[]
[{"$f":"\"Solution/Water Management - \"&CostType&\" Cost Summary\"","v":"Solution/Water Management - FA Cost Summary"}]
[null,null,"Labor","Equipment + Operating + Power","Materials","Capital","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Pumping",{"$f":"SUMIF($BA$28:$BA$29,TRUE,O112:O113)","v":0},{"$f":"SUMIF($BA$28:$BA$29,TRUE,N112:N113)+SUMIF($BA$28:$BA$29,TRUE,P112:P113)","v":0},"N/A",{"$f":"SUMIF($BA$28:$BA$29,TRUE,M112:M113)","v":0},{"$f":"SUM(C13:F13)","v":0}]
[null,"Forced Evaporation",{"$f":"SUMIF($BA$43:$BA$44,TRUE,N124:N125)","v":0},{"$f":"SUMIF($BA$43:$BA$44,TRUE,O124:O125)+SUMIF($BA$43:$BA$44,TRUE,P124:P125)","v":0},"N/A",{"$f":"SUMIF($BA$43:$BA$44,TRUE,M124:M125)","v":0},{"$f":"SUM(C14:F14)","v":0}]
[null,"Water Treatment",{"$f":"SUMIF($BA$57:$BA$58,TRUE,F136:F137)","v":0},{"$f":"SUMIF($BA$57:$BA$58,TRUE,G136:G137)","v":0},{"$f":"SUMIF($BA$57:$BA$58,TRUE,E136:E137)","v":0},{"$f":"SUMIF($BA$57:$BA$58,TRUE,D136:D137)","v":0},{"$f":"SUM(C15:F15)","v":0}]
[null,"Decontamination",{"$f":"SUMIF($BA$75:$BA$76,TRUE,O145:O146)","v":0},{"$f":"SUMIF($BA$75:$BA$76,TRUE,N145:N146)+SUMIF($BA$75:$BA$76,TRUE,P145:P146)","v":0},"N/A",{"$f":"SUMIF($BA$75:$BA$76,TRUE,M145:M146)","v":0},{"$f":"SUM(C16:F16)","v":0}]
[null,"TOTALS",{"$f":"SUM(C13:C16)","v":0},{"$f":"SUM(D13:D16)","v":0},{"$f":"SUM(E13:E16)","v":0},{"$f":"SUM(F13:F16)","v":0},{"$f":"SUM(G13:G16)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[null,"Standard Power Cost",{"$f":"IF(ISERROR(PowerCost),\"Import Cost Data\",PowerCost)","v":8.974E-2},{"$f":"CurrencySymbol&\"/kWh\"","v":"$/kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pumping Power Cost",{"$f":"IF(ISBLANK(C21),C20,C21)","v":8.974E-2},"$/kWh"]
[null,"User Override Power Cost",null,{"$f":"CurrencySymbol&\"/kWh  (used if costs for pumping differ from standard rates (e.g. use of diesel powered generator or pump)\"","v":"$/kWh  (used if costs for pumping differ from standard rates (e.g. use of diesel powered generator or pump)"}]
[]
[]
["Solution/Water Management - User Input - Pumping"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Period",null,null,"User Overrides",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pumping - Metric units"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Water Type","Management Type","Capital\nCost","Flow (Q)","Pipeline\nLength","Static\nHead","Pipe Diameter (ID)(1)","Pipe\nMaterial","Pump\nEfficiency","Total Concentated Losses (2)","Hrs/Day","Days/\nMonth","Number of Months","Crew Size (3)","Power Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type","Flow (Q)","Pipeline\nLength","Static\nHead","Pipe\nDiameter"]
[-1,null,null,null,null,null,null,null,null,"(select)","(select)",{"$f":"CurrencySymbol","v":"$"},{"$f":"IF(Metric,\"l/s\",\"gpm\")","v":"gpm"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},"(select)","%",null,null,null,null,null,"($/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"l/s","m","m","m"]
[{"$f":"ROW(A28) - ROW($A$27)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I28)))","v":false},{"$f":"IF(ISBLANK(M28),0,IF(Metric,M28,ROUND(GPM2LperSec*M28,2)))","v":0},{"$f":"IF(Metric,N28,ROUND(Ft2M*N28,2))","v":0},{"$f":"IF(Metric,O28,ROUND(Ft2M*O28,1))","v":0},{"$f":"IF(Metric,P28/1000,ROUND(In2M*P28,3))","v":0}]
[]
[]
[null,"Notes:     1. Inside Diameter (ID) depends on nominal diameter and the pipewall thickness."]
[null,"               2. k (total of all losses related to valves, restrictions, etc.). Typically 8 -20. Not significant for longer pipes."]
[null,"               3. Default crew assumes crew of two laborers required during pumping hours"]
[]
[]
[]
[]
[]
["Solution/Water Management - User Input - Enhanced Evaporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Period",null,null,"User Overrides",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forced Evaporation - Metric units"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Water Type","Management Type","Forced\nEvaporation\nMethod","Capital\nCost","Flow (Q)","Pipeline\nLength","Static\nHead","Pipe\nDiameter\n(ID)","Pipe\nMaterial","Pump\nEfficiency","Total\nConcentated Losses (1)","Required\nPressure at Outlet","Hrs/Day","Days/Month","Number of Months","Crew Size","Power Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type","Flow (Q)","Pipeline\nLength","Static\nHead","Pipe\nDiameter","Pressure"]
[-1,null,null,null,null,null,null,null,null,"(select)","(select)","(select)",{"$f":"CurrencySymbol","v":"$"},{"$f":"IF(Metric,\"l/s\",\"gpm\")","v":"gpm"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},"(select)","%",null,{"$f":"IF(Metric,\"mH2O\",\"psi\")","v":"psi"},null,null,null,null,"($/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"l/s","m","m","m","mH2O"]
[{"$f":"ROW(A43) - ROW($A$42)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I43)))","v":false},{"$f":"IF(ISBLANK(N43),0,IF(Metric,N43,ROUND(GPM2LperSec*N43,2)))","v":0},{"$f":"IF(Metric,O43,ROUND(Ft2M*O43,2))","v":0},{"$f":"IF(Metric,P43,ROUND(Ft2M*P43,1))","v":0},{"$f":"IF(Metric,Q43/1000,ROUND(In2M*Q43,3))","v":0},{"$f":"IF(Metric,U43,ROUND(psi2mH2O*U43,3))","v":0}]
[]
[]
[null,"Notes: 1. Default crew assumes crew of two laborers required during pumping hours"]
[null,"               3. Assumes 1-1.5 ton truck for every 2 laborers"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"english units"]
["Solution/Water Management - Water Treatment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Treatment"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Water Type","Treatment\nType","Treatment\nMethod","Montly\nQuantity","Treatment\nLabor Crew\nSize per Shift","Capital\nCost",{"$f":"CONCATENATE(\"Consumable\nCost/\n\",IF(Metric,\"m3\",\"gal\"))","v":"Consumable\nCost/\ngal"},{"$f":"CONCATENATE(\"Treatment\nOperating\nCost/\",IF(Metric,\"m3\",\"gal\"))","v":"Treatment\nOperating\nCost/gal"},"Number of Months","Hours per Day ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type","Annual\nQuant"]
[-1,null,null,null,null,null,null,null,null,"(select)","(select)",null,{"$f":"IF(Metric,\"m3\",\"gal\")","v":"gal"},null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"gal"]
[{"$f":"ROW(A57) - ROW($A$56)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I57)))","v":false},{"$f":"IF(ISBLANK(B57),\"\",IF(Metric,m3_2_Gal*M57,M57))","v":""}]
[]
[]
[null,"Notes:"]
[null,"    1. Use pumping section (above) to calculate pumping costs (including groundwater pumping)."]
[null,"    2. Include initial materials (e.g. chemicals, organic substrate, etc.) in capital cost."]
[null,"    3. Treatment crew includes 1 foreman (crew defined by user above), 1 light truck if crew size > 0"]
[null,"    4. Assumes active treatement crew works 8 hr/day, 365 days/year."]
[null,"    5. Assumes 1 truck per each two employees per shift"]
[]
[]
[]
[]
[]
["Solution/Water Management - User Input - Decontamination"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Period",null,"User Overrides",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decontamination - Metric units"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Management Type","Type","Disposal\nLocation","Capital\nCost","Pumping\nFlow (Q)","Pipeline\nLength","Static\nHead","Pipe\nDiameter\n(ID)","Pipe\nMaterial","Pump\nEfficiency","Total\nConcentated Losses (1)","Number\nof\nWork Days","Pumping\nHrs/Day","Crew Size","Power Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type","Flow (Q)","Pipeline\nLength","Static\nHead","Pipe\nDiameter"]
[-1,null,null,null,null,null,null,null,null,"(select)",null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"IF(Metric,\"l/s\",\"gpm\")","v":"gpm"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},"(select)","%",null,"days",null,null,"($/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"l/s","m","m","m"]
[{"$f":"ROW(A75) - ROW($A$74)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I75)))","v":false},{"$f":"IF(ISBLANK(N75),0,IF(Metric,N75,ROUND(GPM2LperSec*N75,2)))","v":0},{"$f":"IF(Metric,O75,ROUND(Ft2M*O75,2))","v":0},{"$f":"IF(Metric,P75,ROUND(Ft2M*P75,1))","v":0},{"$f":"IF(Metric,Q75/1000,ROUND(In2M*Q75,3))","v":0}]
[]
[]
[null,"Notes:"]
[null,"    1. Assumes triple rinse of all piping, tanks and vessels requiring decontamination"]
[null,"    2. Standard crew includes 2 laborers and 1 foreman"]
[null,"    3. Assumes 1-1.5 ton truck for every 2 laborers"]
[null,"    4. Assumes crew works 8 hr/day"]
[]
[]
[]
[]
[]
[{"$f":"ThisSheetName(A1) & \" - Assumptions & Calculations\"","v":"Solution Mgmt - Assumptions & Calculations"}]
[]
[null,"Manning's Roughness Coefficient",null,null,"Water Treatment Costs"]
[]
[null,"Pipe material","Manning n"]
[null,"HDPE",null,null,"Water treatment cost = CapEx + Labor Cost + Equipment Cost (includes Operating Cost)"]
[null,"  ID < 4\" (100 mm) ",1.0999999999999999E-2]
[null,"  ID ≥ 4 in (100 mm)  < 10 in (250 mm)",0.01,null,"     CapEx = User Entered Value"]
[null,"  ID ≥ 10 in (250 mm)",8.9999999999999993E-3,null,"     Consumable costs = cost of treatment chemicals or materials based quantity treated"]
[null,"PVC",null,null,"     Labor Cost = No. Months x Days/mo. x [(Supervisor Cost x 8 hrs) + (Laborer Cost x Crew Size x Hours/day)]"]
[null,"  ID < 4\" (100 mm) ",1.0999999999999999E-2,null,"     Operating Cost = Fuel, power, maintenance or other costs calculated based on quantity treated"]
[null,"  ID ≥ 4 in (100 mm) < 10 in (250 mm)",0.01,null,"     Equipment Cost = No. Months x Days/mo. x [(Supervisor Truck Cost x 8 hrs) + (Labor Truck Cost x No. Crew Trucks x Hours/day)]"]
[null,"  ID ≥ 10 in (250 mm)",8.9999999999999993E-3,null,"     No. Crew Trucks = 1 per each two laborers per shift"]
[null,"Brass",1.0999999999999999E-2]
[null,"Cast Iron",1.2999999999999999E-2]
[null,"Smooth Steel",1.2E-2]
[null,"Asbestos Cement",1.0999999999999999E-2]
[]
[]
[]
["Solution/Water Management - Pumping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pumping Costs"]
[]
[null,"Description\n(required)","Flow","Manning n\n(see above)","Losses","Velocity(2)","Friction\nHead","Total\nDynamic\nHead","Pump\nEfficiency","Power\nRequired","Horsepower\nRequired","Monthly\nOperating\nHours","Pump\nCapital\nCost","Total\nOperating\nCost","Total \nLabor \nCost","Total Crew Equipment Cost","Total\nCost",{"$f":"\"Cost/\"&IF(Metric,\"m3\",\"gal\")","v":"Cost/gal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flow Q","Flow Q","Manning n","Losses","Velocity","Velocity Check","Friction\nhead","Total\nDynamic\nHead","Pump\nEfficiency","Power\nRequired","Horsepower\nRequired","Monthly\nOperating\nHrs","Total m3 pumped","Crew Size","Monthly\nOp Ex","Total\nOpEx","Pump\nCapEx","Monthly Labor Hrs","Labor Cost","Crew EquipCost"]
[null,null,{"$f":"IF(Metric,\"l/s\",\"gpm\")","v":"gpm"},null,"k",{"$f":"IF(Metric,\"m/sec\",\"ft/sec\")","v":"ft/sec"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"%","kW","HP","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"m3/sec","m3/hr",null,"k","m/s",null,"m","m","%","kW","HP","hr","m3",null,"$","$","$","hr","$","$"]
[{"$f":"A28","v":0},{"$f":"IF(ISBLANK(B28),\"\",B28)","v":""},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(M28)),\"\",M28)","v":""},{"$f":"IF(OR(ISBLANK(B28),C112=\"\"),\"\",BD112)","v":""},{"$f":"IF(OR(ISBLANK(B28),C112=\"\"),\"\",BE112)","v":""},{"$f":"IF(OR(ISBLANK(B28),C112=\"\"),\"\",IF(Metric,BF112,mPerSec2ftPerSec*BF112))","v":""},{"$f":"IF(OR(ISBLANK(B28),C112=\"\"),\"\",IF(Metric,BH112,M2Ft*BH112))","v":""},{"$f":"IF(OR(ISBLANK(B28),C112=\"\"),\"\",IF(Metric,BI112,M2Ft*BI112))","v":""},{"$f":"IF(OR(ISBLANK(B28),C112=\"\"),\"\",BJ112)","v":""},{"$f":"IF(OR(ISBLANK(B28),C112=\"\",C112=\"\"),\"\",BK112)","v":""},{"$f":"IF(OR(ISBLANK(B28),C112=\"\"),\"\",BL112)","v":""},{"$f":"IF(OR(ISBLANK(B28),C112=\"\"),\"\",BM112)","v":""},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(C112)),0,BR112)","v":0},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(C112)),0,IF(L112=\"\",0,BQ112))","v":0},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(D112)),0,IF(L112=\"\",0,BT112))","v":0},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(E112)),0,IF(L112=\"\",0,BU112))","v":0},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(C112)),0,SUM(M112:P112))","v":0},{"$f":"IF(OR(C112=\"\",ISBLANK(B28),ISBLANK(Q112),Q112=\"\"),\"\",ROUND((Q112-M112)/BN112,2))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB28/1000","v":0},{"$f":"BB112*3600","v":0},{"$f":"IF(ISBLANK(Q28),0,IF(Q28=\"HDPE\",IF(BE28<0.1,INDEX(ManningsN,3,2),IF(AND(BE28>=0.1,BE28<0.25),INDEX(ManningsN,4,2),INDEX(ManningsN,5,2))),IF(Q28=\"PVC\",IF(BE28<0.1,INDEX(ManningsN,7,2),IF(AND(BE28>=0.1,BE28<0.25),INDEX(ManningsN,8,2),INDEX(ManningsN,9,2))),INDEX(ManningsN,MATCH(Q28,PipeMaterials,0)+6,2))))","v":0},{"$f":"S28","v":0},{"$f":"IF(BE28=0,0,(4*BB112)/(PI()*BE28^2))","v":0},{"$f":"OR(BF112<=1,BF112>=3)","v":true},{"$f":"IF(BE28=0,0,ROUND(10.29*BD112^2*(BC28*BB112^2)/BE28^(16/3)+0.0826*BE112*(BB112^2/BE28^4),3))","v":0},{"$f":"BD28+BH112","v":0},{"$f":"R28","v":0},{"$f":"IF(BJ112=0,0,ROUND(BB28*BI112/(1.02*BJ112),2))","v":0},{"$f":"ROUNDUP(BK112/0.7457,1)","v":0},{"$f":"T28*U28","v":0},{"$f":"BC112*T28*U28*V28","v":0},{"$f":"IF(ISBLANK(W28), 2,W28)","v":2},{"$f":"ROUND(BM112*IF(ISBLANK(X28),PumpPowerCost,(X28))*BK112,0)","v":0},{"$f":"ROUND(V28*BP112,0)","v":0},{"$f":"L28","v":0},{"$f":"IF(ISBLANK(W28),BM112*2,BM112*W28)","v":0},{"$f":"IF(ISBLANK(W28),BM112*_2ClabLabor*V28,BS112*GeneralLaborRate*V28)","v":0},{"$f":"IF(ISBLANK(W28),BM112*_2ClabEquip*V28,ROUNDUP(W28/2,0)*BM112*_2ClabEquip*V28)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L112:L113)=0,\"\",SUM(L112:L113))","v":""},{"$f":"IF(SUM(M112:M113)=0,0,SUM(M112:M113))","v":0},{"$f":"IF(SUM(N112:N113)=0,0,SUM(N112:N113))","v":0},{"$f":"IF(SUM(O112:O113)=0,0,SUM(O112:O113))","v":0},{"$f":"IF(SUM(P112:P113)=0,0,SUM(P112:P113))","v":0},{"$f":"IF(SUM(Q112:Q113)=0,0,SUM(Q112:Q113))","v":0}]
[null,"Notes:"]
[null,"    1. Assumes 2 man labor crew unless user overrides default."]
[null,"    2. Maintaining pipe flow velocity between 1.0 m/s (3.28 ft/sec) and 3.0 m/s (9.84 ft/sec) is generally accepted piping practice. This range is dictated by economic considerations, allows for maintaining stable flow regime and precludes excessive friction losses, noise, vibration, wear and transient overpressures in the pipeline."]
[null,"         Please revise pipe internal diameter if the calculated velocity is outside of the recommended range. "]
[]
["Solution/Water Management - Enhanced Evaporation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forced Evap"]
[]
[null,"Description\n(required)","Flow","Manning n\n(see above)","Losses","Velocity(2)","Friction\nHead","Total\nDynamic\nHead","Pump\nEfficiency","Power\nRequired","Horsepower\nRequired","Annual\nOperating\nHours","Evaporator/\nPump\nCapital\nCost","Total \nLabor \nCost","Total \nEquipment\nCost","Total\nPower\nCost","Total\nCost",{"$f":"\"Cost/\"&IF(Metric,\"m3\",\"gal\")","v":"Cost/gal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flow Q","Flow Q","Manning n","Losses","Velocity","Velocity Check","Friction\nhead","Pressure\nHead","Total\nDynamic\nHead","Pump\nEfficiency","Power\nRequired","Horsepower\nRequired","Monthly\nOperating\nHrs","Total m3 pumped","Total\nLabor\nHours","Labor\nCost","Equipment Cost","Monthly\nPower Ex","Evaporator + Pump\nCapEx","Total\nPower\nCost","Total\nEquipment"]
[null,null,{"$f":"IF(Metric,\"l/s\",\"gpm\")","v":"gpm"},null,"k",{"$f":"IF(Metric,\"m/sec\",\"ft/sec\")","v":"ft/sec"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"%","kW","HP","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"m3/sec","m3/hr",null,"k","m/s",null,"m","m","m","%","kW","HP","hr","m3","hr","$","$","$","$","$","$"]
[{"$f":"A43","v":0},{"$f":"IF(ISBLANK(B43),\"\",B43)","v":""},{"$f":"IF(OR(ISBLANK(B43),ISBLANK(N43)),\"\",N43)","v":""},{"$f":"IF(OR(ISBLANK(B43),C124=\"\"),\"\",BD124)","v":""},{"$f":"IF(OR(ISBLANK(B43),C124=\"\"),\"\",BE124)","v":""},{"$f":"IF(OR(ISBLANK(B43),C124=\"\"),\"\",IF(Metric,BF124,mPerSec2ftPerSec*BF124))","v":""},{"$f":"IF(OR(ISBLANK(B43),C124=\"\"),\"\",IF(Metric,BH124,M2Ft*BH124))","v":""},{"$f":"IF(OR(ISBLANK(B43),C124=\"\"),\"\",IF(Metric,BJ124,M2Ft*BJ124))","v":""},{"$f":"IF(OR(ISBLANK(B43),C124=\"\"),\"\",BK124)","v":""},{"$f":"IF(OR(ISBLANK(B43),C124=\"\",C124=\"\"),\"\",BL124)","v":""},{"$f":"IF(OR(ISBLANK(B43),C124=\"\"),\"\",BM124)","v":""},{"$f":"IF(OR(ISBLANK(B43),C124=\"\"),\"\",BN124)","v":""},{"$f":"IF(OR(ISBLANK(B43),ISBLANK(C124)),0,BT124)","v":0},{"$f":"IF(OR(ISBLANK(B43),L124=0),0,BQ124)","v":0},{"$f":"IF(OR(ISBLANK(B43),L124=\"\"),0,BR124)","v":0},{"$f":"IF(OR(ISBLANK(B43),L124=\"\",L124=0),0,BU124)","v":0},{"$f":"IF(OR(ISBLANK(B43),ISBLANK(C124)),0,SUM(M124:P124))","v":0},{"$f":"IF(OR(C124=\"\",ISBLANK(B43),ISBLANK(Q124),Q124=\"\"),\"\",ROUND((Q124-M124)/BO124,2))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB43/1000","v":0},{"$f":"BB124*3600","v":0},{"$f":"IF(ISBLANK(R43),0,IF(R43=\"HDPE\",IF(BE43<0.1,INDEX(ManningsN,3,2),IF(AND(BE43>=0.1,BE43<0.25),INDEX(ManningsN,4,2),INDEX(ManningsN,5,2))),IF(R43=\"PVC\",IF(BE43<0.1,INDEX(ManningsN,7,2),IF(AND(BE43>=0.1,BE43<0.25),INDEX(ManningsN,8,2),INDEX(ManningsN,9,2))),INDEX(ManningsN,MATCH(R43,PipeMaterials,0)+6,2))))","v":0},{"$f":"T43","v":0},{"$f":"IF(BE43=0,0,(4*BB124)/(PI()*BE43^2))","v":0},{"$f":"OR(BF124<=1,BF124>=3)","v":true},{"$f":"IF(BE43=0,0,ROUND(10.29*BD124^2*(BC43*BB124^2)/BE43^(16/3)+0.0826*BE124*(BB124^2/BE43^4),3))","v":0},{"$f":"BF43","v":0},{"$f":"BD43+BH124+BI124","v":0},{"$f":"S43","v":0},{"$f":"IF(BK124=0,0,ROUND(BB43*BJ124/(BK124*1.02),0))","v":0},{"$f":"ROUNDUP(BL124/0.7457,1)","v":0},{"$f":"V43*W43","v":0},{"$f":"BC124*V43*W43*X43","v":0},{"$f":"BN124*X43","v":0},{"$f":"BP124*IF(ISBLANK(Y43),2,Y43)*GeneralLaborRate","v":0},{"$f":"BP124*IF(ISBLANK(Y43),1,ROUNDUP(Y43/2,0))*LightTruckRate","v":0},{"$f":"ROUND(BN124*IF(ISBLANK(Z43),PumpPowerCost,(Z43))*BL124,0)","v":0},{"$f":"M43","v":0},{"$f":"ROUND(X43*BS124,0)","v":0},{"$f":"ROUND(X43*BR124,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L124:L125)=0,\"\",SUM(L124:L125))","v":""},{"$f":"IF(SUM(M124:M125)=0,0,SUM(M124:M125))","v":0},{"$f":"IF(SUM(N124:N125)=0,0,SUM(N124:N125))","v":0},{"$f":"IF(SUM(O124:O125)=0,0,SUM(O124:O125))","v":0},{"$f":"IF(SUM(P124:P125)=0,0,SUM(P124:P125))","v":0},{"$f":"IF(SUM(Q124:Q125)=0,0,SUM(Q124:Q125))","v":0}]
[null,"Notes:"]
[null,"    1. Assumes 2 man labor crew unless user overrides default."]
[null,"    2. Maintaining pipe flow velocity between 1.0 m/s (3.28 ft/sec) and 3.0 m/s (9.84 ft/sec) is generally accepted piping practice. This range is dictated by economic considerations, allows for maintaining stable flow regime and precludes excessive friction losses, noise, vibration, wear and transient overpressures in the pipeline."]
[null,"         Please revise pipe internal diameter if the calculated velocity is outside of the recommended range. "]
[]
["Solution/Water Management - Water Treatment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Treatment"]
[]
[null,"Description\n(required)","Total\nQuantity\nTreated","Capital\nCost","Total\nConsumables\nCost","Total \nLabor \nCost","Total \nEquipment\n+ Operating \nCost","Total\nTreatment\nCost",{"$f":"\"Cost/\"&IF(Metric,\"m3\",\"gal\")","v":"Cost/gal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total\nCrew\nTime","Total Supervisor time","Capital\nCost","Total\nMaterial\nCost","Total\nOperating\nCost","Total\nLabor\nCost","Total\nEquipment Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"gal\")","v":"gal"},{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hrs","hrs","$","$","$","$","$"]
[{"$f":"A57","v":0},{"$f":"IF(ISBLANK(B57),\"\",B57)","v":""},{"$f":"IF(OR(ISBLANK(B57),ISBLANK(M57)),\"\",IF(Metric,ROUND(Gal_2_m3*BB57*R57,0),BB57*R57))","v":""},{"$f":"IF(ISBLANK(B57),0,BD136)","v":0},{"$f":"IF(OR(ISBLANK(B57),C136=\"\"),0,BE136)","v":0},{"$f":"IF(OR(ISBLANK(B57),C136=\"\"),0,BG136)","v":0},{"$f":"IF(OR(ISBLANK(B57),C136=\"\"),0,BF136+BH136)","v":0},{"$f":"IF(ISBLANK(B57),0,SUM(D136:G136))","v":0},{"$f":"IF(OR(ISBLANK(B57),ISBLANK(C136),C136=\"\"),\"\",(H136-D136)/C136)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(B57),ISBLANK(N57)),0,ROUND(R57/12*365*S57,0))","v":0},{"$f":"IF(OR(ISBLANK(B57),ISBLANK(N57)),0,ROUND(R57/12*365*8,0))","v":0},{"$f":"O57","v":0},{"$f":"ROUND(P57*M57*R57,0)","v":0},{"$f":"ROUND(Q57*M57*R57,0)","v":0},{"$f":"IF(N57=0,0,(BB136*(N57*GeneralLaborRate))+(BC136*Foreman))","v":0},{"$f":"(ROUNDUP(N57/2,0)*BB136*LightTruckRate)+(BC136*SupervisorsTruck)","v":0}]
[null,{"$f":"IF(ISBLANK(B58),\"\",B58)","v":""},{"$f":"IF(OR(ISBLANK(B58),ISBLANK(M58)),\"\",IF(Metric,ROUND(Gal_2_m3*BB58*R58,0),BB58*R58))","v":""},{"$f":"IF(ISBLANK(B58),\"\",BD137)","v":""},{"$f":"IF(ISBLANK(B58),\"\",IF(C137=\"\",0,BE137))","v":""},{"$f":"IF(ISBLANK(B58),\"\",IF(C137=\"\",0,BG137))","v":""},{"$f":"IF(ISBLANK(B58),\"\",IF(C137=\"\",0,BF137+BH137))","v":""},{"$f":"IF(ISBLANK(B58),\"\",SUM(D137:G137))","v":""},{"$f":"IF(ISBLANK(C58),\"\",SUM(E137:H137))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(B58),ISBLANK(N58)),0,ROUND(R58/12*365*S58,0))","v":0},{"$f":"IF(OR(ISBLANK(B58),ISBLANK(N58)),0,ROUND(R58/12*365*8,0))","v":0},{"$f":"O58","v":0},{"$f":"ROUND(P58*M58*R58,0)","v":0},{"$f":"ROUND(Q58*M58*R58,0)","v":0},{"$f":"IF(N58=0,0,(BB137*(N58*GeneralLaborRate))+(BC137*Foreman))","v":0},{"$f":"(ROUNDUP(N58/2,0)*BB137*LightTruckRate)+(BC137*SupervisorsTruck)","v":0}]
[null,null,{"$f":"IF(SUM(C136:C137)=0,\"\",SUM(C136:C137))","v":""},{"$f":"IF(SUM(D136:D137)=0,0,SUM(D136:D137))","v":0},{"$f":"IF(SUM(E136:E137)=0,0,SUM(E136:E137))","v":0},{"$f":"IF(SUM(F136:F137)=0,0,SUM(F136:F137))","v":0},{"$f":"IF(SUM(G136:G137)=0,0,SUM(G136:G137))","v":0},{"$f":"IF(SUM(H136:H137)=0,0,SUM(H136:H137))","v":0}]
[]
[]
["Solution/Water Management - Decontamination",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decontamination"]
[]
[null,"Description\n(required)","Flow","Manning n\n(see above)","Losses","Velocity(1)","Friction\nHead","Total\nDynamic\nHead","Pump\nEfficiency","Power\nRequired","Horsepower\nRequired","Total\nOperating\nHours","Pump\nCapital\nCost","Total\nOperating\nCost","Total \nLabor \nCost","Total \nEquipment \nCost","Total\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flow Q","Flow Q","Manning n","Losses","Velocity","Velocity Check","Friction\nhead","Total\nDynamic\nHead","Pump\nEfficiency","Power\nRequired","Horsepower\nRequired","Total\nCrew\nTime","Total\nPumping\nHrs","Total\nPumping\nCost","\nCapEx","Labor\nCost","Equipment Cost"]
[null,null,{"$f":"IF(Metric,\"l/s\",\"gpm\")","v":"gpm"},null,"k",{"$f":"IF(Metric,\"m/sec\",\"ft/sec\")","v":"ft/sec"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"%","kW","HP","hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"m3/sec","m3/hr",null,"k","m/s",null,"m","m","%","kW","HP","hrs","hr","$","$","$","$"]
[{"$f":"A75","v":0},{"$f":"IF(ISBLANK(B75),\"\",B75)","v":""},{"$f":"IF(OR(ISBLANK(B75),ISBLANK(N75)),\"\",N75)","v":""},{"$f":"IF(OR(ISBLANK(B75),C145=\"\"),\"\",BD145)","v":""},{"$f":"IF(OR(ISBLANK(B75),C145=\"\"),\"\",BE145)","v":""},{"$f":"IF(OR(ISBLANK(B75),C145=\"\"),\"\",IF(Metric,BF145,mPerSec2ftPerSec*BF145))","v":""},{"$f":"IF(OR(ISBLANK(B75),C145=\"\"),\"\",IF(Metric,BH145,M2Ft*BH145))","v":""},{"$f":"IF(OR(ISBLANK(B75),C145=\"\"),\"\",IF(Metric,BI145,M2Ft*BI145))","v":""},{"$f":"IF(OR(ISBLANK(B75),C145=\"\"),\"\",BJ145)","v":""},{"$f":"IF(OR(ISBLANK(B75),C145=\"\",C145=\"\"),\"\",BK145)","v":""},{"$f":"IF(OR(ISBLANK(B75),C145=\"\"),\"\",BL145)","v":""},{"$f":"IF(OR(ISBLANK(B75),C145=\"\"),\"\",BN145)","v":""},{"$f":"IF(OR(ISBLANK(B75),ISBLANK(C145)),0,BP145)","v":0},{"$f":"IF(OR(ISBLANK(B75),ISBLANK(C145),L145=\"\"),0,BO145)","v":0},{"$f":"IF(OR(ISBLANK(B75),ISBLANK(C145),L145=\"\"),0,BQ145)","v":0},{"$f":"IF(OR(ISBLANK(B75),ISBLANK(E145),L145=\"\"),0,BR145)","v":0},{"$f":"IF(OR(ISBLANK(B75),ISBLANK(C145)),0,SUM(M145:P145))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB75/1000","v":0},{"$f":"BB145*3600","v":0},{"$f":"IF(ISBLANK(R75),0,IF(R75=\"HDPE\",IF(BE75<0.1,INDEX(ManningsN,3,2),IF(AND(BE75>=0.1,BE75<0.25),INDEX(ManningsN,4,2),INDEX(ManningsN,5,2))),IF(R75=\"PVC\",IF(BE75<0.1,INDEX(ManningsN,7,2),IF(AND(BE75>=0.1,BE75<0.25),INDEX(ManningsN,8,2),INDEX(ManningsN,9,2))),INDEX(ManningsN,MATCH(R75,PipeMaterials,0)+6,2))))","v":0},{"$f":"T75","v":0},{"$f":"IF(BE75=0,0,(4*BB145)/(PI()*BE75^2))","v":0},{"$f":"OR(BF145<=1,BF145>=3)","v":true},{"$f":"IF(BE75=0,0,ROUND(10.29*BD145^2*(BC75*BB145^2)/BE75^(16/3)+0.0826*BE145*(BB145^2/BE75^4),3))","v":0},{"$f":"BD75+BH145","v":0},{"$f":"S75","v":0},{"$f":"IF(BJ145=0,0,ROUND(BB75*BI145/(1.02*BJ145),2))","v":0},{"$f":"ROUNDUP(BK145/0.7457,1)","v":0},{"$f":"U75*8","v":0},{"$f":"ROUND(V75*U75,0)","v":0},{"$f":"ROUND(BN145*IF(ISBLANK(X75),PumpPowerCost,(X75))*BK145,0)","v":0},{"$f":"M75","v":0},{"$f":"BM145*((IF(ISBLANK(W75),2,W75)*GeneralLaborRate)+ForemanRate)","v":0},{"$f":"BM145*IF(ISBLANK(W75),1,ROUNDUP(W75/3,0))*LightTruckRate","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L145:L146)=0,\"\",SUM(L145:L146))","v":""},{"$f":"IF(SUM(M145:M146)=0,0,SUM(M145:M146))","v":0},{"$f":"IF(SUM(N145:N146)=0,0,SUM(N145:N146))","v":0},{"$f":"IF(SUM(O145:O146)=0,0,SUM(O145:O146))","v":0},{"$f":"IF(SUM(P145:P146)=0,0,SUM(P145:P146))","v":0},{"$f":"IF(SUM(Q145:Q146)=0,0,SUM(Q145:Q146))","v":0}]
[]
[null,"Notes:"]
[null,"    2. Maintaining pipe flow velocity between 1.0 m/s (3.28 ft/sec) and 3.0 m/s (9.84 ft/sec) is generally accepted piping practice. This range is dictated by economic considerations, allows for maintaining stable flow regime and precludes excessive friction losses, noise, vibration, wear and transient overpressures in the pipeline."]
[null,"         Please revise pipe internal diameter if the calculated velocity is outside of the recommended range. "]

{"sheet":"Pits","index":12,"n_rows":78,"n_cols":136,"rows_kept":78,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"},null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
[{"$f":"\"Pits - \"&CostType&\" Cost Summary\"","v":"Pits - FA Cost Summary"}]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Safety Berm Construction Cost",{"$f":"SUMIF($BA$28:$BA$29,TRUE,I68:I69)","v":0},{"$f":"SUMIF($BA$28:$BA$29,TRUE,J68:J69)","v":0},"N/A",{"$f":"SUM(C12:E12)","v":0}]
[null,"Safety Berm Revegetation Cost",{"$f":"SUMIF($BA$28:$BA$29,TRUE,D76:D77)","v":0},{"$f":"SUMIF($BA$28:$BA$29,TRUE,E76:E77)","v":0},{"$f":"SUMIF($BA$28:$BA$29,TRUE,F76:F77)","v":0},{"$f":"SUM(C13:E13)","v":0}]
[null,"TOTALS",{"$f":"SUM(C12:C13)","v":0},{"$f":"SUM(D12:D13)","v":0},{"$f":"SUM(E12:E13)","v":0},{"$f":"SUM(F12:F13)","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Input Converted to English Units"]
["Pits - User Input"]
["Facility Description",null,null,null,null,null,null,null,null,"Pit Berms",null,null,null,null,"Berm Construction",null,null,"Hauling (if selected method)",null,null,null,"Revegetation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction type","Pit Berms"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Berm\n(or Highwall)\nLength","Berm\nHeight","Berm\nBase\nWidth","Berm\nSideslope\nAngle","Volume\n(if calculated \nelsewhere)","Berm\nConstruction\nMethod","Berm Material Type","Berm\nConstruction\nFleet","Haul Distance to Placement Location","Slope to Placement Location","Cycle Time Override","Maximum\nFleet Size","Seed Mix","Mulch","Fertilizer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type","Fleet (haul, cut, push)","Berm\n(or Highwall)\nLength","Berm\nHeight","Berm\nBase\nWidth","Volume\nUser overrid","Distance to Stockpile","Slope to \nStockpile","Dozer/Excavate Fleet","Cover Truck Fleet"]
[-1,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"_H:1V",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},"(select)","(select)","(select)",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(user override)","(user override)","(select)","(select)","(select)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","cy","ft","% grade"]
[{"$f":"ROW(A28) - ROW($A$27)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(IF(BE28-(2*BD28*M28)<0,\"  <<< Berm Dimension Error - Berm Height too high for base and/or Side Slope Angle\",\"\"),IF(ABS(S28)>20,\" / See Note 2.\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I28)))","v":false},{"$f":"IF(ISBLANK(O28),0,IF(O28=\"Haul & Place\",\"LongHaul\",IF(O28=\"Dozer\",\"Push\",\"Cut\")))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*J28,0),J28)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*K28,0),K28)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*L28,0),L28)","v":0},{"$f":"IF(Metric,ROUND(M3_2_CY*N28,0),N28)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*R28,0),R28)","v":0},{"$f":"S28","v":0},{"$f":"IF(ISBLANK(Q28),0,LEFT(Q28,SEARCH(\" \",Q28)-1))","v":0},{"$f":"IF(ISBLANK(Q28),0,IF(LEFT(Q28,SEARCH(\" \",Q28)-1)=\"Scraper\",\"Scraper\",IF(LEFT(Q28,SEARCH(\" \",Q28)-1)=\"Tandem\",\"Tandem\",LEFT(Q28,SEARCH(\" \",Q28)-1))))","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[null,"  3. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
[]
[]
[]
[]
[{"$f":"ThisSheetName(A1) & \" - Assumptions & Calculations\"","v":"Pits - Assumptions & Calculations"}]
[]
[null,"Safety Berm Volume Calculation"]
[]
[null,"Cross Sectional Area = (a+b)/2 x h"]
[null,"Berm Volume = Berm Length x Crossectional Area x No. Sides"]
[]
[null,"Dozer productivity assumes push distance of:"]
[null,100,{"$f":"IF(Metric, \"m\", \"ft\")","v":"ft"}]
[]
[null,"Dozer:"]
[null,"   Length x (Berm Base Width + Dozer Push Distance) - accounts for disturbance created in borrow area"]
[]
[null,"Excavator:"]
[null,"   Length x (Berm Base Width + (2 x Excavator Track Width) - accounts for disturbance created in borrow area"]
[]
[null,"Haul & Place:"]
[null,"   Length x Berm Base Width - if necessary use Yards sheet to account for disturbance created in borrow area"]
[]
[null,"Revegetation Calculations"]
[]
[null,"Minimum 1 acre revegetation crew time per area"]
[]
[]
["Pits - Safety Berm Construction Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Safety Berms",null,null,null,null,null,null,null,null,"Dozer"]
[" ",null,"Safety Berm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excavator",null,null,null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Safety \nBerm \nVolume","Selected\nFleet","Cycle Time","Haul Fleet Size","Corrected\nFleet\nProductivity","Total \nHours","Safety \nBerm \nLabor \nCost","Safety\n Berm \nEquipment \nCost","Total \nSafety \nBerm \nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Method","Berm \nVolume","Fleet","Haul Cycle Time","Selected fleet\nproductivity","Selected\nFleet\nHours","Selected Fleet\nLabor\nCost","Selected Fleet\nEquip\nCost","Selected Fleet\nTotal\nCost",null,"Selected\nDozer\nFleet","Raw Prod\nuses push\ndistance from diagram","Corrected\nProd","Total \nHours","Labor\nCost","Equipment\nCost","Fleet","Selected\nExcavator\nFleet","Selected\nProductivity","Selected\nFleet\nHrs","Selected Fleet\nLabor","Selected Fleet\nEquip","Excavator Production","Excavator hours","Equipment Cost","Labor Cost","Total Cost","Haul material","Haul distance","Selected\nHaul Fleet","Fleet Size","Selected\nFleet\nProductivity","Selected\nFleet\nHrs","Selected\nFleet\nLabor","Selected\nFleet\nEquip","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Total Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Total Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cu yd",null,null,"cy/hr","hr","$","$","$",null,null,"cy/hr","cy/hr","hrs","$","$",null,null,"cy/hr","hr","$","$","cy/hr","hr","$","$","$",null,"ft",null,null,"LCY/hr",null,"$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A28","v":0},{"$f":"IF(ISBLANK(B28),\"\",B28)","v":""},{"$f":"IF(OR(ISBLANK(B28),OR(ISBLANK(BD28),BD28=0)),\"\",IF(Metric,ROUND(CY_2_M3*BB68,0),BB68))","v":""},{"$f":"IF(C68=\"\",\"\",IF(ISBLANK(O28),\"Select Method\",IF(AND(BB68<>0,ISBLANK(Q28)),\"Select Fleet\",IF(ISBLANK(P28),\"Material Type\",IF(AND(O28=\"Haul & Place\",ISBLANK(Q28)),\"Select Fleet\",IF(O28=\"Haul & Place\",IF(RIGHT(Q28,5)=\"Truck\",INDIRECT(BJ28&\"Truck\")&\"/\"&INDIRECT(BJ28&\"Loader\")&\"/\"&INDIRECT(BJ28&\"TruckDozer\"),IF(BJ28=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BJ28=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))),BC68))))))","v":""},{"$f":"IF(C68=\"\",\"\",IF(ISBLANK(O28),\"Select Method\",IF(AND(BB68<>0,ISBLANK(Q28)),\"Select Fleet\",IF(ISBLANK(P28),\"Material Type\",IF(AND(O28=\"Haul & Place\",OR(ISBLANK(R28),ISBLANK(S28))),\"Haul Info\",BD68)))))","v":""},{"$f":"IF(D68=\"\",\"\",IF(ISBLANK(O28),\"Select Method\",IF(AND(BB68<>0,ISBLANK(Q28)),\"Select Fleet\",IF(AND(O28=\"Haul & Place\",ISBLANK(Q28),Q28=\"optimize\"),\"Select Fleet\",IF(ISBLANK(P28),\"Material Type\",IF(AND(O28=\"Haul & Place\",OR(ISBLANK(R28),ISBLANK(S28))),\"Haul Info\",IF(RIGHT(Q28,5)=\"Truck\",CV68,IF(Q28=\"Scraper Dozer\",DL68,IF(Q28=\"Tandem Scraper\",EA68,\"\")))))))))","v":""},{"$f":"IF(OR(ISBLANK(B28),C68=\"\",C68=0),\"\",IF(AND(BB68<>0,ISBLANK(Q28)),\"Select Fleet\",IF(ISBLANK(P28),\"Material Type\",IF(AND(O28=\"Haul & Place\",OR(ISBLANK(R28),ISBLANK(S28))),\"Haul Info\",IF(Metric,ROUND(CY_2_M3*BE68,0),BE68)))))","v":""},{"$f":"IF(OR(ISBLANK(B28),C68=\"\"),0,IF(AND(BB68<>0,ISBLANK(Q28)),\"Select Fleet\",IF(ISBLANK(P28),\"Material Type\",IF(AND(O28=\"Haul & Place\",OR(ISBLANK(R28),ISBLANK(S28))),\"Haul Info\",BF68))))","v":0},{"$f":"IF(OR(ISBLANK(B28),C68=\"\"),0,IF(ISTEXT(H68),0,BG68))","v":0},{"$f":"IF(OR(ISBLANK(B28),C68=\"\"),0,IF(ISTEXT(H68),0,BH68))","v":0},{"$f":"IF(OR(ISBLANK(B28),C68=\"\"),0,IF(OR(C68=0,ISBLANK(Q28)),0,SUM(I68:J68)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LEFT(O28,4)","v":""},{"$f":"IF(AND(NOT(ISBLANK(N28)),N28=0),0,IF(ISBLANK(N28),ROUND(((IF(BE28-(2*BD28*M28)<0,0,BE28-(2*BD28*M28))+BE28)/2*BD28)*BC28/27,0),BF28))","v":0},{"$f":"IF(C68=\"\",0,IF(ISBLANK(O28),\"\",IF(AND(BB68<>0,ISBLANK(Q28)),\"Select Fleet\",IF(O28=\"Dozer\",INDIRECT(BI28&\"Dozer\"),IF(O28=\"Excavate\",INDIRECT(BI28&\"Excavator\"),IF(AND(O28=\"Haul & Place\",ISBLANK(Q28)),\"Select Fleet\",IF(O28=\"Haul & Place\",IF(RIGHT(Q28,5)=\"Truck\",CU68,IF(BJ28=\"Scraper Dozer\",DK68,IF(BJ28=\"Tandem\",DZ68,\"\"))))))))))","v":0},{"$f":"IF(ISBLANK(B28),0,IF(O28=\"Haul & Place\",IF(RIGHT(Q28,5)=\"Truck\",CU68,IF(BJ28=\"Scraper\",DK68,IF(BJ28=\"Tandem\",DZ68,\"\"))),\"\"))","v":0},{"$f":"IF($O28=\"Dozer\",BM68,IF($O28=\"Excavate\",BS68,IF($O28=\"Haul & Place\",CF68,0)))","v":0},{"$f":"IF($O28=\"Dozer\",BN68,IF($O28=\"Excavate\",BT68,IF($O28=\"Haul & Place\",CG68,0)))","v":0},{"$f":"IF($O28=\"Dozer\",BO68,IF($O28=\"Excavate\",BU68,IF($O28=\"Haul & Place\",CH68,0)))","v":0},{"$f":"IF($O28=\"Dozer\",BP68,IF($O28=\"Excavate\",BV68,IF($O28=\"Haul & Place\",CI68,0)))","v":0},{"$f":"BG68+BH68","v":0},null,{"$f":"IF(O28=\"Dozer\",INDIRECT(BI28 & \"Dozer\"),\"Not dozer\")","v":"Not dozer"},{"$f":"IF(ISBLANK(B28),0,IF(BB68=0,0,ROUND(HLOOKUP(INDIRECT(BI28&\"Dozer\"),DozerProductionArray,13,FALSE)*BermPushDistance^HLOOKUP(INDIRECT(BI28&\"Dozer\"),DozerProductionArray,14,FALSE),0)))","v":0},{"$f":"IF(ISBLANK(B28),0,ROUND(BL68*Dozer_Operator*Dozer_Job_Efficiency*HLOOKUP(INDIRECT(BI28&\"Dozer\"),DozerSpecifications,8,FALSE),0))","v":0},{"$f":"IF(OR(ISBLANK(B28),BB68=\"\"),0,IF(ROUND(BB68/BM68,HoursRounding)<1,1,ROUND(BB68/BM68,HoursRounding)))","v":0},{"$f":"IF(ISBLANK(B28),0,ROUND(BN68*INDIRECT(BI28 & \"DozerLaborRate\"),0))","v":0},{"$f":"IF(ISBLANK(B28),0,ROUND(BN68*INDIRECT(BI28 & \"DozerEquipRate\"),0))","v":0},{"$f":"IF(C68=\"\",0,IF(ISBLANK(O28),\"Select Method\",IF(AND(OR(O28=\"Dozer\",O28=\"Excavate\"),ISBLANK(BC68)),\"Select Fleet\",IF(AND(O28=\"Haul & Place\",ISBLANK(Q28)),\"Select Fleet\",BC68))))","v":0},{"$f":"IF(O28=\"Excavate\",INDIRECT(BI28 & \"Excavator\"),0)","v":0},{"$f":"IF(O28=\"Excavate\",BW68,0)","v":0},{"$f":"IF(O28=\"Excavate\",BX68,0)","v":0},{"$f":"IF(O28=\"Excavate\",BZ68,0)","v":0},{"$f":"IF(O28=\"Excavate\",BY68,0)","v":0},{"$f":"IF(BI28=0,0,INDEX(ExcavatorSpecficationsArray,16,MATCH(INDIRECT(BI28 & \"Excavator\"),ExcavatorList,0)))","v":0},{"$f":"IF(BW68=0,0,IF(BB68/BW68<1,1,ROUND(BB68/BW68,HoursRounding)))","v":0},{"$f":"IF(BI28=0,0,ROUND(BX68*INDIRECT(BI28 & \"ExcavatorEquipRate\"),0))","v":0},{"$f":"IF(BI28=0,0,ROUND(BX68*INDIRECT(BI28&\"ExcavatorLaborRate\"),0))","v":0},{"$f":"BZ68+BY68","v":0},{"$f":"P28","v":0},{"$f":"BG28","v":0},{"$f":"IF(O28=\"Haul & Place\",IF(Q28=\"\",\"Select Fleet\",Q28),\"not haul\")","v":"not haul"},{"$f":"BJ28","v":0},{"$f":"IF(RIGHT(CD68,5)=\"Truck\",CX68,IF(CD68=\"Scraper Dozer\",DM68,IF(CD68=\"Tandem Scraper\",EB68,\"\")))","v":""},{"$f":"IF(RIGHT(CD68,5)=\"Truck\",CY68,IF(CD68=\"Scraper Dozer\",DN68,IF(CD68=\"Tandem Scraper\",EC68,0)))","v":0},{"$f":"IF(RIGHT(CD68,5)=\"Truck\",DA68,IF(CD68=\"Scraper Dozer\",DP68,IF(CD68=\"Tandem Scraper\",EE68,0)))","v":0},{"$f":"IF(RIGHT(CD68,5)=\"Truck\",CZ68,IF(CD68=\"Scraper Dozer\",DO68,IF(CD68=\"Tandem Scraper\",ED68,0)))","v":0},{"$f":"ABS(BH28)","v":0},{"$f":"IF(BJ28=0,0,ROUND(BG28/(INDEX(INDIRECT(BJ28&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BJ28&\"TruckLoadedWeight\"),0),MATCH(IF(CJ68-INDIRECT(BJ28&\"TruckRollingResistance\")<0,0,CJ68-INDIRECT(BJ28&\"TruckRollingResistance\")),INDIRECT(BJ28&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BJ28=0,0,ROUND(BG28/(INDEX(INDIRECT(BJ28 & \"TruckSpeedTable\"),MATCH(P28,HaulMaterials,0),MATCH(IF(CJ68-INDIRECT(BJ28 & \"TruckRollingResistance\")<0,0,CJ68-INDIRECT(BJ28 & \"TruckRollingResistance\")),INDIRECT(BJ28 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CE68=0,0,ROUND(CC68/(INDEX(INDIRECT(CE68&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CE68&\"TruckLoadedWeight\"),0),MATCH(IF(CJ68-INDIRECT(CE68&\"TruckRollingResistance\")<0,0,CJ68+INDIRECT(CE68&\"TruckRollingResistance\")),INDIRECT(CE68&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CE68=0,0,ROUND(CC68/(INDEX(INDIRECT(CE68&\"TruckUHSpeedTable\"),MATCH(CB68,HaulMaterials,0),MATCH(IF(CJ68-INDIRECT(CE68&\"TruckRollingResistance\")<0,0,CJ68+INDIRECT(CE68&\"TruckRollingResistance\")),INDIRECT(CE68&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH28>=0,CM68,CN68)","v":0},{"$f":"IF(BH28>=0,CL68,CK68)","v":0},{"$f":"CO68+CP68","v":0},{"$f":"IF(BJ28=0,0,INDIRECT(BJ28 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(BJ28=0,0,INDIRECT(BJ28 & \"TruckManuverDump\"))","v":0},{"$f":"IF(BJ28=0,0,INDIRECT(BJ28&IF(INDIRECT(BJ28&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(T28),T28=\"\"),CQ68+CR68+CS68+CT68,T28)","v":0},{"$f":"IF(CT68=0,0,IF(ISBLANK(U28),IF((CU68-CT68)/CT68<=1,2,ROUNDUP((CU68-CT68)/CT68,0)),U28))","v":0},{"$f":"IF(BJ28=0,0,ROUND((60/CU68)*INDIRECT(BJ28&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BJ28=0,0,ROUND(CV68*CW68*TruckOperator*INDIRECT(BJ28 & \"TruckJobEfficiency\")*INDIRECT(BJ28 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(CX68=0,0,ROUND(BB68/CX68,HoursRounding))","v":0},{"$f":"IF(BJ28=0,0,ROUND(IF(CY68<1,1,(CY68))*((CV68*INDIRECT(BJ28&\"TruckEquipRate\"))+INDIRECT(BJ28&\"LoaderEquipRate\")+INDIRECT(BJ28&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BJ28=0,0,ROUND(IF(CY68<1,1,(CY68))*((CV68*INDIRECT(BJ28 & \"TruckLaborRate\"))+INDIRECT(BJ28 & \"LoaderLaborRate\")+INDIRECT(BJ28 & \"TruckDozerLaborRate\")),0))","v":0},{"$f":"CZ68+DA68","v":0},{"$f":"ROUND(BG28/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CJ68-HaulScraperRollingResistance<0,0,CJ68-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(ISBLANK(P28),0,ROUND(BG28/(INDEX(HaulScraperSpeedTable,MATCH(P28,HaulMaterials,0)+1,MATCH(IF(CJ68-HaulScraperRollingResistance<0,0,CJ68-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CC68/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CJ68-HaulScraperRollingResistance<0,0,CJ68+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(CB68=0,0,ROUND(CC68/(INDEX(HaulScraperUHSpeedTable,MATCH(CB68,HaulMaterials,0),MATCH(IF(CJ68-HaulScraperRollingResistance<0,0,CJ68+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BH28>=0,DE68,DF68)","v":0},{"$f":"IF(BH28>=0,DD68,DC68)","v":0},{"$f":"DG68+DH68","v":0},{"$f":"IF(ISBLANK(B28),0,IF($C68=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread))","v":0},{"$f":"IF(OR(ISBLANK(T28),T28=\"\"),DI68+DJ68,T28)","v":0},{"$f":"IF(ISBLANK(B28),0,IF($C68=0,\"\",IF(ISBLANK(U28),IF(TRUNC(DI68/DJ68,0)<1,2,ROUND(DI68/DJ68,0)),U28)))","v":0},{"$f":"IF(ISBLANK(B28),0,IF($C68=0,\"\",ROUND((60/(DI68+DJ68)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DL68,CubesRounding)))","v":0},{"$f":"IF(DM68=0,0,ROUND(BB68/DM68,HoursRounding))","v":0},{"$f":"ROUND(IF(DN68<1,1,DN68)*((DL68*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":654},{"$f":"ROUND(IF(DN68<1,1,DN68)*((DL68*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":120},{"$f":"DO68+DP68","v":774},{"$f":"ROUND(BG28/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CJ68-TandemScraperRollingResistance<0,0,CJ68-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(ISBLANK(P28),0,ROUND(BG28/(INDEX(TandemScraperSpeedTable,MATCH(P28,HaulMaterials,0)+1,MATCH(IF(CJ68-TandemScraperRollingResistance<0,0,CJ68-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CC68/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CJ68-TandemScraperRollingResistance<0,0,CJ68+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(CB68=0,0,ROUND(CC68/(INDEX(TandemScraperUHSpeedTable,MATCH(CB68,HaulMaterials,0),MATCH(IF(CJ68-TandemScraperRollingResistance<0,0,CJ68+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BH28>=0,DT68,DU68)","v":0},{"$f":"IF(BH28>=0,DS68,DR68)","v":0},{"$f":"DV68+DW68","v":0},{"$f":"IF(OR(ISBLANK(B28),$C68=0),0,TandemScraperLoadTime+TandemScraperManuverSpread)","v":0},{"$f":"IF(OR(ISBLANK(T28),T28=\"\"),DX68+DY68,T28)","v":0},{"$f":"IF(DY68=0,0,IF(ISBLANK(U28),IF(TRUNC(DX68/DY68,0)<2,2,TRUNC(DX68/DY68,0)+IF(MOD(TRUNC(DX68/DY68,0),2),1,0)),U28))","v":0},{"$f":"IF(OR(ISBLANK(B28),$C68=0),0,ROUND((60/(DX68+DY68)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EA68,CubesRounding))","v":0},{"$f":"IF(EB68=0,0,ROUND(BB68/EB68,HoursRounding))","v":0},{"$f":"ROUND(IF(EC68<1,1,EC68)*((EA68*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":111},{"$f":"ROUND(IF(EC68<1,1,EC68)*((EA68*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"ED68+EE68","v":171}]
[]
[null,null,{"$f":"IF(SUM(C68:C69)=0,0,SUM(C68:C69))","v":0},null,null,null,null,{"$f":"IF(SUM(H68:H69)=0,0,SUM(H68:H69))","v":0},{"$f":"IF(SUM(I68:I69)=0,0,SUM(I68:I69))","v":0},{"$f":"IF(SUM(J68:J69)=0,0,SUM(J68:J69))","v":0},{"$f":"IF(SUM(K68:K69)=0,0,SUM(K68:K69))","v":0}]
[]
["Pits - Safety Berms - Revegetation Costs"]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revegetation"]
[null,"Description\n(required)","Flat Area","Revegetation Labor Cost","Revegetation Equipment Cost","Revgetation Material Cost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Area Footprint","Equipment \nCost","Labor \nCost","Seed \nMix","Mulch","Fertilizer","Total \nMaterials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ac"]
[{"$f":"A28","v":0},{"$f":"IF(ISBLANK(B28),\"\",B28)","v":""},{"$f":"IF(ISBLANK(B28),\"\",IF(Metric,ROUND(Ac2Ha*BA76,2),BA76))","v":""},{"$f":"IF(OR(V28=\"None\",ISBLANK(V28)),0,BC76)","v":0},{"$f":"IF(OR(V28=\"None\",ISBLANK(V28)),0,BB76)","v":0},{"$f":"IF(OR(ISBLANK(B28),ISERROR(BG76)),0,BG76)","v":0},{"$f":"IF(AND(D76=\"\",E76=\"\",F76=\"\"),0,SUM(D76:F76))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BC28*(BE28+(IF(O28=\"Dozer\",BermPushDistance,IF(O28=\"Excavate\",2*INDEX(ExcavatorSpecficationsArray,16,MATCH('Fleets (Crews)'!$A$75,ExcavatorList,0)),0))))/43560,2)","v":0},{"$f":"IF(OR(V28=\"None\",ISBLANK(V28)),0,IF(BA76<1,SeedEquipPitsFlat,ROUND(SeedEquipPitsFlat*BA76,0)))","v":0},{"$f":"IF(OR(V28=\"None\",ISBLANK(V28)),0,IF(BA76<1,SeedLaborPitsFlat,ROUND(SeedLaborPitsFlat*BA76,0)))","v":0},{"$f":"IF(OR(V28=\"None\",ISBLANK(V28)),0,ROUND(INDEX(SeedMixArray,MATCH(V28,SeedMixes,0),4)*C76,0))","v":0},{"$f":"IF(OR(OR(W28=\"None\",ISBLANK(W28)),OR(W28=\"None\",ISBLANK(W28))),0,ROUND(INDEX(MulchArray,MATCH(W28,Mulches,0),4)*C76,0))","v":0},{"$f":"IF(OR(OR(X28=\"None\",ISBLANK(X28)),OR(X28=\"None\",ISBLANK(X28))),0,ROUND(INDEX(FertilizerArray,MATCH(X28,Fertilizers,0),4)*C76,0))","v":0},{"$f":"SUM(BD76:BF76)","v":0},{"$f":"IF(OR(V28=\"None\",ISBLANK(V28)),0,ROUND(BB76+BC76+BG76,0))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C76:C77)=0,0,SUM(C76:C77))","v":0},{"$f":"IF(SUM(D76:D77)=0,0,SUM(D76:D77))","v":0},{"$f":"IF(SUM(E76:E77)=0,0,SUM(E76:E77))","v":0},{"$f":"IF(SUM(F76:F77)=0,0,SUM(F76:F77))","v":0},{"$f":"IF(SUM(G76:G77)=0,0,SUM(G76:G77))","v":0}]

{"sheet":"Quarries & Borrow Pits","index":13,"n_rows":190,"n_cols":205,"rows_kept":190,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"},null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
[{"$f":"\"Quarries and Borrow Areas - \"&CostType&\" Cost Summary\"","v":"Quarries and Borrow Areas - FA Cost Summary"}]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Grading Costs",{"$f":"SUMIF($BC$35:$BC$36,TRUE,M129:M130)","v":0},{"$f":"SUMIF($BC$35:$BC$36,TRUE,N129:N130)","v":0},"N/A",{"$f":"SUM(C12:E12)","v":0}]
[null,"Cover 1 Placement Cost",{"$f":"SUMIF($BC$35:$BC$36,TRUE,S137:S138)+SUMIF($BC$35:$BC$36,TRUE,V137:V138)+SUMIF($BC$35:$BC$36,TRUE,O137:O138)","v":0},{"$f":"SUMIF($BC$35:$BC$36,TRUE,T137:T138)+SUMIF($BC$35:$BC$36,TRUE,W137:W138)+SUMIF($BC$35:$BC$36,TRUE,R137:R138)+SUMIF($BC$35:$BC$36,TRUE,P137:P138)","v":0},"N/A",0]
[null,"Cover 2 Placement Cost",{"$f":"SUMIF($BC$35:$BC$36,TRUE,S148:S149)+SUMIF($BC$35:$BC$36,TRUE,V148:V149)+SUMIF($BC$35:$BC$36,TRUE,O148:O149)","v":0},{"$f":"SUMIF($BC$35:$BC$36,TRUE,T148:T149)+SUMIF($BC$35:$BC$36,TRUE,W148:W149)+SUMIF($BC$35:$BC$36,TRUE,R148:R149)+SUMIF($BC$35:$BC$36,TRUE,P148:P149)","v":0},"N/A",0]
[null,"Topsoil Placement Cost",{"$f":"SUMIF($BC$35:$BC$36,TRUE,I159:I160)","v":0},{"$f":"SUMIF($BC$35:$BC$36,TRUE,J159:J160)","v":0},"N/A",0]
[null,"Ripping/Scarifying Cost",{"$f":"SUMIF($BC$35:$BC$36,TRUE,K169:K170)","v":0},{"$f":"SUMIF($BC$35:$BC$36,TRUE,L169:L170)","v":0},"N/A",0]
[null,"Safety Berm Construction Cost ",{"$f":"SUMIF($BC$35:$BC$36,TRUE,I180:I181)","v":0},{"$f":"SUMIF($BC$35:$BC$36,TRUE,J180:J181)","v":0},"N/A",0]
[null,"Subtotal Earthwork",{"$f":"SUM(C12:C17)","v":0},{"$f":"SUM(D12:D17)","v":0},null,{"$f":"SUM(F12:F17)","v":0}]
[null,"Revegetation Cost",{"$f":"SUMIF($BC$35:$BC$36,TRUE,N169:N170)","v":0},{"$f":"SUMIF($BC$35:$BC$36,TRUE,O169:O170)","v":0},{"$f":"SUMIF($BC$35:$BC$36,TRUE,P169:P170)","v":0},{"$f":"SUM(C19:E19)","v":0}]
[null,"Safety Berm Revegetation Cost",{"$f":"SUMIF($BC$35:$BC$36,TRUE,D188:D189)","v":0},{"$f":"SUMIF($BC$35:$BC$36,TRUE,E188:E189)","v":0},{"$f":"SUMIF($BC$35:$BC$36,TRUE,F188:F189)","v":0},{"$f":"SUM(C20:E20)","v":0}]
[null,null,{"$f":"SUM(C19:C20)","v":0},{"$f":"SUM(D19:D20)","v":0},{"$f":"SUM(E19:E20)","v":0},{"$f":"SUM(F19:F20)","v":0}]
[null,"TOTALS",{"$f":"C18+C21","v":0},{"$f":"D18+D21","v":0},{"$f":"E18+E21","v":0},{"$f":"F18+F21","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
["Quarries & Borrow Pits - User Input",null,null,null,null,null,null,null,null,null,"You must fill in ALL green cells in this section for each dump, lift or dump category",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quarries - User Input Converted to English Units"]
["Facility Description",null,null,null,null,null,null,null,null,"Physical - MANDATORY",null,null,null,null,null,null,null,null,"Cover 1",null,null,null,"Cover 2",null,null,null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover 1",null,null,null,"Cover 2",null,null,null,"Growth Media (upper layer)"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Ground Slope \nat Toe","Ungraded \nSlope","Final \nSlope","Final Top Slope","Bench or Highwall Height","Mid-Bench Length","Average Flat Area Long Dimension (ripping distance)","Final\n(Regraded)\nFootprint","Regrade Volume (1)\n(if calculated elsewhere)","Cover   Thickness Slopes","Cover   Thickness Flat Areas","Haul Distance to Placement Location (2)","Slope to Placement Location","Cover   Thickness Slopes","Cover   Thickness Flat Areas","Haul Distance to Placement Location (2)","Slope to Placement Location","Slope Growth Media Thickness","Flat Area Growth Media Thickness","Haul Distance to Placement Location","Slope to Placement Location",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description\n(required)",null,"Cost Type","Lift (dump) Height","Mid-Bench Length","Average Flat Area Long Dimension (ripping distance)","Final\n(Regraded)\nDump\nFootprint","Regrade Volume\n(if calculated elsewhere)","Cover \nThickness Slopes","Cover \nThickness Flat Areas","Distance \nfrom\nCover \nBorrow","Slope \nfrom \nDump to \nCover Borrow","Cover \nThickness Slopes","Cover \nThickness Flat Areas","Distance \nfrom\nCover \nBorrow","Slope \nfrom \nDump to \nCover Borrow","Slope Growth Media Thickness","Flat Area Growth Media Thickness","Distance from      Growth Media Stockpile","Slope from Dump to  Stockpile"]
[-1,null,null,null,null,null,null,null,null,"% Grade","_H:1V","_H:1V","% Grade",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","acres","cy","in","in","ft","% grade","in","in","ft","% grade","in","in","ft","% grade"]
[{"$f":"ROW(A35) - ROW($A$34)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(V35)>20,ABS(AD35)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A35","v":0},0,{"$f":"NOT(ISERR(FIND(CostType,I35)))","v":false},{"$f":"IF(Metric,ROUND(M2Ft*N35,0),N35)","v":0},0,0,{"$f":"IF(Metric,ROUND(Ha2Ac*Q35,3),Q35)","v":0},{"$f":"IF(ISBLANK(R35),0,IF(Metric,ROUND(M3_2_CY*R35,0),R35))","v":0},{"$f":"IF(Metric,ROUND(mm2in*S35,3),S35)","v":0},0,{"$f":"IF(Metric,ROUND(M2Ft*U35,0),U35)","v":0},{"$f":"V35","v":0},{"$f":"IF(Metric,ROUND(mm2in*W35,3),W35)","v":0},0,{"$f":"IF(Metric,ROUND(M2Ft*Y35,0),Y35)","v":0},{"$f":"Z35","v":0},{"$f":"IF(Metric,ROUND(mm2in*AA35,3),AA35)","v":0},0,{"$f":"IF(Metric,ROUND(M2Ft*AC35,0),AC35)","v":0},{"$f":"AD35","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. Input distance from crusher to placement location if material to be crushed, screened or compacted"]
[null,"  3. If Slope from facility to borrow source is >20°, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[]
[]
[]
[]
[]
[{"$f":"ThisSheetName(A22)&\" - \"&VLOOKUP(A48,TableTitles,2)","v":"Quarries & Borrow Pits - User Input (Cont.)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To Crusher"]
[4,"Facility Description","Cover 1 - Crushing & Screening",null,null,null,null,null,null,null,null,null,"Cover 2 - Crushing & Screening",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover 1",null,null,null,null,"Cover 2"]
[null,"Description\n(required)","Crush\nMaterial","\nScreen\nMaterial","Loss to Crushing/\nScreening","Haul Distance to Crusher (1)","Slope to Crusher","Haul to Crusher Fleet (2)","Compact Slopes\nAfter \nPlacement?","Compact Flat\nAfter \nPlacement?","Cycle Time Override","Maximum\nFleet Size","Crush\nMaterial","\nScreen\nMaterial","Loss to Crushing/\nScreening","Haul Distance to Crusher (1)","Slope to Crusher","Haul to Crusher Fleet (2)","Compact Slopes\nAfter \nPlacement?","Compact Flat\nAfter \nPlacement?","Cycle Time Override","Maximum\nFleet Size",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haul (long or short)","Fleet error","Crusher Haul Fleet","Distance to Crusher","Slope to Crusher","Haul (long or short)","Fleet error","Crusher Haul Fleet","Distance to Crusher","Slope to Crusher"]
[-1,null,"(select)","(select)","%",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(select)","(select)","(select)","(user override)","(user override)","(select)","(select)","%",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(select)","(select)","(select)","(user override)","(user override)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","% grade",null,null,null,"ft","% grade"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(Q51)>20,ABS(Q51)>20,ABS(Q51)>20,ABS(Q51)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(F51),0,IF(F51<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BA51=\"ShortHaul\",RIGHT(H51,6)<>\"Loader\"),AND(BA51=\"LongHaul\",RIGHT(H51,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(H51),0,LEFT(H51,SEARCH(\" \",H51)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*F51,0),F51)","v":0},{"$f":"G51","v":0},{"$f":"IF(ISBLANK(P51),0,IF(P51<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BF51=\"ShortHaul\",RIGHT(R51,6)<>\"Loader\"),AND(BF51=\"LongHaul\",RIGHT(R51,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(R51),0,LEFT(R51,SEARCH(\" \",R51)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*P51,0),P51)","v":0},{"$f":"Q51","v":0}]
[]
[]
[null,"Notes:"]
[null,"1. Input distance to crusher if material to be crushed or screened"]
[null,{"$f":"\"2. if distance from borrow <\"&ShortHaulDist&IF(Metric,\" m\",\" ft\")&\" must select loader fleet\"","v":"2. if distance from borrow <60.96 ft must select loader fleet"}]
[]
["Quarries & Borrow Pits - User Input (cont.)",null,null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each dump, lift or dump category"]
[null,null,"Grading",null,null,null,"Cover 1",null,null,null,"Cover 2",null,null,null,"Growth Media",null,null,null,"Revegetation"]
[null,"Description\n(required)","Dozing Material Condition","Highwall \nMaterial\nType","Grading Equipment Fleet","Slot/Side-by-Side","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Seed Mix Slopes","Seed Mix Flat Areas","Mulch Slopes","Mulch Flat Areas","Fertilizer Slopes","Fertilizer Flat Areas","Slope Scarify/ Rip?","Flat Area Scarify/ Rip?","Scarify/ Ripping Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grading Fleet","Cover 1 Truck Fleet","Cover 2 Truck Fleet","GrowthMed truck fleet","Grading"]
[null,null,"(select)","(select)","(select)","(select)","(select)","(select)","(user override)","(user override)","(select)","(select)","(user override)","(user override)","(select)","(select)","(user override)","(user override)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E62=\"Medium\",\"Med\",E62)","v":0},{"$f":"IF(ISBLANK(H62),0,LEFT(H62,SEARCH(\" \",H62)-1))","v":0},{"$f":"IF(ISBLANK(L62),0,LEFT(L62,SEARCH(\" \",L62)-1))","v":0},{"$f":"IF(ISBLANK(P62),0,LEFT(P62,SEARCH(\" \",P62)-1))","v":0},{"$f":"IF(ISBLANK(AA62),0,LEFT(AA62,SEARCH(\" \",AA62)-1))","v":0}]
[]
[]
[null,"Notes:"]
[null,"1. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
["Quarries & Borrow Pits - User Input (cont.)"]
["Facility Description",null,"Highwall Berms",null,null,null,null,"Berm Construction",null,null,"Hauling (if selected method)",null,null,null,"Revegetation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction type","Pit Berms"]
[null,"Description\n(required)","Berm\n(or Highwall)\nLength","Berm\nHeight","Berm\nBase\nWidth","Berm\nSideslope\nAngle","Volume\n(if calculated \nelsewhere)","Berm\nConstruction\nMethod","Berm Material Type","Berm\nConstruction\nFleet","Distance\nto\nBorrow\nSource","Slope\nto\nBorrow\nSource","Cycle Time Override","Maximum\nFleet Size","Seed Mix","Mulch","Fertilizer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fleet (haul, cut, push)","Berm\n(or Highwall)\nLength","Berm\nHeight","Berm\nBase\nWidth","Volume\nUser overrid","Distance to Stockpile","Slope to \nStockpile","Dozer/Excavate Fleet","Berm Truck Fleet"]
[-1,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"_H:1V",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},"(select)","(select)","(select)",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(user override)","(user override)","(select)","(select)","(select)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","cy","ft","% grade"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(IF(BD72-(2*BC72*F72)<0,\"  <<< Berm Dimension Error - Berm Height too high for base and/or Side Slope Angle\",\"\"),IF(ABS(L72)>20,\" / See Note 2.\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(H72),0,IF(H72=\"Haul & Place\",\"LongHaul\",IF(H72=\"Dozer\",\"Push\",\"Cut\")))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*C72,0),C72)","v":0},0,0,{"$f":"IF(Metric,ROUND(M3_2_CY*G72,0),G72)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*K72,0),K72)","v":0},{"$f":"L72","v":0},{"$f":"IF(ISBLANK(J72),0,LEFT(J72,SEARCH(\" \",J72)-1))","v":0},{"$f":"IF(ISBLANK(J72),0,IF(LEFT(J72,SEARCH(\" \",J72)-1)=\"Scraper\",\"Scraper\",IF(LEFT(J72,SEARCH(\" \",J72)-1)=\"Tandem\",\"Tandem\",LEFT(J72,SEARCH(\" \",J72)-1))))","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[null,"  3. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
[]
[]
[]
[]
[{"$f":"ThisSheetName(A1) & \" - Assumptions & Calculations\"","v":"Quarries & Borrow Pits - Assumptions & Calculations"}]
[]
[null,"Regrading Push Distance Calculation"]
[]
[null,"dozing distance:"]
[null,{"$f":"IF(Metric,\"based on 2/3 final cut slope + 2/3 final fill slope (minimum = 15 m)\",\"based on 2/3 final cut slope + 2/3 final fill slope (minimum = 50 ft)\")","v":"based on 2/3 final cut slope + 2/3 final fill slope (minimum = 50 ft)"}]
[]
[null,"Safety Berm Volume Calculation"]
[]
[null,"Dozer productivity assumes push distance of:"]
[null,100,{"$f":"IF(Metric, \"m\", \"ft\")","v":"ft"}]
[]
[null,"Dozer:"]
[null,"   Length x (Berm Base Width + Dozer Push Distance) - accounts for disturbance created in borrow area"]
[]
[null,"Excavator:"]
[null,"   Length x (Berm Base Width + (2 x Excavator Track Width) - accounts for disturbance created in borrow area"]
[]
[null,"Haul & Place:"]
[null,"   Length x Berm Base Width - if necessary use Yards sheet to account for disturbance created in borrow area"]
[]
[null,"Ripping/Scarifying Calculations"]
[]
[null,"Minimum 1 hr ripping/scarifying time per dump"]
[]
[null,"Slopes:"]
[null,"Number of passes = Final slope length ÷ Grader width"]
[null,"Travel distance = Number of passes x  Mid-bench length"]
[null,"Total hours = (Travel distance ÷ Grader productivity) + (Number of passes x Grader maneuver time)"]
[null,"Minimum 1 hr"]
[]
[null,"Flat Areas:"]
[null,"Flat area width = Final flat area ÷ Average long dimensions"]
[null,"Number of passes = Flat area width ÷ Grader width"]
[null,"Travel distance = Number of passes x  Average long dimensions"]
[null,"Total hours = (Travel distance ÷ Grader productivity) + (Number of passes x Grader maneuver time)"]
[]
[null,"Revegetation:"]
[null,"Minimum 1 acre revegetation crew time per area"]
[]
[]
["Quarries & Borrow Pits - Regrading Costs"]
[{"$f":"(CONCATENATE(\"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (\",Dozer_Operator,\") x Material x Visibility x Job Efficiency (\",Dozer_Job_Efficiency,\") x (Slot/Side-by-Side) x (Altitude Deration)\"))","v":"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (0.75) x Material x Visibility x Job Efficiency (0.83) x (Slot/Side-by-Side) x (Altitude Deration)"}]
[null,"Description\n(required)","Regrading Volume","Dozing Distance \n(see above)","Regrading Fleet","Uncorrected Dozer Productivity","Grade Correction","Dozing Material","Density Correction","Side-by-Side \nor \nSlot Dozing","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lift Height","ungraded slope","regraded slope","original slope","final top slope","aU","a1 (pivot)","a2","c1","c2","B1","B2","Fill Area","Cut Area","b1","half b1","New C1 =","2/3 C1 =","b2","half b2","New C2 =","2/3 C2 =","Total Push","Total Slope length",null,"Dozing Distance \n(see above)","Regrading Volume","Uncorrected Dozer Productivity","Grade Correction","Dozing Material","Density Correction","Side-by-Side \nor \nSlot Dozing","Altitude Deration","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},null,null,null,null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","_H:1V","_H:1V","% Grade","% Grade","ft","ft","ft","ft","ft","deg","deg","sq ft","sq ft","ft","ft","ft","ft","ft","ft","ft","ft","ft","ft",null,"ft","cy","cy/hr",null,null,null,null,null,"cy/hr","hr","$","$","$"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(OR(ISBLANK($B35),ISBLANK(J35),ISBLANK(K35),ISBLANK(L35),ISBLANK(M35),ISBLANK(BD35),ISBLANK(BE35)),\"\",IF(J35>1/L35*100,\"Input Error!\",IF(Metric,ROUND(CY_2_M3*CA129,0),CA129)))","v":""},{"$f":"IF(OR(C129=\"\",C129=0,,ISBLANK($B35),ISBLANK(J35),ISBLANK(K35),ISBLANK(L35),ISBLANK(M35),ISBLANK(BD35),ISBLANK(BE35)),\"\",IF(Metric,ROUND(Ft2M*BZ129,0),BZ129))","v":""},{"$f":"IF(OR(ISBLANK($B35),B129=\"\",B129=0),\"\",IF(ISBLANK(D62),\"Select Fleet\",INDIRECT(BA62&\"Dozer\")))","v":""},{"$f":"IF(OR(ISBLANK($B35),C129=\"\",C129=0),\"\",IF(ISBLANK(E62),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CB129,0),CB129)))","v":""},{"$f":"IF(OR(ISBLANK($B35),C129=\"\",C129=0),\"\",CC129)","v":""},{"$f":"IF(OR(ISBLANK($B35),C129=\"\",C129=0),\"\",IF(OR(ISBLANK(C62),C62>1.2,C62<0.6),\"Dozing Material!\",CD129))","v":""},{"$f":"IF(OR(ISBLANK($B35),C129=\"\",C129=0),\"\",IF(ISBLANK(D62),\"Material Type!\",CE129))","v":""},{"$f":"IF(OR(ISBLANK($B35),C129=\"\",C129=0),\"\",CF129)","v":""},{"$f":"IF(OR(ISBLANK($B35),C129=\"\",C129=0,NOT(ISNUMBER(J129))),\"\",IF(ISBLANK(E62),\"Select Fleet\",IF(ISERR(CH129),\"\",IF(Metric,ROUND(CY_2_M3*CH129,0),CH129))))","v":""},{"$f":"IF(OR(ISBLANK($B35),C129=\"\",C129=0,NOT(ISNUMBER(J129)),ISERR(CI129)),0,IF(ISBLANK(E62),\"Select Fleet\",CI129))","v":0},{"$f":"IF(OR(ISBLANK($B35),NOT(ISNUMBER(J129))),0,IF(ISBLANK(E62),\"\",IF(ISERR(CJ129),0,CJ129)))","v":0},{"$f":"IF(OR(ISBLANK($B35),NOT(ISNUMBER(J129))),0,IF(ISBLANK(E62),0,IF(ISERR(CK129),0,CK129)))","v":0},{"$f":"IF(OR(ISBLANK($B35),NOT(ISNUMBER(J129))),0,IF(ISBLANK(E62),0,IF(ISERR(CL129),\"\",CL129)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD35","v":0},{"$f":"K35","v":0},{"$f":"L35","v":0},{"$f":"J35","v":0},{"$f":"M35","v":0},{"$f":"UngradedSlopeLen(BA129,BB129)","v":0},{"$f":"IF(AND(BA129=0,BB129=0,BC129=0,BD129=0,BE129=0),0,FindPivot(BA129,BB129,BC129,BD129,BE129))","v":0},{"$f":"BF129-BG129","v":0},{"$f":"IF(BG129=0,0,1/(SIN((SlopeDeg(BC129)-SlopeGrade(BD129))*PI()/180)/(BG129*SIN((180-SlopeDeg(BB129)+SlopeGrade(BD129))*PI()/180))))","v":0},{"$f":"IF(BH129=0,,1/(SIN((SlopeDeg(BC129)-SlopeGrade(BE129))*PI()/180)/(BH129*SIN((180-SlopeDeg(BB129)+SlopeGrade(BE129))*PI()/180))))","v":0},{"$f":"SlopeDeg(BB129)-SlopeDeg(BC129)","v":0},{"$f":"BK129","v":0},{"$f":"IF(OR(BB129=BC129,BB129=0,BC129=0),0,IF(ROUND(0.5*BG129*BI129*SIN(BK129*PI()/180),5)<0,0,ROUND(0.5*BG129*BI129*SIN(BK129*PI()/180),0)))","v":0},{"$f":"IF(OR(BB129=BC129,BB129=0,BC129=0),0,IF(ROUND(0.5*BH129*BJ129*SIN(BL129*PI()/180),5)<0,0,ROUND(0.5*BH129*BJ129*SIN(BL129*PI()/180),0)))","v":0},{"$f":"BI129*SIN(BK129*PI()/180)/SIN((180-SlopeDeg(BB129)+SlopeGrade(BD129))*PI()/180)","v":0},{"$f":"BO129/2","v":0},{"$f":"SQRT((BG129^2)+(BP129^2)-(2*BP129*BG129*COS((180-SlopeDeg(BB129)+SlopeGrade(BD129))*PI()/180)))","v":0},{"$f":"2*BQ129/3","v":0},{"$f":"BJ129*SIN(BL129*PI()/180)/SIN((180-SlopeDeg(BB129)+SlopeGrade(BE129))*PI()/180)","v":0},{"$f":"BS129/2","v":0},{"$f":"SQRT((BH129^2)+(BT129^2)-(2*BT129*BH129*COS((180-SlopeDeg(BB129)+SlopeGrade(BE129))*PI()/180)))","v":0},{"$f":"2*BU129/3","v":0},{"$f":"IF(OR(BB129=BC129,BB129=0,BC129=0),0,BV129+BR129)","v":0},{"$f":"IF(OR(BD35=0,K35=0,L35=0),0,ROUND(BI129+BJ129,0))","v":0},null,{"$f":"IF(ISBLANK(B35),0,IF(ROUND(BW129,0)<50,50,ROUND(BW129,0)))","v":0},{"$f":"IF(ISBLANK(B35),0,IF(R35=\"\",ROUND((BM129*BE35)/27,0),BH35))","v":0},{"$f":"IF(ISBLANK(B35),0,IF(CA129=0,0,IF(E62=\"large\",ROUND(HLOOKUP('Fleets (Crews)'!$A$49,DozerProductionArray,13,FALSE)*BZ129^HLOOKUP('Fleets (Crews)'!$A$49,DozerProductionArray,14,FALSE),0),IF(OR(E62=\"medium\",E62=\"med\"),ROUND(HLOOKUP('Fleets (Crews)'!$A$45,DozerProductionArray,13,FALSE)*BZ129^HLOOKUP('Fleets (Crews)'!$A$45,DozerProductionArray,14,FALSE),0),ROUND(HLOOKUP('Fleets (Crews)'!$A$41,DozerProductionArray,13,FALSE)*BZ129^HLOOKUP('Fleets (Crews)'!$A$41,DozerProductionArray,14,FALSE),0)))))","v":0},{"$f":"IF(ISBLANK(B35),0,IF(AVERAGE(1/K35*100,1/L35*100)>30,1.6,ROUND((0.0214*AVERAGE(1/K35*100,1/L35*100))+0.9786,1)))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(C62)),0,C62)","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(D62)),0,VLOOKUP(D62,DozingDensityCorrectionArray,2))","v":0},{"$f":"IF(ISBLANK(B35),0,IF(F62=\"Yes\",Slot_Dozing,1))","v":0},{"$f":"IF(OR(ISBLANK(B35),CA129=0),0,HLOOKUP(INDIRECT(E62&\"Dozer\"),DozerSpecifications,8,FALSE))","v":0},{"$f":"IF(ISBLANK(B35),0,ROUND(CB129*CC129*CE129*CD129*Dozer_Job_Efficiency*CF129*CG129*Dozer_Operator,0))","v":0},{"$f":"IF(OR(ISBLANK(B35),CA129=0),0,IF(CA129/CH129<1,1,ROUND(CA129/CH129,HoursRounding)))","v":0},{"$f":"IF(ISBLANK(B35),0,ROUND(CI129*INDIRECT(BA62 & \"DozerLaborRate\"),0))","v":0},{"$f":"IF(ISBLANK(B35),0,ROUND(CI129*INDIRECT(BA62 & \"DozerEquipRate\"),0))","v":0},{"$f":"IF(ISBLANK(B35),0,SUM(CJ129:CK129))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C129:C130)=0,0,SUM(C129:C130))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L129:L130)=0,0,SUM(L129:L130))","v":0},{"$f":"IF(SUM(M129:M130)=0,0,SUM(M129:M130))","v":0},{"$f":"IF(SUM(N129:N130)=0,0,SUM(N129:N130))","v":0},{"$f":"IF(SUM(O129:O130)=0,0,SUM(O129:O130))","v":0}]
[]
[{"$f":"ThisSheetName(A108)&\" - \"&VLOOKUP(A134,TableTitles,2)","v":"Quarries & Borrow Pits - Cover 1 Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Borrow to Crusher",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crusher to Placement"]
[8,null,"Material Volumes",null,"Haul to Crusher",null,null,null,null,"Haul to Placement",null,null,null,null,"Haul to Crusher",null,null,"Crush","Compact",null,null,"Haul to Placement",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Placement Parameters",null,null,null,null,null,null,null,null,null,null,null,null,"Compaction",null,null,null,null,"To Crusher",null,null,null,null,null,null,null,null,null,null,null,"To Placement",null,null,null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,null,null,null,"Loader Fleet",null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Material Volume to Crusher","Final Material Volume","Crusher Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost","Total Crush/ Screen Cost","Labor \nCost","Equipment \nCost","Total Cost","Labor \nCost","Equipment \nCost","Total Cost","Total Cover Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Slope Length","Final Slope Width","Final Lift Height","Mid-bench Length","Final\n(Regraded)\nDump\nFootprint","Final Slope Area","Slope Cover \nThickness","Flat Areas Cover \nThickness ","Slope \nCover Volume","Final Slope Footprint","Final Flat Area","Flat Area \nCover Volume","Total Cover Volume","Compact Slope Labor","Compact Slope Equip","Compact Flat Labor","Compact Flat Equip","Material Type","Distance to Crusher","Slope to Crusher","Haul (long or short)","Crusher Haul Fleet","Haul Fleet","Fleet Error","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Distance to Placement","Slope to Placement","Placement Haul Fleet","Haul Fleet","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Final Area","Material Volume to Crusher","Final Material VolRequired","Crushing Cost","Screening Cost","Absolute grade","empty travel time (assumes 0 grade)","loaded travel time (assumes 0 grade)","manuver/ load/ manuever/ dump","total cycle time","bucket capacity","hourly production","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill  Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,"LCM/hr","hrs",null,"min",null,"LCM/hr","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","ft","acres","acres","in","in","cu yd","acres","acres","cu yd",null,null,null,null,null,null,"ft","% grade",null,null,null,null,null,"min","LCY/hr",null,"$","$","ft","% grade",null,null,null,"min","LCY/hr",null,"$","$","acres","cu yd","cu yd",null,null,"%","min","min","min","min","cy","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(OR(ISBLANK(B35),CP137=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CP137),0),CP137))","v":0},{"$f":"IF(OR(ISBLANK(B35)),0,IF(Metric,ROUND(CY_2_M3*(CQ137),0),CQ137))","v":0},{"$f":"IF(OR(ISBLANK(B35),C137=0),\"\",IF(OR(ISBLANK(F51),ISBLANK(G51)),\"Haul Info\",IF(BR137=0,\"Select Material\",IF(OR(BX137<>0,BW137=0),\"Select Fleet\",IF(RIGHT(BW137,6)=\"Loader\",INDIRECT(BV137&\"CrusherLoader\"),IF(RIGHT(BW137,5)=\"Truck\",INDIRECT(BV137&\"Truck\")&\"/\"&INDIRECT(BV137&\"Loader\")&\"/\"&INDIRECT(BV137&\"CrusherLoader\"),IF(BV137=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BV137=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C137=0),\"\",IF(OR(ISBLANK(F51),ISBLANK(G51)),\"Haul Info\",IF(BR137=0,\"Select Material\",IF(OR(BX137<>0,BW137=0),\"Select Fleet\",BZ137))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C137=0),\"\",IF(OR(ISBLANK(F51),ISBLANK(G51)),\"Haul Info\",IF(BR137=0,\"Select Material\",IF(OR(BX137<>0,BW137=0),\"Select Fleet\",BY137))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C137=0),\"\",IF(OR(ISBLANK(F51),ISBLANK(G51)),\"Haul Info\",IF(BR137=0,\"Select Material\",IF(OR(BX137<>0,BW137=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CA137,0),CA137)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C137=0),0,IF(OR(ISBLANK(F51),ISBLANK(G51)),\"Haul Info\",IF(BR137=0,\"Select Material\",IF(OR(BX137<>0,BW137=0),\"Select Fleet\",CB137))))","v":0},{"$f":"IF(OR(ISBLANK(B35),D137=0),\"\",IF(D137=0,\"\",IF(OR(ISBLANK(U35),ISBLANK(V35)),\"Haul Info\",IF(BR137=0,\"Select Material\",IF(CH137=0,\"Select Fleet\",IF(RIGHT(CH137,5)=\"Truck\",INDIRECT(CG137&\"Truck\")&\"/\"&INDIRECT(CG137&\"Loader\")&\"/\"&INDIRECT(CG137&\"TruckDozer\"),IF(CG137=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CG137=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D137=0),\"\",IF(OR(ISBLANK(U35),ISBLANK(V35)),\"Haul Info\",IF(BR137=0,\"Select Material\",IF(CH137=0,\"Select Fleet\",CJ137))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D137=0),\"\",IF(OR(ISBLANK(U35),ISBLANK(V35)),\"Haul Info\",IF(BR137=0,\"Select Material\",IF(CH137=0,\"Select Fleet\",CI137))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D137=0),\"\",IF(OR(ISBLANK(U35),ISBLANK(V35)),\"Haul Info\",IF(BR137=0,\"Select Material\",IF(CH137=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CK137,0),CK137)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D137=0),0,IF(OR(ISBLANK(U35),ISBLANK(V35)),\"Haul Info\",IF(BR137=0,\"Select Material\",IF(CH137=0,\"Select Fleet\",CL137))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(F51),ISBLANK(G51),I137=\"\",ISTEXT(I137)),\"\",CC137)","v":""},{"$f":"IF(OR(ISBLANK(B35),O137=\"\"),\"\",CD137)","v":""},{"$f":"IF(OR(ISBLANK(B35),C137=0,O137=\"\"),0,SUM(O137:P137))","v":0},{"$f":"IF(OR(ISBLANK(B35),C137=0,O137=\"\",),0,IF(C51=\"Yes\",CR137,0)+IF(D51=\"Yes\",CS137,0))","v":0},{"$f":"IF(OR(ISBLANK(B35),D137=0),0,BN137+BP137)","v":0},{"$f":"IF(OR(ISBLANK(B35),D137=0),0,BO137+BQ137)","v":0},{"$f":"IF(OR(ISBLANK(B35),D137=0,S137=\"\"),0,SUM(S137:T137))","v":0},{"$f":"IF(OR(ISBLANK(B35),D137=0,ISBLANK(G62),ISBLANK(H62)),0,CM137)","v":0},{"$f":"IF(OR(ISBLANK(B35),D137=0,V137=\"\"),0,CN137)","v":0},{"$f":"IF(OR(ISBLANK(B35),D137=0,ISBLANK(G62),ISBLANK(H62)),0,SUM(V137:W137))","v":0},{"$f":"IF(OR(ISBLANK(B35),D137=0,ISBLANK(G62),ISBLANK(H62)),0,Q137+R137+U137+X137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX129","v":0},{"$f":"ROUND(IF((BA137^2)-(BC137^2)<0,0,SQRT((BA137^2)-(BC137^2))),0)","v":0},{"$f":"BA129","v":0},{"$f":"BE35","v":0},{"$f":"BG35","v":0},{"$f":"ROUND(((BA137)*BD137)/43560,2)","v":0},{"$f":"BI35","v":0},{"$f":"BJ35","v":0},{"$f":"ROUND((BF137*43560*(1/12)*BG137)/27,0)","v":0},{"$f":"(BB137*BD137)/43560","v":0},{"$f":"IF(BE137-BJ137<0,0,ROUND(BE137-BJ137,0))","v":0},{"$f":"ROUND((BK137*43560*(1/12)*BH137)/27,0)","v":0},{"$f":"BI137+BL137","v":0},{"$f":"ROUND(IF(I51=\"Yes\",IF(Metric,BI137*Yd3_2_M3,BI137)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(I51=\"Yes\",IF(Metric,BI137*Yd3_2_M3,BI137)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"ROUND(IF(J51=\"Yes\",IF(Metric,BL137*Yd3_2_M3,BL137)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(J51=\"Yes\",IF(Metric,BL137*Yd3_2_M3,BL137)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"G62","v":0},{"$f":"BD51","v":0},{"$f":"BE51","v":0},{"$f":"BA51","v":0},{"$f":"BC51","v":0},{"$f":"IF(OR(D137=0,D137=\"\"),0,H51)","v":0},{"$f":"BB51","v":0},{"$f":"IF(RIGHT(BW137,5)=\"Truck\",DP137,IF(BW137=\"Scraper Dozer\",EF137,IF(BW137=\"Tandem Scraper\",EU137,IF(RIGHT(BW137,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BU137=\"LongHaul\",IF(RIGHT(BW137,5)=\"Truck\",DO137,IF(BW137=\"Scraper Dozer\",EE137,IF(BW137=\"Tandem Scraper\",ET137,0))),CX137)","v":0},{"$f":"IF(BU137=\"LongHaul\",IF(RIGHT(BW137,5)=\"Truck\",DR137,IF(BW137=\"Scraper Dozer\",EG137,IF(BW137=\"Tandem Scraper\",EV137,0))),CZ137)","v":0},{"$f":"IF(BU137=\"LongHaul\",IF(RIGHT(BW137,5)=\"Truck\",DR137,IF(BW137=\"Scraper Dozer\",EH137,IF(BW137=\"Tandem Scraper\",EW137,0))),DA137)","v":0},{"$f":"IF(BU137=\"LongHaul\",IF(RIGHT(BW137,5)=\"Truck\",DU137,IF(BW137=\"Scraper Dozer\",EJ137,IF(BW137=\"Tandem Scraper\",EY137,0))),DC137)","v":0},{"$f":"IF(BU137=\"LongHaul\",IF(RIGHT(BW137,5)=\"Truck\",DT137,IF(BW137=\"Scraper Dozer\",EI137,IF(BW137=\"Tandem Scraper\",EX137,0))),DB137)","v":0},{"$f":"BK35","v":0},{"$f":"BL35","v":0},{"$f":"BB62","v":0},{"$f":"H62","v":0},{"$f":"IF(RIGHT(CH137,5)=\"Truck\",FM137,IF(CH137=\"Scraper Dozer\",GC137,IF(CH137=\"Tandem Scraper\",GR137,0)))","v":0},{"$f":"IF(RIGHT(CH137,5)=\"Truck\",FL137,IF(CH137=\"Scraper Dozer\",GB137,IF(CH137=\"Tandem Scraper\",GQ137,0)))","v":0},{"$f":"IF(RIGHT(CH137,5)=\"Truck\",FO137,IF(CH137=\"Scraper Dozer\",GD137,IF(CH137=\"Tandem Scraper\",GS137,0)))","v":0},{"$f":"IF(RIGHT(CH137,5)=\"Truck\",FP137,IF(CH137=\"Scraper Dozer\",GE137,IF(CH137=\"Tandem Scraper\",GT137,0)))","v":0},{"$f":"IF(RIGHT(CH137,5)=\"Truck\",FR137,IF(CH137=\"Scraper Dozer\",GG137,IF(CH137=\"Tandem Scraper\",GV137,0)))","v":0},{"$f":"IF(RIGHT(CH137,5)=\"Truck\",FQ137,IF(CH137=\"Scraper Dozer\",GF137,IF(CH137=\"Tandem Scraper\",GU137,0)))","v":0},{"$f":"BF137+BK137","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(C51),C51=\"No\"),OR(ISBLANK(D51),D51=\"No\")),ISBLANK(BM137)),0,ROUND(BM137/IF(ISBLANK(E51),1,(1-E51)),0))","v":0},{"$f":"BM137","v":0},{"$f":"C137*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C137*Screening","v":{"$error":"#VALUE!"}},{"$f":"ABS(BT137)","v":0},{"$f":"IF(RIGHT(BW137,6)=\"Loader\",(ROUND(Ft2M*BS137,0)*INDEX(LoaderTravelEmptyArray,MATCH(E137,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E137,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BW137,6)=\"Loader\",(ROUND(Ft2M*BS137,0)*INDEX(LoaderTravelLoadedArray,MATCH(E137,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E137,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BW137,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E137,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(K51),NOT(ISNUMBER(K51)),K51=\"\"),IF(RIGHT(BW137,6)=\"Loader\",ROUND(SUM(CU137:CW137),2),0),K51)","v":0},{"$f":"IF(RIGHT(BW137,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E137,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BW137,6)=\"Loader\",ROUND(60/CX137*CY137,0),0)","v":0},{"$f":"IF(RIGHT(BW137,6)=\"Loader\",ROUND(CP137/CZ137,0),0)","v":0},{"$f":"IF(RIGHT(BW137,6)=\"Loader\",ROUND(IF(DA137<1,1,(DA137))*INDIRECT(BV137&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW137,6)=\"Loader\",ROUND(IF(DA137<1,1,(DA137))*INDIRECT(BV137&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW137,6)=\"Loader\",DB137+DC137,0)","v":0},{"$f":"IF(BV137=0,0,ROUND(BS137/(INDEX(INDIRECT(BV137&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV137&\"TruckLoadedWeight\"),0),MATCH(IF($CT137-INDIRECT(BV137&\"TruckRollingResistance\")<0,0,$CT137-INDIRECT(BV137&\"TruckRollingResistance\")),INDIRECT(BV137&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV137=0,0,ROUND(BS137/(INDEX(INDIRECT(BV137&\"TruckSpeedTable\"),MATCH(BR137,HaulMaterials,0),MATCH(IF(CT137-INDIRECT(BV137&\"TruckRollingResistance\")<0,0,CT137-INDIRECT(BV137&\"TruckRollingResistance\")),INDIRECT(BV137&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV137=0,0,ROUND(BS137/(INDEX(INDIRECT(BV137&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV137&\"TruckLoadedWeight\"),0),MATCH(IF(CT137-INDIRECT(BV137&\"TruckRollingResistance\")<0,0,CT137+INDIRECT(BV137&\"TruckRollingResistance\")),INDIRECT(BV137&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV137=0,0,ROUND(BS137/(INDEX(INDIRECT(BV137&\"TruckUHSpeedTable\"),MATCH(BR137,HaulMaterials,0),MATCH(IF(CT137-INDIRECT(BV137&\"TruckRollingResistance\")<0,0,CT137+INDIRECT(BV137&\"TruckRollingResistance\")),INDIRECT(BV137&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF137>=0,DG137,DH137)","v":0},{"$f":"IF(CF137>=0,DF137,DE137)","v":0},{"$f":"DI137+DJ137","v":0},{"$f":"IF(BV137=0,0,INDIRECT(BV137&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BV137=0,0,INDIRECT(BV137&\"TruckManuverDump\"))","v":0},{"$f":"IF(BV137=0,0,INDIRECT(BV137&IF(INDIRECT(BV137&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(K51),NOT(ISNUMBER(K51)),K51=\"\"),SUM(DK137:DN137),K51)","v":0},{"$f":"IF(DN137=0,0,IF(OR(ISBLANK(L51),NOT(ISNUMBER(L51)),L51=\"\"),IF((DO137-DN137)/DN137<=1,2,ROUNDUP((DO137-DN137)/DN137,0)),L51))","v":0},{"$f":"IF(DO137=0,0,ROUND((60/DO137)*INDIRECT(BV137&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BV137=0,0,ROUND(DP137*DQ137*TruckOperator*INDIRECT(BV137&\"TruckJobEfficiency\")*INDIRECT(BV137&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DR137=0,0,IF(ROUND(CP137/DR137,HoursRounding)<1,1,ROUND(CP137/DR137,HoursRounding)))","v":0},{"$f":"IF(BV137=0,0,ROUND(IF(DS137<1,1,(DS137))*((DP137*INDIRECT(BV137&\"TruckEquipRate\"))+INDIRECT(BV137&\"LoaderEquipRate\")+INDIRECT(BV137&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BV137=0,0,ROUND(IF(DS137<1,1,(DS137))*((DP137*INDIRECT(BV137&\"TruckLaborRate\"))+INDIRECT(BV137&\"LoaderLaborRate\")+INDIRECT(BV137&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DT137+DU137","v":0},{"$f":"ROUND(BS137/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT137-HaulScraperRollingResistance<0,0,CT137-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR137=0,0,ROUND(BS137/(INDEX(HaulScraperSpeedTable,MATCH(BR137,HaulMaterials,0)+1,MATCH(IF(CT137-HaulScraperRollingResistance<0,0,CT137-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS137/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT137-HaulScraperRollingResistance<0,0,CT137+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR137=0,0,ROUND(BS137/(INDEX(HaulScraperUHSpeedTable,MATCH(BR137,HaulMaterials,0),MATCH(IF(CT137-HaulScraperRollingResistance<0,0,CT137+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT137>=0,DY137,DZ137)","v":0},{"$f":"IF(BT137>=0,DX137,DW137)","v":0},{"$f":"EA137+EB137","v":0},{"$f":"IF(D137=0,0,HaulScraperLoadTime+HaulScraperManuverSpread)","v":0},{"$f":"IF(OR(ISBLANK(K51),NOT(ISNUMBER(K51)),K51=\"\"),SUM(EC137:ED137),K51)","v":0},{"$f":"IF(ED137=0,0,IF(OR(ISBLANK(L51),NOT(ISNUMBER(L51)),L51=\"\"),IF(TRUNC(EC137/ED137,0)<1,1,ROUND(EC137/ED137,0)+1),L51))","v":0},{"$f":"IF(EF137=0,0,ROUND((60/(EC137+ED137)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EF137,CubesRounding))","v":0},{"$f":"IF(EG137=0,0,IF(ROUND(CP137/EG137,HoursRounding)<1,1,ROUND(CP137/EG137,HoursRounding)))","v":0},{"$f":"ROUND(IF(EH137<1,1,EH137)*((EF137*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":462},{"$f":"ROUND(IF(EH137<1,1,EH137)*((EF137*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":120},{"$f":"EI137+EJ137","v":582},{"$f":"ROUND(BS137/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT137-TandemScraperRollingResistance<0,0,CT137-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR137=0,0,ROUND(BS137/(INDEX(TandemScraperSpeedTable,MATCH(BR137,HaulMaterials,0)+1,MATCH(IF(CT137-TandemScraperRollingResistance<0,0,CT137-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS137/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT137-TandemScraperRollingResistance<0,0,CT137+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR137=0,0,ROUND(BS137/(INDEX(TandemScraperUHSpeedTable,MATCH(BR137,HaulMaterials,0),MATCH(IF(CT137-TandemScraperRollingResistance<0,0,CT137+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT137>=0,EN137,EO137)","v":0},{"$f":"IF(BT137>=0,EM137,EL137)","v":0},{"$f":"EP137+EQ137","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(K51),NOT(ISNUMBER(K51)),K51=\"\"),SUM(ER137:ES137),K51)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(L51),NOT(ISNUMBER(L51)),L51=\"\"),IF(TRUNC(ER137/ES137,0)<2,2,TRUNC(ER137/ES137,0)+IF(MOD(TRUNC(ER137/ES137,0),2),1,0)),L51+IF(MOD(L51,2)>0,1))","v":2},{"$f":"ROUND((60/(ER137+ES137)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EU137,CubesRounding)","v":2626},{"$f":"IF(ROUND(CP137/EV137,HoursRounding)<1,1,ROUND(CP137/EV137,HoursRounding))","v":1},{"$f":"ROUND(IF(EW137<1,1,EW137)*((EU137*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(EW137<1,1,EW137)*((EU137*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"EX137+EY137","v":846},{"$f":"ABS(CF137)","v":0},{"$f":"IF(CG137=0,0,ROUND(CE137/(INDEX(INDIRECT(CG137&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG137&\"TruckLoadedWeight\"),0),MATCH(IF(FA137-INDIRECT(CG137&\"TruckRollingResistance\")<0,0,FA137-INDIRECT(CG137&\"TruckRollingResistance\")),INDIRECT(CG137&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG137=0,0,ROUND(CE137/(INDEX(INDIRECT(CG137&\"TruckSpeedTable\"),MATCH(BR137,HaulMaterials,0),MATCH(IF(FA137-INDIRECT(CG137&\"TruckRollingResistance\")<0,0,FA137-INDIRECT(CG137&\"TruckRollingResistance\")),INDIRECT(CG137&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG137=0,0,ROUND(CE137/(INDEX(INDIRECT(CG137&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG137&\"TruckLoadedWeight\"),0),MATCH(IF(FA137-INDIRECT(CG137&\"TruckRollingResistance\")<0,0,FA137+INDIRECT(CG137&\"TruckRollingResistance\")),INDIRECT(CG137&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG137=0,0,ROUND(CE137/(INDEX(INDIRECT(CG137&\"TruckUHSpeedTable\"),MATCH(BR137,HaulMaterials,0),MATCH(IF(FA137-INDIRECT(CG137&\"TruckRollingResistance\")<0,0,FA137+INDIRECT(CG137&\"TruckRollingResistance\")),INDIRECT(CG137&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF137>=0,FD137,FE137)","v":0},{"$f":"IF(CF137>=0,FC137,FB137)","v":0},{"$f":"FF137+FG137","v":0},{"$f":"IF(CG137=0,0,INDIRECT(CG137&\"TruckManuverLoad\"))","v":0},{"$f":"IF(CG137=0,0,INDIRECT(CG137&\"TruckManuverDump\"))","v":0},{"$f":"IF(CG137=0,0,INDIRECT(CG137&IF(INDIRECT(CG137&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(I62),NOT(ISNUMBER(I62)),I62=\"\"),SUM(FH137:FK137),I62)","v":0},{"$f":"IF(FK137=0,0,IF(OR(ISBLANK(J62),NOT(ISNUMBER(J62)),J62=\"\"),IF((FL137-FK137)/FK137<=1,2,ROUNDUP((FL137-FK137)/FK137,0)),J62))","v":0},{"$f":"IF(CG137=0,0,ROUND((60/FL137)*INDIRECT(CG137&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CG137=0,0,ROUND(FM137*FN137*TruckOperator*INDIRECT(CG137&\"TruckJobEfficiency\")*INDIRECT(CG137&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FO137=0,0,IF(ROUND(CQ137/FO137,HoursRounding)<1,1,ROUND(CQ137/FO137,HoursRounding)))","v":0},{"$f":"IF(CG137=0,0,ROUND(IF(FP137<1,1,(FP137))*((FM137*INDIRECT(CG137&\"TruckEquipRate\"))+INDIRECT(CG137&\"LoaderEquipRate\")+INDIRECT(CG137&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CG137=0,0,ROUND(IF(FP137<1,1,(FP137))*((FM137*INDIRECT(CG137&\"TruckLaborRate\"))+INDIRECT(CG137&\"LoaderLaborRate\")+INDIRECT(CG137&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FQ137+FR137","v":0},{"$f":"ROUND(CE137/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA137-HaulScraperRollingResistance<0,0,FA137-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR137=0,0,ROUND(CE137/(INDEX(HaulScraperSpeedTable,MATCH(BR137,HaulMaterials,0)+1,MATCH(IF(FA137-HaulScraperRollingResistance<0,0,FA137-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE137/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA137-HaulScraperRollingResistance<0,0,FA137+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR137=0,0,ROUND(CE137/(INDEX(HaulScraperUHSpeedTable,MATCH(BR137,HaulMaterials,0),MATCH(IF(FA137-HaulScraperRollingResistance<0,0,FA137+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF137>=0,FV137,FW137)","v":0},{"$f":"IF(CF137>=0,FU137,FT137)","v":0},{"$f":"FX137+FY137","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(I62),NOT(ISNUMBER(I62)),I62=\"\"),SUM(FZ137:GA137),I62)","v":1.2},{"$f":"IF(OR(ISBLANK(J62),NOT(ISNUMBER(J62)),J62=\"\"),IF(TRUNC(FZ137/GA137,0)<1,1,ROUND(FZ137/GA137,0)+1),J62)","v":1},{"$f":"ROUND((60/(FZ137+GA137)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GC137,CubesRounding)","v":1204},{"$f":"IF(ROUND(CQ137/GD137,HoursRounding)<1,1,ROUND($CQ137/GD137,HoursRounding))","v":1},{"$f":"ROUND(IF(GE137<1,1,GE137)*((GC137*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":879},{"$f":"ROUND(IF(GE137<1,1,GE137)*((GC137*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":181},{"$f":"GF137+GG137","v":1060},{"$f":"ROUND(CE137/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA137-TandemScraperRollingResistance<0,0,FA137-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR137=0,0,ROUND(CE137/(INDEX(TandemScraperSpeedTable,MATCH(BR137,HaulMaterials,0)+1,MATCH(IF(FA137-TandemScraperRollingResistance<0,0,FA137-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE137/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA137-TandemScraperRollingResistance<0,0,FA137+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR137=0,0,ROUND(CE137/(INDEX(TandemScraperUHSpeedTable,MATCH(BR137,HaulMaterials,0),MATCH(IF(FA137-TandemScraperRollingResistance<0,0,FA137+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF137>=0,GK137,GL137)","v":0},{"$f":"IF(CF137>=0,GJ137,GI137)","v":0},{"$f":"GM137+GN137","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(I62),NOT(ISNUMBER(I62)),I62=\"\"),SUM(GO137:GP137),I62)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(J62),NOT(ISNUMBER(J62)),J62=\"\"),IF(TRUNC(GO137/GP137,0)<2,2,TRUNC(GO137/GP137,0)+IF(MOD(TRUNC(GO137/GP137,0),2),1,0)),J62+IF(MOD(J62,2)>0,1))","v":2},{"$f":"ROUND((60/(GO137+GP137)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GR137,CubesRounding)","v":2626},{"$f":"IF(ROUND(CQ137/GS137,HoursRounding)<1,1,ROUND(CQ137/GS137,HoursRounding))","v":1},{"$f":"ROUND(IF(GT137<1,1,GT137)*((GR137*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(GT137<1,1,GT137)*((GR137*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"GU137+GV137","v":846}]
[]
[null,null,{"$f":"IF(SUM(C137:C138)=0,0,SUM(C137:C138))","v":0},{"$f":"IF(SUM(D137:D138)=0,0,SUM(D137:D138))","v":0},null,null,null,null,{"$f":"IF(SUM(I137:I138)=0,0,SUM(I137:I138))","v":0},null,null,null,null,{"$f":"IF(SUM(N137:N138)=0,0,SUM(N137:N138))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Notes:"]
[null,"1. If crushed or screened, Cover Volume = volume delivered to crusher - amount loss to crushing/screening)"]
[]
[{"$f":"ThisSheetName(A121)&\" - \"&VLOOKUP(A145,TableTitles,2)","v":"Quarries & Borrow Pits - Cover 2 Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Borrow to Crusher",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crusher to Placement"]
[9,null,"Material Volumes",null,"Haul to Crusher",null,null,null,null,"Haul to Placement",null,null,null,null,"Haul to Crusher",null,null,"Crush","Compact",null,null,"Haul to Placement",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Placement Parameters",null,null,null,null,null,null,null,null,null,null,null,null,"Compaction",null,null,null,null,"To Crusher",null,null,null,null,null,null,null,null,null,null,null,"To Placement",null,null,null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,null,null,null,"Loader Fleet",null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Material Volume to Crusher","Final Material Volume","Crusher Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost","Total Crush/ Screen Cost","Labor \nCost","Equipment \nCost","Total Cost","Labor \nCost","Equipment \nCost","Total Cost","Total Cover Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Slope Length","Final Slope Width","Final Lift Height","Mid-bench Length","Final Dump Footprint","Final Slope Area","Slope Cover \nThickness","Flat Areas Cover \nThickness ","Slope \nCover Volume","Final Slope Footprint","Final Flat Area","Flat Area \nCover Volume","Total Cover Volume","Compact Slope Labor","Compact Slope Equip","Compact Flat Labor","Compact Flat Equip","Material Type","Distance to Crusher","Slope to Crusher","Haul (long or short)","Crusher Haul Fleet Size","Haul Fleet","Fleet Error","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Distance to Placement","Slope to Placement","Placement Haul Fleet","Haul Fleet","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Final Area","Material Volume to Crusher","Final Material VolRequired","Crushing Cost","Screening Cost","Absolute grade","empty travel time (assumes 0 grade)","loaded travel time (assumes 0 grade)","manuver/ load/ manuever/ dump","total cycle time","bucket capacity","hourly production","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill  Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,"LCM/hr","hrs",null,"min",null,"LCM/hr","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","ft","acres","acres","in","in","cu yd","acres","acres","cu yd",null,null,null,null,null,null,"ft","% grade",null,null,null,null,null,"min","LCY/hr",null,"$","$","ft","% grade",null,null,null,"min","LCY/hr",null,"$","$","acres","cu yd","cu yd",null,null,"%","min","min","min","min","cy","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(OR(ISBLANK(B35),CP148=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CP148),0),CP148))","v":0},{"$f":"IF(OR(ISBLANK(B35)),0,IF(Metric,ROUND(CY_2_M3*(CQ148),0),CQ148))","v":0},{"$f":"IF(OR(ISBLANK(B35),C148=0),\"\",IF(OR(ISBLANK(P51),ISBLANK(Q51)),\"Haul Info\",IF(BR148=0,\"Select Material\",IF(OR(BX148<>0,BW148=0),\"Select Fleet\",IF(RIGHT(BW148,6)=\"Loader\",INDIRECT(BV148&\"CrusherLoader\"),IF(RIGHT(BW148,5)=\"Truck\",INDIRECT(BV148&\"Truck\")&\"/\"&INDIRECT(BV148&\"Loader\")&\"/\"&INDIRECT(BV148&\"CrusherLoader\"),IF(BV148=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BV148=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C148=0),\"\",IF(OR(ISBLANK(P51),ISBLANK(Q51)),\"Haul Info\",IF(BR148=0,\"Select Material\",IF(OR(BX148<>0,BW148=0),\"Select Fleet\",BZ148))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C148=0),\"\",IF(OR(ISBLANK(P51),ISBLANK(Q51)),\"Haul Info\",IF(BR148=0,\"Select Material\",IF(OR(BX148<>0,BW148=0),\"Select Fleet\",BY148))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C148=0),\"\",IF(OR(ISBLANK(P51),ISBLANK(Q51)),\"Haul Info\",IF(BR148=0,\"Select Material\",IF(OR(BX148<>0,BW148=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CA148,0),CA148)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C148=0),0,IF(OR(ISBLANK(P51),ISBLANK(Q51)),\"Haul Info\",IF(BR148=0,\"Select Material\",IF(OR(BX148<>0,BW148=0),\"Select Fleet\",CB148))))","v":0},{"$f":"IF(OR(ISBLANK(B35),D148=0),\"\",IF(D148=0,\"\",IF(OR(ISBLANK(Y35),ISBLANK(Z35)),\"Haul Info\",IF(BR148=0,\"Select Material\",IF(CH137=0,\"Select Fleet\",IF(RIGHT(CH148,5)=\"Truck\",INDIRECT(CG148&\"Truck\")&\"/\"&INDIRECT(CG148&\"Loader\")&\"/\"&INDIRECT(CG148&\"TruckDozer\"),IF(CG148=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CG148=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D148=0),\"\",IF(OR(ISBLANK(Y35),ISBLANK(Z35)),\"Haul Info\",IF(BR148=0,\"Select Material\",IF(CH137=0,\"Select Fleet\",CJ148))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D148=0),\"\",IF(OR(ISBLANK(Y35),ISBLANK(Z35)),\"Haul Info\",IF(BR148=0,\"Select Material\",IF(CH137=0,\"Select Fleet\",CI148))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D148=0),\"\",IF(OR(ISBLANK(Y35),ISBLANK(Z35)),\"Haul Info\",IF(BR148=0,\"Select Material\",IF(CH137=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CK148,0),CK148)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D148=0),0,IF(OR(ISBLANK(Y35),ISBLANK(Z35)),\"Haul Info\",IF(BR148=0,\"Select Material\",IF(CH137=0,\"Select Fleet\",CL148))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(P51),ISBLANK(Q51),I148=0,ISTEXT(I148)),0,CC148)","v":0},{"$f":"IF(OR(ISBLANK(B35),O148=0),0,CD148)","v":0},{"$f":"IF(OR(ISBLANK(B35),C148=0,O148=\"\"),0,SUM(O148:P148))","v":0},{"$f":"IF(OR(ISBLANK(B35),C148=0,O148=\"\",),0,IF(M51=\"Yes\",CR148,0)+IF(N51=\"Yes\",CS148,0))","v":0},{"$f":"IF(OR(ISBLANK(B35),D148=0),0,BN148+BP148)","v":0},{"$f":"IF(OR(ISBLANK(B35),D148=0),0,BO148+BQ148)","v":0},{"$f":"IF(OR(ISBLANK(B35),D148=0,S148=\"\"),0,SUM(S148:T148))","v":0},{"$f":"IF(OR(ISBLANK(B35),D148=0,ISBLANK(K62),ISBLANK(L62)),0,CM148)","v":0},{"$f":"IF(OR(ISBLANK(B35),D148=0,V148=0),0,CN148)","v":0},{"$f":"IF(OR(ISBLANK(B35),D148=0,ISBLANK(K62),ISBLANK(L62)),0,SUM(V148:W148))","v":0},{"$f":"IF(OR(ISBLANK(B35),D148=0,ISBLANK(K62),ISBLANK(L62)),0,Q148+R148+U148+X148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX129","v":0},{"$f":"ROUND(IF((BA148^2)-(BC148^2)<0,0,SQRT((BA148^2)-(BC148^2))),0)","v":0},{"$f":"BA129","v":0},{"$f":"BE35","v":0},{"$f":"BG35","v":0},{"$f":"ROUND(((BA148)*BD148)/43560,2)","v":0},{"$f":"BM35","v":0},{"$f":"BN35","v":0},{"$f":"ROUND((BF148*43560*(1/12)*BG148)/27,0)","v":0},{"$f":"(BB148*BD148)/43560","v":0},{"$f":"IF(BE148-BJ148<0,0,ROUND(BE148-BJ148,0))","v":0},{"$f":"ROUND((BK148*43560*(1/12)*BH148)/27,0)","v":0},{"$f":"BI148+BL148","v":0},{"$f":"ROUND(IF(S51=\"Yes\",IF(Metric,BI148*Yd3_2_M3,BI148)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(S51=\"Yes\",IF(Metric,BI148*Yd3_2_M3,BI148)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"ROUND(IF(T51=\"Yes\",IF(Metric,BL148*Yd3_2_M3,BL148)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(T51=\"Yes\",IF(Metric,BL148*Yd3_2_M3,BL148)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"K62","v":0},{"$f":"BI51","v":0},{"$f":"Q51","v":0},{"$f":"BF51","v":0},{"$f":"BH51","v":0},{"$f":"R51","v":0},{"$f":"BG51","v":0},{"$f":"IF(RIGHT(BW148,5)=\"Truck\",DP148,IF(BW148=\"Scraper Dozer\",EF148,IF(BW148=\"Tandem Scraper\",EU148,IF(RIGHT(BW137,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BU148=\"LongHaul\",IF(RIGHT(BW148,5)=\"Truck\",DO148,IF(BW148=\"Scraper Dozer\",EE148,IF(BW148=\"Tandem Scraper\",ET148,0))),CX148)","v":0},{"$f":"IF(BU148=\"LongHaul\",IF(RIGHT(BW148,5)=\"Truck\",DR148,IF(BW148=\"Scraper Dozer\",EG148,IF(BW148=\"Tandem Scraper\",EV148,0))),CZ148)","v":0},{"$f":"IF(BU148=\"LongHaul\",IF(RIGHT(BW148,5)=\"Truck\",DR148,IF(BW148=\"Scraper Dozer\",EH148,IF(BW148=\"Tandem Scraper\",EW148,0))),DA148)","v":0},{"$f":"IF(BU148=\"LongHaul\",IF(RIGHT(BW148,5)=\"Truck\",DU148,IF(BW148=\"Scraper Dozer\",EJ148,IF(BW148=\"Tandem Scraper\",EY148,0))),DC148)","v":0},{"$f":"IF(BU148=\"LongHaul\",IF(RIGHT(BW148,5)=\"Truck\",DT148,IF(BW148=\"Scraper Dozer\",EI148,IF(BW148=\"Tandem Scraper\",EX148,0))),DB148)","v":0},{"$f":"BO35","v":0},{"$f":"BP35","v":0},{"$f":"BC62","v":0},{"$f":"L62","v":0},{"$f":"IF(RIGHT(CH148,5)=\"Truck\",FM148,IF(CH148=\"Scraper Dozer\",GC148,IF(CH148=\"Tandem Scraper\",GR148,0)))","v":0},{"$f":"IF(RIGHT(CH148,5)=\"Truck\",FL148,IF(CH148=\"Scraper Dozer\",GB148,IF(CH148=\"Tandem Scraper\",GQ148,0)))","v":0},{"$f":"IF(RIGHT(CH148,5)=\"Truck\",FO148,IF(CH148=\"Scraper Dozer\",GD148,IF(CH148=\"Tandem Scraper\",GS148,0)))","v":0},{"$f":"IF(RIGHT(CH148,5)=\"Truck\",FP148,IF(CH148=\"Scraper Dozer\",GE148,IF(CH148=\"Tandem Scraper\",GT148,0)))","v":0},{"$f":"IF(RIGHT(CH148,5)=\"Truck\",FR148,IF(CH148=\"Scraper Dozer\",GG148,IF(CH148=\"Tandem Scraper\",GV148,0)))","v":0},{"$f":"IF(RIGHT(CH148,5)=\"Truck\",FQ148,IF(CH148=\"Scraper Dozer\",GF148,IF(CH148=\"Tandem Scraper\",GU148,0)))","v":0},{"$f":"BF148+BK148","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(M51),M51=\"No\"),OR(ISBLANK(N51),N51=\"No\")),ISBLANK(BM148)),0,ROUND(BM148/IF(ISBLANK(O51),1,(1-O51)),0))","v":0},{"$f":"BM148","v":0},{"$f":"C148*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C148*Screening","v":{"$error":"#VALUE!"}},{"$f":"ABS(BT148)","v":0},{"$f":"IF(RIGHT(BW148,6)=\"Loader\",(ROUND(Ft2M*BS148,0)*INDEX(LoaderTravelEmptyArray,MATCH(E148,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E148,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BW148,6)=\"Loader\",(ROUND(Ft2M*BS148,0)*INDEX(LoaderTravelLoadedArray,MATCH(E148,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E148,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BW148,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E148,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(U51),NOT(ISNUMBER(U51)),U51=\"\"),IF(RIGHT(BW148,6)=\"Loader\",ROUND(SUM(CU148:CW148),2),0),U51)","v":0},{"$f":"IF(RIGHT(BW148,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E148,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BW148,6)=\"Loader\",ROUND(60/CX148*CY148,0),0)","v":0},{"$f":"IF(RIGHT(BW148,6)=\"Loader\",ROUND(CP148/CZ148,0),0)","v":0},{"$f":"IF(RIGHT(BW148,6)=\"Loader\",ROUND(IF(DA148<1,1,(DA148))*INDIRECT(BV148&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW148,6)=\"Loader\",ROUND(IF(DA148<1,1,(DA148))*INDIRECT(BV148&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW148,6)=\"Loader\",DB148+DC148,0)","v":0},{"$f":"IF(BV148=0,0,ROUND(BS148/(INDEX(INDIRECT(BV148&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV148&\"TruckLoadedWeight\"),0),MATCH(IF($CT148-INDIRECT(BV148&\"TruckRollingResistance\")<0,0,$CT148-INDIRECT(BV148&\"TruckRollingResistance\")),INDIRECT(BV148&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV148=0,0,ROUND(BS148/(INDEX(INDIRECT(BV148&\"TruckSpeedTable\"),MATCH(BR148,HaulMaterials,0),MATCH(IF(CT148-INDIRECT(BV148&\"TruckRollingResistance\")<0,0,CT148-INDIRECT(BV148&\"TruckRollingResistance\")),INDIRECT(BV148&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV148=0,0,ROUND(BS148/(INDEX(INDIRECT(BV148&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV148&\"TruckLoadedWeight\"),0),MATCH(IF(CT148-INDIRECT(BV148&\"TruckRollingResistance\")<0,0,CT148+INDIRECT(BV148&\"TruckRollingResistance\")),INDIRECT(BV148&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV148=0,0,ROUND(BS148/(INDEX(INDIRECT(BV148&\"TruckUHSpeedTable\"),MATCH(BR148,HaulMaterials,0),MATCH(IF(CT148-INDIRECT(BV148&\"TruckRollingResistance\")<0,0,CT148+INDIRECT(BV148&\"TruckRollingResistance\")),INDIRECT(BV148&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF148>=0,DG148,DH148)","v":0},{"$f":"IF(CF148>=0,DF148,DE148)","v":0},{"$f":"DI148+DJ148","v":0},{"$f":"IF(BV148=0,0,INDIRECT(BV148&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BV148=0,0,INDIRECT(BV148&\"TruckManuverDump\"))","v":0},{"$f":"IF(BV148=0,0,INDIRECT(BV148&IF(INDIRECT(BV148&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(U51),NOT(ISNUMBER(U51)),U51=\"\"),SUM(DK148:DN148),U51)","v":0},{"$f":"IF(DN148=0,0,IF(OR(ISBLANK(V51),NOT(ISNUMBER(V51)),V51=\"\"),IF((DO148-DN148)/DN148<=1,2,ROUNDUP((DO148-DN148)/DN148,0)),V51))","v":0},{"$f":"IF(BV148=0,0,ROUND((60/DO148)*INDIRECT(BV148&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BV148=0,0,ROUND(DP148*DQ148*TruckOperator*INDIRECT(BV148&\"TruckJobEfficiency\")*INDIRECT(BV148&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DR148=0,0,IF(ROUND(CP148/DR148,HoursRounding)<1,1,ROUND(CP148/DR148,HoursRounding)))","v":0},{"$f":"IF(BV148=0,0,ROUND(IF(DS148<1,1,(DS148))*((DP148*INDIRECT(BV148&\"TruckEquipRate\"))+INDIRECT(BV148&\"LoaderEquipRate\")+INDIRECT(BV148&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BV148=0,0,ROUND(IF(DS148<1,1,(DS148))*((DP148*INDIRECT(BV148&\"TruckLaborRate\"))+INDIRECT(BV148&\"LoaderLaborRate\")+INDIRECT(BV148&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DT148+DU148","v":0},{"$f":"ROUND(BS148/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT148-HaulScraperRollingResistance<0,0,CT148-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR148=0,0,ROUND(BS148/(INDEX(HaulScraperSpeedTable,MATCH(BR148,HaulMaterials,0)+1,MATCH(IF(CT148-HaulScraperRollingResistance<0,0,CT148-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS148/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT148-HaulScraperRollingResistance<0,0,CT148+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR148=0,0,ROUND(BS148/(INDEX(HaulScraperUHSpeedTable,MATCH(BR148,HaulMaterials,0),MATCH(IF(CT148-HaulScraperRollingResistance<0,0,CT148+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT148>=0,DY148,DZ148)","v":0},{"$f":"IF(BT148>=0,DX148,DW148)","v":0},{"$f":"EA148+EB148","v":0},{"$f":"IF(D148=0,0,HaulScraperLoadTime+HaulScraperManuverSpread)","v":0},{"$f":"IF(OR(ISBLANK(U51),NOT(ISNUMBER(U51)),U51=\"\"),SUM(EC148:ED148),U51)","v":0},{"$f":"IF(ED148=0,0,IF(OR(ISBLANK(V51),NOT(ISNUMBER(V51)),V51=\"\"),IF(TRUNC(EC148/ED148,0)<1,1,ROUND(EC148/ED148,0)+1),V51))","v":0},{"$f":"IF(EF148=0,0,ROUND((60/(EC148+ED148)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EF148,CubesRounding))","v":0},{"$f":"IF(EG148=0,0,IF(ROUND(CP148/EG148,HoursRounding)<1,1,ROUND(CP148/EG148,HoursRounding)))","v":0},{"$f":"ROUND(IF(EH148<1,1,EH148)*((EF148*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":462},{"$f":"ROUND(IF(EH148<1,1,EH148)*((EF148*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":120},{"$f":"EI148+EJ148","v":582},{"$f":"ROUND(BS148/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT148-TandemScraperRollingResistance<0,0,CT148-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR148=0,0,ROUND(BS148/(INDEX(TandemScraperSpeedTable,MATCH(BR148,HaulMaterials,0)+1,MATCH(IF(CT148-TandemScraperRollingResistance<0,0,CT148-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS148/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT148-TandemScraperRollingResistance<0,0,CT148+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR148=0,0,ROUND(BS148/(INDEX(TandemScraperUHSpeedTable,MATCH(BR148,HaulMaterials,0),MATCH(IF(CT148-TandemScraperRollingResistance<0,0,CT148+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT148>=0,EN148,EO148)","v":0},{"$f":"IF(BT148>=0,EM148,EL148)","v":0},{"$f":"EP148+EQ148","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(U51),NOT(ISNUMBER(U51)),U51=\"\"),SUM(ER148:ES148),U51)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(V51),NOT(ISNUMBER(V51)),V51=\"\"),IF(TRUNC(ER148/ES148,0)<2,2,TRUNC(ER148/ES148,0)+IF(MOD(TRUNC(ER148/ES148,0),2),1,0)),V51+IF(MOD(V51,2)>0,1))","v":2},{"$f":"ROUND((60/(ER148+ES148)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EU148,CubesRounding)","v":2626},{"$f":"IF(ROUND(CP148/EV148,HoursRounding)<1,1,ROUND(CP148/EV148,HoursRounding))","v":1},{"$f":"ROUND(IF(EW148<1,1,EW148)*((EU148*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(EW148<1,1,EW148)*((EU148*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"EX148+EY148","v":846},{"$f":"ABS(CF148)","v":0},{"$f":"IF(CG148=0,0,ROUND(CE148/(INDEX(INDIRECT(CG148&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG148&\"TruckLoadedWeight\"),0),MATCH(IF(FA148-INDIRECT(CG148&\"TruckRollingResistance\")<0,0,FA148-INDIRECT(CG148&\"TruckRollingResistance\")),INDIRECT(CG148&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG148=0,0,ROUND(CE148/(INDEX(INDIRECT(CG148&\"TruckSpeedTable\"),MATCH(BR148,HaulMaterials,0),MATCH(IF(FA148-INDIRECT(CG148&\"TruckRollingResistance\")<0,0,FA148-INDIRECT(CG148&\"TruckRollingResistance\")),INDIRECT(CG148&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG148=0,0,ROUND(CE148/(INDEX(INDIRECT(CG148&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG148&\"TruckLoadedWeight\"),0),MATCH(IF(FA148-INDIRECT(CG148&\"TruckRollingResistance\")<0,0,FA148+INDIRECT(CG148&\"TruckRollingResistance\")),INDIRECT(CG148&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG148=0,0,ROUND(CE148/(INDEX(INDIRECT(CG148&\"TruckUHSpeedTable\"),MATCH(BR148,HaulMaterials,0),MATCH(IF(FA148-INDIRECT(CG148&\"TruckRollingResistance\")<0,0,FA148+INDIRECT(CG148&\"TruckRollingResistance\")),INDIRECT(CG148&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF148>=0,FD148,FE148)","v":0},{"$f":"IF(CF148>=0,FC148,FB148)","v":0},{"$f":"FF148+FG148","v":0},{"$f":"IF(CG148=0,0,INDIRECT(CG148&\"TruckManuverLoad\"))","v":0},{"$f":"IF(CG148=0,0,INDIRECT(CG148&\"TruckManuverDump\"))","v":0},{"$f":"IF(CG148=0,0,INDIRECT(CG148&IF(INDIRECT(CG148&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(M62),NOT(ISNUMBER(M62)),M62=\"\"),SUM(FH148:FK148),M62)","v":0},{"$f":"IF(FK148=0,0,IF(OR(ISBLANK(N62),NOT(ISNUMBER(N62)),N62=\"\"),IF((FL148-FK148)/FK148<=1,2,ROUNDUP((FL148-FK148)/FK148,0)),N62))","v":0},{"$f":"IF(CG148=0,0,ROUND((60/FL148)*INDIRECT(CG148&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CG148=0,0,ROUND(FM148*FN148*TruckOperator*INDIRECT(CG148&\"TruckJobEfficiency\")*INDIRECT(CG148&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FO148=0,0,IF(ROUND(CQ148/FO148,HoursRounding)<1,1,ROUND(CQ148/FO148,HoursRounding)))","v":0},{"$f":"IF(CG148=0,0,ROUND(IF(FP148<1,1,(FP148))*((FM148*INDIRECT(CG148&\"TruckEquipRate\"))+INDIRECT(CG148&\"LoaderEquipRate\")+INDIRECT(CG148&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CG148=0,0,ROUND(IF(FP148<1,1,(FP148))*((FM148*INDIRECT(CG148&\"TruckLaborRate\"))+INDIRECT(CG148&\"LoaderLaborRate\")+INDIRECT(CG148&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FQ148+FR148","v":0},{"$f":"ROUND(CE148/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA148-HaulScraperRollingResistance<0,0,FA148-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR148=0,0,ROUND(CE148/(INDEX(HaulScraperSpeedTable,MATCH(BR148,HaulMaterials,0)+1,MATCH(IF(FA148-HaulScraperRollingResistance<0,0,FA148-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE148/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA148-HaulScraperRollingResistance<0,0,FA148+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR148=0,0,ROUND(CE148/(INDEX(HaulScraperUHSpeedTable,MATCH(BR148,HaulMaterials,0),MATCH(IF(FA148-HaulScraperRollingResistance<0,0,FA148+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF148>=0,FV148,FW148)","v":0},{"$f":"IF(CF148>=0,FU148,FT148)","v":0},{"$f":"FX148+FY148","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(M62),NOT(ISNUMBER(M62)),M62=\"\"),SUM(FZ148:GA148),M62)","v":1.2},{"$f":"IF(OR(ISBLANK(N62),NOT(ISNUMBER(N62)),N62=\"\"),IF(TRUNC(FZ148/GA148,0)<1,1,ROUND(FZ148/GA148,0)+1),N62)","v":1},{"$f":"ROUND((60/(FZ148+GA148)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GC148,CubesRounding)","v":1204},{"$f":"IF(ROUND(CQ148/GD148,HoursRounding)<1,1,ROUND($CQ148/GD148,HoursRounding))","v":1},{"$f":"ROUND(IF(GE148<1,1,GE148)*((GC148*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":879},{"$f":"ROUND(IF(GE148<1,1,GE148)*((GC148*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":181},{"$f":"GF148+GG148","v":1060},{"$f":"ROUND(CE148/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA148-TandemScraperRollingResistance<0,0,FA148-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR148=0,0,ROUND(CE148/(INDEX(TandemScraperSpeedTable,MATCH(BR148,HaulMaterials,0)+1,MATCH(IF(FA148-TandemScraperRollingResistance<0,0,FA148-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE148/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA148-TandemScraperRollingResistance<0,0,FA148+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR148=0,0,ROUND(CE148/(INDEX(TandemScraperUHSpeedTable,MATCH(BR148,HaulMaterials,0),MATCH(IF(FA148-TandemScraperRollingResistance<0,0,FA148+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF148>=0,GK148,GL148)","v":0},{"$f":"IF(CF148>=0,GJ148,GI148)","v":0},{"$f":"GM148+GN148","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(M62),NOT(ISNUMBER(M62)),M62=\"\"),SUM(GO148:GP148),M62)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(N62),NOT(ISNUMBER(N62)),N62=\"\"),IF(TRUNC(GO148/GP148,0)<2,2,TRUNC(GO148/GP148,0)+IF(MOD(TRUNC(GO148/GP148,0),2),1,0)),N62+IF(MOD(N62,2)>0,1))","v":2},{"$f":"ROUND((60/(GO148+GP148)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GR148,CubesRounding)","v":2626},{"$f":"IF(ROUND(CQ148/GS148,HoursRounding)<1,1,ROUND(CQ148/GS148,HoursRounding))","v":1},{"$f":"ROUND(IF(GT148<1,1,GT148)*((GR148*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(GT148<1,1,GT148)*((GR148*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"GU148+GV148","v":846}]
[]
[null,null,{"$f":"IF(SUM(C148:C149)=0,0,SUM(C148:C149))","v":0},{"$f":"IF(SUM(D148:D149)=0,0,SUM(D148:D149))","v":0},null,null,null,null,{"$f":"IF(SUM(I148:I149)=0,0,SUM(I148:I149))","v":0},null,null,null,null,{"$f":"IF(SUM(N148:N149)=0,0,SUM(N148:N149))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Notes:"]
[null,"1. If crushed or screened, Cover Volume = volume delivered to crusher - amount loss to crushing/screening)"]
[]
["Quarries & Borrow Pits - Growth Media Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil"]
[" ",null,"Growth Media Placement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Summary by Fleet - Cover Layer 3",null,null,"Growth Media Placement Parameters",null,null,null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Growth Media Volume","Growth Media Replacement Fleet","Cycle Time","Fleet Productivity","Haul Fleet Size","Total Fleet Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Topsoiling Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GM Fleet","GM Fleet Cycle","GM Productivity for selected fleet","Final Slope Length","Final Slope Width","Final Lift Height","Final Slope Area","Slope \nTopsoil Volume","Final Slope Footprint","Final Flat Area","Flat Area \nTopsoil Volume",null,"Haul material","Distance to placement","Fleet Size","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",{"$f":"IF(Metric,\"BCM/hr\",\"BCY/hr\")","v":"BCY/hr"},null,"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"min","BCY/hr","ft","ft","ft","acres","cu yd","acres","acres","cu yd",null,null,"ft",null,"%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","hrs","$","$","$"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(OR(ISBLANK(B35),AND(ISBLANK(AA35),ISBLANK(AB35)),AND(ISBLANK(AA35),ISBLANK(AB646),ISBLANK(AC35),ISBLANK(AD35))),\"\",IF(Metric,ROUND(CY_2_M3*(BH159+BK159),0),BH159+BK159))","v":""},{"$f":"IF(OR(ISBLANK(B35),C159=\"\",C159=0),\"\",IF(C159=0,\"\",IF(ISBLANK(O62),\"Cover Material!\",IF(ISBLANK(P62),\"Select Fleet\",IF(RIGHT(P62,5)=\"Truck\",INDIRECT(BD62&\"Truck\")&\"/\"&INDIRECT(BD62&\"Loader\")&\"/\"&INDIRECT(BD62&\"TruckDozer\"),IF(BD62=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BD62=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C159=\"\",C159=0),\"\",IF(ISBLANK(O62),\"Cover Material!\",IF(ISBLANK(P62),\"Select Fleet\",BB159)))","v":""},{"$f":"IF(OR(ISBLANK(B35),C159=\"\",C159=0),\"\",IF(ISBLANK(O62),\"Cover Material!\",IF(ISBLANK(P62),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BC159,0),BC159))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C159=\"\"),\"\",IF(ISBLANK(O62),\"Cover Material!\",IF(ISBLANK(P62),\"Select Fleet\",IF(RIGHT(BA159,5)=\"Truck\",CB159,IF(BA159=\"Scraper Dozer\",CR159,IF(BA159=\"Tandem Scraper\",DG159,\"\"))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C159=\"\"),0,IF(ISBLANK(O62),\"Cover Material!\",IF(ISBLANK(P62),\"Select Fleet\",IF(RIGHT(BA159,5)=\"Truck\",CE159+CF159,IF(BA159=\"Scraper Dozer\",CT159+CU159,IF(BA159=\"Tandem Scraper\",DI159+DJ159,\"\"))))))","v":0},{"$f":"IF(OR(ISBLANK(B35),C159=\"\",ISTEXT(H159)),0,IF(RIGHT(BA159,5)=\"Truck\",CH159,IF(BA159=\"Scraper Dozer\",CW159,IF(BA159=\"Tandem Scraper\",DL159,0))))","v":0},{"$f":"IF(OR(ISBLANK(B35),C159=\"\",ISTEXT(H159)),0,IF(RIGHT(BA159,5)=\"Truck\",CG159,IF(BA159=\"Scraper Dozer\",CV159,IF(BA159=\"Tandem Scraper\",DK159,0))))","v":0},{"$f":"IF(OR(ISBLANK(B35),C159=\"\"),0,IF(C159=0,0,IF(AND(I159=\"\",J159=\"\"),0,SUM(I159:J159))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P62","v":0},{"$f":"IF(RIGHT(BA159,5)=\"Truck\",CA159,IF(BA159=\"Scraper Dozer\",CP159,IF(BA159=\"Tandem Scraper\",DE159,0)))","v":0},{"$f":"IF(RIGHT(BA159,5)=\"Truck\",CD159,IF(BA159=\"Scraper Dozer\",CS159,IF(BA159=\"Tandem Scraper\",DH159,0)))","v":0},{"$f":"BX129","v":0},{"$f":"ROUND(IF((BD159^2)-(BF159^2)<0,0,SQRT((BD159^2)-(BF159^2))),0)","v":0},{"$f":"BD35","v":0},{"$f":"ROUND(((BD159)*BE35)/43560,2)","v":0},{"$f":"ROUND((BG159*43560*(1/12)*BQ35)/27,0)","v":0},{"$f":"(BE159*BE35)/43560","v":0},{"$f":"IF(BG35-BI159<0,0,ROUND(BG35-BI159,0))","v":0},{"$f":"ROUND((BJ159*43560*(1/12)*BR35)/27,0)","v":0},null,{"$f":"O62","v":0},{"$f":"BS35","v":0},{"$f":"BD62","v":0},{"$f":"ABS(BT35)","v":0},{"$f":"IF(BD62=0,0,ROUND(BS35/(INDEX(INDIRECT(BD62&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BD62&\"TruckLoadedWeight\"),0),MATCH(IF(BP159-INDIRECT(BD62&\"TruckRollingResistance\")<0,0,BP159-INDIRECT(BD62&\"TruckRollingResistance\")),INDIRECT(BD62&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BD62=0,0,ROUND(BS35/(INDEX(INDIRECT(BD62&\"TruckSpeedTable\"),MATCH(O62,HaulMaterials,0),MATCH(IF(BP159-INDIRECT(BD62&\"TruckRollingResistance\")<0,0,BP159-INDIRECT(BD62&\"TruckRollingResistance\")),INDIRECT(BD62&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BO159=0,0,ROUND(BN159/(INDEX(INDIRECT(BO159&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BO159&\"TruckLoadedWeight\"),0),MATCH(IF(BP159-INDIRECT(BO159&\"TruckRollingResistance\")<0,0,BP159+INDIRECT(BO159&\"TruckRollingResistance\")),INDIRECT(BO159&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BO159=0,0,ROUND(BN159/(INDEX(INDIRECT(BO159&\"TruckUHSpeedTable\"),MATCH(BM159,HaulMaterials,0),MATCH(IF(BP159-INDIRECT(BO159&\"TruckRollingResistance\")<0,0,BP159+INDIRECT(BO159&\"TruckRollingResistance\")),INDIRECT(BO159&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BT35>=0,BS159,BT159)","v":0},{"$f":"IF(BT35>=0,BR159,BQ159)","v":0},{"$f":"BU159+BV159","v":0},{"$f":"IF(BD62=0,0,INDIRECT(BD62&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BD62=0,0,INDIRECT(BD62&\"TruckManuverDump\"))","v":0},{"$f":"IF(BD62=0,0,INDIRECT(BD62&IF(INDIRECT(BD62&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(Q62),NOT(ISNUMBER(Q62)),Q62=\"\"),SUM(BW159:BZ159),Q62)","v":0},{"$f":"IF(BZ159=0,0,IF(OR(ISBLANK(R62),NOT(ISNUMBER(R62)),R62=\"\"),IF((CA159-BZ159)/BZ159<=1,2,ROUNDUP((CA159-BZ159)/BZ159,0)),R62))","v":0},{"$f":"IF(BD62=0,0,ROUND((60/CA159)*INDIRECT(BD62&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BD62=0,0,ROUND(CB159*CC159*HaulOperator*INDIRECT(BD62&\"TruckJobEfficiency\")*INDIRECT(BD62&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(CD159=0,0,ROUND(BH159/CD159,HoursRounding))","v":0},{"$f":"IF(CD159=0,0,ROUND(BK159/CD159,HoursRounding))","v":0},{"$f":"IF(BD62=0,0,ROUND(IF(CE159+CF159<1,1,CE159+CF159)*((CB159*INDIRECT(BD62&\"TruckEquipRate\"))+INDIRECT(BD62&\"LoaderEquipRate\")+INDIRECT(BD62&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BD62=0,0,ROUND(IF(CE159+CF159<1,1,CE159+CF159)*((CB159*INDIRECT(BD62&\"TruckLaborRate\"))+INDIRECT(BD62&\"LoaderLaborRate\")+INDIRECT(BD62&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"IF(C159=0,\"\",CG159+CH159)","v":0},{"$f":"ROUND(BS35/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BP159-HaulScraperRollingResistance<0,0,BP159-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM159=0,0,ROUND(BS35/(INDEX(HaulScraperSpeedTable,MATCH(BM159,HaulMaterials,0)+1,MATCH(IF(BP159-HaulScraperRollingResistance<0,0,BP159-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BN159/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BP159-HaulScraperRollingResistance<0,0,BP159+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM159=0,0,ROUND(BN159/(INDEX(HaulScraperUHSpeedTable,MATCH(BM159,HaulMaterials,0),MATCH(IF(BP159-HaulScraperRollingResistance<0,0,BP159+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT35>=0,CL159,CM159)","v":0},{"$f":"IF(BT35>=0,CK159,CJ159)","v":0},{"$f":"CN159+CO159","v":0},{"$f":"IF(OR(ISBLANK(B35),C159=0),0,HaulScraperLoadTime+HaulScraperManuverSpread)","v":0},{"$f":"IF(OR(ISBLANK(B35),C159=0),0,IF(TRUNC(CP159/CQ159,0)<1,1,ROUND(CP159/CQ159,0)+1))","v":0},{"$f":"IF(OR(ISBLANK(B35),C159=0),0,ROUND((60/(CP159+CQ159)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*HaulOperator)*CR159,CubesRounding))","v":0},{"$f":"IF(CS159=0,0,ROUND(BH159/CS159,HoursRounding))","v":0},{"$f":"IF(CS159=0,0,ROUND(BK159/CS159,HoursRounding))","v":0},{"$f":"ROUND(IF(CT159+CU159<1,1,CT159+CU159)*((CR159*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":654},{"$f":"ROUND(IF(CT159+CU159<1,1,CT159+CU159)*((CR159*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":120},{"$f":"IF(C159=0,\"\",CV159+CW159)","v":774},{"$f":"ROUND(BS35/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BP159-TandemScraperRollingResistance<0,0,BP159-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM159=0,0,ROUND(BS35/(INDEX(TandemScraperSpeedTable,MATCH(BM159,HaulMaterials,0)+1,MATCH(IF(BP159-TandemScraperRollingResistance<0,0,BP159-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BN159/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BP159-TandemScraperRollingResistance<0,0,BP159+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM159=0,0,ROUND(BN159/(INDEX(TandemScraperUHSpeedTable,MATCH(BM159,HaulMaterials,0),MATCH(IF(BP159-TandemScraperRollingResistance<0,0,BP159+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BZ44>=0,DA159,DB159)","v":0},{"$f":"IF(BY44>=0,CZ159,CY159)","v":0},{"$f":"DC159+DD159","v":0},{"$f":"IF(OR(ISBLANK(B44),C159=0),0,TandemScraperLoadTime+TandemScraperManuverSpread)","v":0},{"$f":"IF(DF159=0,0,IF(TRUNC(DE159/DF159,0)<2,2,TRUNC(DE159/DF159,0)+IF(MOD(TRUNC(DE159/DF159,0),2),1,0)))","v":0},{"$f":"IF(OR(ISBLANK(B44),C159=0),0,ROUND((60/(DE159+DF159)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*HaulOperator)*DG159,CubesRounding))","v":0},{"$f":"IF(DH159=0,0,ROUND(BH159/DH159,HoursRounding))","v":0},{"$f":"IF(DH159=0,0,ROUND(BK159/DH159,HoursRounding))","v":0},{"$f":"ROUND(IF(DI159+DJ159<1,1,DI159+DJ159)*((DG159*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":111},{"$f":"ROUND(IF(DI159+DJ159<1,1,DI159+DJ159)*((DG159*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"IF(C159=0,\"\",DK159+DL159)","v":171}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0\n0\n"]
[null,null,{"$f":"IF(SUM(C159:C160)=0,0,SUM(C159:C160))","v":0},null,null,null,null,{"$f":"IF(SUM(H159:H160)=0,0,SUM(H159:H160))","v":0},{"$f":"IF(SUM(I159:I160)=0,0,SUM(I159:I160))","v":0},{"$f":"IF(SUM(J159:J160)=0,0,SUM(J159:J160))","v":0},{"$f":"IF(SUM(K159:K160)=0,0,SUM(K159:K160))","v":0}]
[]
[]
[]
["Quarries & Borrow Pits - Scarifying/Revegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Parameters",null,null,null,null,null,"Grader Fleet",null,null,null,null,null,null,null,null,"Small Dozer",null,null,null,null,null,null,null,null,"Medium",null,null,null,null,null,null,null,null,"Large Dozer",null,null,null,null,null,null,null,null,null,"Revegetation"]
[" ",null,null,null,null,null,null,null,null,null,"Scarifying Costs",null,null,"Revegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,null,"SLOPE",null,null,null,null,null,null,"FLAT",null,null,null,null,null,null,"TOTAL"]
[null,"Description\n(required)","Slope\nArea","Flat\nArea","Total\nSurface\nArea","Final Slope Length","Average Long Dimension (ripping distance)","Ripping/ Scarifying Fleet","Slope Scarifying/\nRipping Hours","Flat Area Scarifying/\nRipping Hours","Scarifying/ Ripping Labor Costs","Scarifying/ Ripping Equipment  Cost","Total Scarifying/ Ripping Costs","Revegetation Labor Cost","Revegetation Equipment Cost","Revegetation Material Cost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Slope Area","Final Flat Area","Final slope Length","Average long distance","Flat Area Width",null,"Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","total Flat hours","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","total Flat hours","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","Flat Ripping","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","Flat Ripping","Equipment Cost","Labor Cost","Total Cost",null,"Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total","Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total","Equipment","Labor","Seed Mix","Mulch","Fertilizer","Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,"hrs","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ac","ac","ft","ft","ft",null,null,"ft","hr",null,"ft","hr","$","$","$",null,"ft","hr",null,"ft","hr","$","$","$",null,"ft","hr",null,"ft","hr","$","$","$",null,"ft","hr",null,"ft","hr","$","$","$"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(ISBLANK(B35),\"\",IF(BG159=0,0,IF(Metric,ROUND(Ac2Ha*BA169,2),BA169)))","v":""},{"$f":"IF(ISBLANK(B35),\"\",IF(BJ159=0,\"\",IF(Metric,ROUND(Ac2Ha*BB169,2),BB169)))","v":""},{"$f":"IF(ISBLANK(B35),\"\",IF(C169=\"Slope Input!\",\"\",IF(Metric,ROUND(C169+IF(D169=\"\",0,D169),2),C169+IF(D169=\"\",0,D169))))","v":""},{"$f":"IF(ISBLANK(B35),\"\",IF(BC169=0,\"\",IF(J35>1/L35*100,\"Input Error!\",IF(Metric,ROUND(Ft2M*BC169,0),BC169))))","v":""},{"$f":"IF(ISBLANK(B35),\"\",IF(OR(ISBLANK(Z62),Z62=\"No\"),\"\",IF(Metric,ROUND(Ft2M*BF35,0),BF35)))","v":""},{"$f":"IF(ISBLANK(B35),\"\",IF(ISBLANK(AA62),\"\",IF(RIGHT(AA62,5)=\"Dozer\",INDIRECT(\"Rip\"&BE62&\"Dozer\"),RipGrader)))","v":""},{"$f":"IF(OR(ISBLANK(B35),OR(ISBLANK(Y62),Y62=\"No\"),ISBLANK(AA62)),0,IF(ISBLANK(AA62),\"Select Fleet\",IF(AA62=\"Small Dozer\",BR169,IF(AA62=\"Med Dozer\",CA169,IF(AA62=\"Large Dozer\",CJ169,BI169)))))","v":0},{"$f":"IF(OR(ISBLANK(B35),OR(ISBLANK(Z62),Z62=\"No\",D169=\"\"),ISBLANK(AA62)),0,IF(ISBLANK(AA62),\"Select Fleet\",IF(AA62=\"Small Dozer\",BU169,IF(AA62=\"Med Dozer\",CD169,IF(AA62=\"Large Dozer\",CM169,BL169)))))","v":0},{"$f":"IF(OR(ISBLANK(B35),AND(OR(ISBLANK(Y62),Y62=\"No\"),OR(ISBLANK(Z62),Z62=\"No\"))),0,IF(OR(P35=0,P35=\"\"),\"Enter Rip Dist!\",IF(AA62=\"Small Dozer\",BW169,IF(AA62=\"Med Dozer\",CF169,IF(AA62=\"Large Dozer\",CO169,IF(ISBLANK(AA62),0,BN169))))))","v":0},{"$f":"IF(OR(ISBLANK(B35),AND(OR(ISBLANK(Y62),Y62=\"No\"),OR(ISBLANK(Z62),Z62=\"No\"))),0,IF(OR(P35=0,P35=\"\"),\"Enter Rip Dist!\",IF(OR(ISNUMBER(I169),ISNUMBER(J169)),IF(AA62=\"Small Dozer\",BV169,IF(AA62=\"Med Dozer\",CE169,IF(AA62=\"Large Dozer\",CN169,IF(ISBLANK(AA62),\"\",BM169)))),0)))","v":0},{"$f":"IF(OR(ISBLANK(B35),J169=\"\"),0,IF(OR(ISNUMBER(L169),ISNUMBER(K169)),L169+K169,0))","v":0},{"$f":"IF(AND(OR(S62=\"None\",ISBLANK(S62)),OR(T62=\"None\",ISBLANK(T62))),0,DG169)","v":0},{"$f":"IF(AND(OR(S62=\"None\",ISBLANK(S62)),OR(T62=\"None\",ISBLANK(T62))),0,DF169)","v":0},{"$f":"IF(OR(ISBLANK(B35),ISERROR(DK169)),0,DK169)","v":0},{"$f":"IF(AND(N169=\"\",O169=\"\",P169=\"\"),0,SUM(N169:P169))","v":0},{"$f":"IF(F169=\"Input Error!\",\"  <<< Regraded slope angle for this facility is flatter than the original topography.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BF137<0.1,0.1,ROUND(BF137,2))","v":0.1},{"$f":"IF(BJ159<0.1,0.1,BJ159)","v":0.1},{"$f":"BX129","v":0},{"$f":"BF35","v":0},{"$f":"IF(BD169=0,0,ROUND(BB169*43560/BD169,0))","v":0},null,{"$f":"ROUND(BC169/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"BG169*BE35","v":0},{"$f":"IF(ISBLANK(B35),0,IF(OR(Y62=\"\",Y62=\"No\"),0,ROUND((BH169/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BG169*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding)))","v":0},{"$f":"ROUND(BE169/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"BJ169*BD169","v":0},{"$f":"IF(OR(ISBLANK(B35),Z62=\"\",Z62=\"No\"),0,ROUND((BK169/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BJ169*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding))","v":0},{"$f":"IF(ISBLANK(B35),0,ROUND(IF((BI169+BL169)<1,1,(BI169+BL169))*GraderRipEquipRate,0))","v":0},{"$f":"IF(ISBLANK(B35),0,ROUND(IF((BI169+BL169)<1,1,(BI169+BL169))*GraderRipLaborRate,0))","v":0},{"$f":"IF(ISBLANK(B35),0,BM169+BN169)","v":0},{"$f":"ROUND(BC169/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"BP169*BE35","v":0},{"$f":"IF(OR(Y62=\"\",Y62=\"No\"),0,ROUND((BQ169/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BP169*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":0},{"$f":"ROUND(BE169/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"BS169*BD169","v":0},{"$f":"IF(OR(Z62=\"\",Z62=\"No\"),0,ROUND((BT169/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BS169*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":0},{"$f":"IF(ISBLANK(B35),0,ROUND(IF((BR169+BU169)<1,1,(BR169+BU169))*SmallDozerRipEquipRate,0))","v":0},{"$f":"IF(ISBLANK(B35),0,ROUND(IF((BR169+BU169)<1,1,(BR169+BU169))*SmallDozerRipLaborRate,0))","v":0},{"$f":"BV169+BW169","v":0},{"$f":"ROUND(BC169/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"BY169*BE35","v":0},{"$f":"IF(OR(Y62=\"\",Y62=\"No\"),0,ROUND((BZ169/INDIRECT(RipMedDozer&\"RippingProd\"))+(BY169*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":0},{"$f":"ROUND(BE169/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"CB169*BD169","v":0},{"$f":"IF(OR(Z62=\"\",Z62=\"No\"),0,ROUND((CC169/INDIRECT(RipMedDozer&\"RippingProd\"))+(CB169*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":0},{"$f":"IF(ISBLANK(B35),0,ROUND(IF((CA169+CD169)<1,1,(CA169+CD169))*MedDozerRipEquipRate,0))","v":0},{"$f":"IF(ISBLANK(B35),0,ROUND(IF((CA169+CD169)<1,1,(CA169+CD169))*MedDozerRipLaborRate,0))","v":0},{"$f":"CE169+CF169","v":0},{"$f":"ROUND(BC169/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"CH169*BE35","v":0},{"$f":"IF(OR(Y62=\"\",Y62=\"No\"),0,ROUND((CI169/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CH169*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":0},{"$f":"ROUND(BE169/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"CK169*BD169","v":0},{"$f":"IF(OR(Z62=\"\",Z62=\"No\"),0,ROUND((CL169/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CK169*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":0},{"$f":"IF(ISBLANK(B35),0,ROUND(IF((CJ169+CM169)<1,1,(CJ169+CM169))*LargeDozerRipEquipRate,0))","v":0},{"$f":"IF(ISBLANK(B35),0,ROUND(IF((CJ169+CM169)<1,1,(CJ169+CM169))*LargeDozerRipLaborRate,0))","v":0},{"$f":"CN169+CO169","v":0},null,{"$f":"IF(OR(S62=\"None\",C169=0,ISBLANK(S62)),0,ROUND(SeedEquipDumpsSlope*BA169,0))","v":0},{"$f":"IF(OR(S62=\"None\",C169=0,ISBLANK(S62)),0,ROUND(SeedLaborDumpsSlope*BA169,0))","v":0},{"$f":"IF(OR(S62=\"None\",C169=0,ISBLANK(S62)),0,ROUND(INDEX(SeedMixArray,MATCH(S62,SeedMixes,0),4)*C169,0))","v":0},{"$f":"IF(OR(U62=\"None\",C169=0,ISBLANK(U62)),0,ROUND(INDEX(MulchArray,MATCH(U62,Mulches,0),4)*C169,0))","v":0},{"$f":"IF(OR(W62=\"None\",C169=0,ISBLANK(W62)),0,ROUND(INDEX(FertilizerArray,MATCH(W62,Fertilizers,0),4)*C169,0))","v":0},{"$f":"SUM(CT169:CV169)","v":0},{"$f":"IF(OR(S62=\"None\",ISBLANK(S62)),0,ROUND(CR169+CS169+CW169,0))","v":0},{"$f":"IF(OR(T62=\"None\",D169=\"\",ISBLANK(T62)),0,ROUND(SeedEquipDumpsFlat*BB169,0))","v":0},{"$f":"IF(OR(T62=\"None\",D169=\"\",ISBLANK(T62)),0,ROUND(SeedLaborDumpsFlat*BB169,0))","v":0},{"$f":"IF(OR(T62=\"None\",D169=\"\",ISBLANK(T62)),0,ROUND(INDEX(SeedMixArray,MATCH(T62,SeedMixes,0),4)*D169,0))","v":0},{"$f":"IF(OR(V62=\"None\",D169=\"\",ISBLANK(V62)),0,ROUND(INDEX(MulchArray,MATCH(V62,Mulches,0),4)*D169,0))","v":0},{"$f":"IF(OR(X62=\"None\",D169=\"\",ISBLANK(X62)),0,ROUND(INDEX(FertilizerArray,MATCH(X62,Fertilizers,0),4)*D169,0))","v":0},{"$f":"SUM(DA169:DC169)","v":0},{"$f":"IF(OR(T62=\"None\",ISBLANK(T62)),0,ROUND(CY169+CZ169+DD169,0))","v":0},{"$f":"IF(AND(CR169+CY169>0,CR169+CY169<SeedingEquipmentCost),SeedingEquipmentCost,CR169+CY169)","v":0},{"$f":"IF(AND(CS169+CZ169>0,CS169+CZ169<SeedingLaborCost),SeedingLaborCost,CS169+CZ169)","v":0},{"$f":"CT169+DA169","v":0},0,0,0,0]
[]
[null,null,{"$f":"IF(SUM(C169:C170)=0,0,SUM(C169:C170))","v":0},{"$f":"IF(SUM(D169:D170)=0,0,SUM(D169:D170))","v":0},{"$f":"IF(SUM(E169:E170)=0,0,SUM(E169:E170))","v":0},null,null,null,{"$f":"IF(SUM(I169:I170)=0,0,SUM(I169:I170))","v":0},0,0,0,0,0,0,0,0]
[]
[null,"Notes:","1) Minimum total ripping hours = 1 (i.e. If total ripping hrs (slope + flat) < 1, then one hour of fleet time is assumed, regardless of acres shown in in scarifying table.)"]
[null,null,"2) Assumes 50min/hr equipment availability"]
[]
["Quarries & Borrow Pits - Safety Berm Construction Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Safety Berms",null,null,null,null,null,null,null,null,"Dozer"]
[" ",null,"Safety Berm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excavator",null,null,null,null,null,null,null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Safety \nBerm \nVolume","Selected\nFleet","Cycle Time","Haul Fleet Size","Corrected\nFleet\nProductivity","Total \nHours","Safety \nBerm \nLabor \nCost","Safety\n Berm \nEquipment \nCost","Total \nSafety \nBerm \nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Berm \nVolume","Fleet","Haul Cycle Time","Selected fleet\nproductivity","Selected\nFleet\nHours","Selected Fleet\nLabor\nCost","Selected Fleet\nEquip\nCost","Selected Fleet\nTotal\nCost",null,"Selected\nDozer\nFleet","Raw Prod uses push distance from diagram","Corrected\nProd","Total \nHours","Labor\nCost","Equipment\nCost","Total Cost","Selected\nExcavator\nFleet","Selected\nProductivity","Selected\nFleet\nHrs","Selected Fleet\nLabor","Selected Fleet\nEquip","Excavator Production","Excavator hours","Equipment Cost","Labor Cost","Total Cost",null,"Haul material","Distance to placement","Fleet Size","Selected\nHaul Fleet","Selected\nFleet\nProductivity","Selected\nFleet\nHrs","Selected\nFleet\nLabor","Selected\nFleet\nEquip","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cu yd",null,null,"cy/hr","hr","$","$","$",null,null,"cy/hr","cy/hr","hrs","$","$","$",null,"cy/hr","hr","$","$","cy/hr","hr","$","$","$",null,null,"ft",null,null,"LCY/hr",null,"$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(OR(ISBLANK(B35),OR(ISBLANK(BC72),BC72=0)),\"\",IF(Metric,ROUND(CY_2_M3*BA180,0),BA180))","v":""},{"$f":"IF(C180=\"\",\"\",IF(ISBLANK(H72),\"Select Method\",IF(AND(BA180<>0,ISBLANK(J72)),\"Select Fleet\",IF(ISBLANK(I72),\"Material Type\",IF(AND(H72=\"Haul & Place\",ISBLANK(J72)),\"Select Fleet\",IF(H72=\"Dozer\",INDIRECT(BH72&\"Dozer\"),IF(H72=\"Excavate\",INDIRECT(BH72&\"Excavator\"),IF(H72=\"Haul & Place\",IF(RIGHT(J72,5)=\"Truck\",INDIRECT(BI72&\"Truck\")&\"/\"&INDIRECT(BI72&\"Loader\")&\"/\"&INDIRECT(BI72&\"TruckDozer\"),IF(BI72=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BI72=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))))))","v":""},{"$f":"IF(C180=\"\",\"\",IF(ISBLANK(H72),\"Select Method\",IF(AND(BA180<>0,ISBLANK(J72)),\"Select Fleet\",IF(ISBLANK(I72),\"Material Type\",IF(AND(H72=\"Haul & Place\",OR(ISBLANK(K72),ISBLANK(L72))),\"Haul Info\",BC180)))))","v":""},{"$f":"IF(D180=\"\",\"\",IF(ISBLANK(H72),\"Select Method\",IF(AND(BA180<>0,ISBLANK(J72)),\"Select Fleet\",IF(AND(H72=\"Haul & Place\",ISBLANK(J72),J72=\"optimize\"),\"Select Fleet\",IF(ISBLANK(I72),\"Material Type\",IF(AND(H72=\"Haul & Place\",OR(ISBLANK(K72),ISBLANK(L72))),\"Haul Info\",IF(RIGHT(J72,5)=\"Truck\",CV180,IF(J72=\"Scraper Dozer\",DK180,IF(J72=\"Tandem Scraper\",DY180,\"\")))))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C180=\"\",C180=0),\"\",IF(AND(BA180<>0,ISBLANK(J72)),\"Select Fleet\",IF(ISBLANK(I72),\"Material Type\",IF(AND(H72=\"Haul & Place\",OR(ISBLANK(K72),ISBLANK(L72))),\"Haul Info\",IF(Metric,ROUND(CY_2_M3*BE180,0),BE180)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C180=\"\"),0,IF(AND(BA180<>0,ISBLANK(J72)),\"Select Fleet\",IF(ISBLANK(I72),\"Material Type\",IF(AND(H72=\"Haul & Place\",OR(ISBLANK(K72),ISBLANK(L72))),\"Haul Info\",BE180))))","v":0},{"$f":"IF(OR(ISBLANK(B35),C180=\"\"),0,IF(ISTEXT(H180),0,BF180))","v":0},{"$f":"IF(OR(ISBLANK(B35),C180=\"\"),0,IF(ISTEXT(H180),0,BG180))","v":0},{"$f":"IF(OR(ISBLANK(B35),C180=\"\",C180=0,AND(ISBLANK(H72)),ISBLANK(I72)),0,SUM(I180:J180))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(NOT(ISBLANK(G72)),G72=0),0,IF(ISBLANK(G72),ROUND(((IF(BD72-(2*BC72*F72)<0,0,BD72-(2*BC72*F72))+BD72)/2*BC72)*BB72/27,0),BE72))","v":0},{"$f":"IF(OR(B180=\"\",ISBLANK(H72)),0,IF(AND(BA180<>0,ISBLANK(J72)),\"Select Fleet\",IF(H72=\"Dozer\",INDIRECT(BH72&\"Dozer\"),IF(H72=\"Excavate\",INDIRECT(BH72&\"Excavator\"),IF(AND(H72=\"Haul & Place\",ISBLANK(J72)),\"Select Fleet\",IF(H72=\"Haul & Place\",IF(RIGHT(P72,5)=\"Truck\",CU180,IF(BI72=\"Scraper Dozer\",DK180,IF(BH72=\"Tandem\",DZ180,\"\")))))))))","v":0},{"$f":"IF(ISBLANK(B35),0,IF(H72=\"Haul & Place\",IF(RIGHT(J72,5)=\"Truck\",CU180,IF(BH72=\"Scraper\",DK180,IF(BH72=\"Tandem\",DZ180,\"\"))),\"\"))","v":0},{"$f":"IF($H72=\"Dozer\",BL180,IF($H72=\"Excavate\",BR180,IF($H72=\"Haul & Place\",CF180,0)))","v":0},{"$f":"IF($H72=\"Dozer\",BM180,IF($H72=\"Excavate\",BS180,IF($H72=\"Haul & Place\",CG180,0)))","v":0},{"$f":"IF($H72=\"Dozer\",BN180,IF($H72=\"Excavate\",BT180,IF($H72=\"Haul & Place\",CH180,0)))","v":0},{"$f":"IF($H72=\"Dozer\",BO180,IF($H72=\"Excavate\",BU180,IF($H72=\"Haul & Place\",CI180,0)))","v":0},{"$f":"BF180+BG180","v":0},null,{"$f":"IF(H72=\"Dozer\",INDIRECT(BH72 & \"Dozer\"),\"Not dozer\")","v":"Not dozer"},{"$f":"IF(OR(ISBLANK(B35),BA180=0),0,ROUND(HLOOKUP(INDIRECT(BH72&\"Dozer\"),DozerProductionArray,13,FALSE)*BorrowPushDistance^HLOOKUP(INDIRECT(BH72&\"Dozer\"),DozerProductionArray,14,FALSE),0))","v":0},{"$f":"IF(BH72=0,0,IF(ISBLANK(B35),0,ROUND(BK180*Dozer_Operator*Dozer_Job_Efficiency*HLOOKUP(INDIRECT(BH72&\"Dozer\"),DozerSpecifications,8,FALSE),0)))","v":0},{"$f":"IF(BL180=0,0,IF(OR(ISBLANK(B35),BA180=\"\"),0,IF(ROUND(BA180/BL180,HoursRounding)<1,1,ROUND(BA180/BL180,HoursRounding))))","v":0},{"$f":"IF(BH72=0,0,IF(ISBLANK(B35),0,ROUND(BM180*INDIRECT(BH72&\"DozerLaborRate\"),0)))","v":0},{"$f":"IF(BH72=0,0,IF(ISBLANK(B35),0,ROUND(BM180*INDIRECT(BH72&\"DozerEquipRate\"),0)))","v":0},{"$f":"BO180+BN180","v":0},{"$f":"IF(H72=\"Excavate\",INDIRECT(BH72 & \"Excavator\"),0)","v":0},{"$f":"IF(H72=\"Excavate\",BV180,0)","v":0},{"$f":"IF(H72=\"Excavate\",BW180,0)","v":0},{"$f":"IF(H72=\"Excavate\",BY180,0)","v":0},{"$f":"IF(H72=\"Excavate\",BX180,0)","v":0},{"$f":"IF(BH72=0,0,INDEX(ExcavatorSpecficationsArray,16,MATCH(INDIRECT(BH72&\"Excavator\"),ExcavatorList,0)))","v":0},{"$f":"IF(BV180=0,0,IF(BA180/BV180<1,1,ROUND(BA180/BV180,HoursRounding)))","v":0},{"$f":"IF(BH72=0,0,ROUND(BW180*INDIRECT(BH72&\"ExcavatorEquipRate\"),0))","v":0},{"$f":"IF(BH72=0,0,ROUND(BW180*INDIRECT(BH72&\"ExcavatorLaborRate\"),0))","v":0},{"$f":"BY180+BX180","v":0},null,{"$f":"I72","v":0},{"$f":"BF72","v":0},{"$f":"BI72","v":0},{"$f":"IF(H72=\"Haul & Place\",IF(J72=\"\",\"Select Fleet\",J72),\"not haul\")","v":"not haul"},{"$f":"IF(RIGHT(CE180,5)=\"Truck\",CX180,IF(CE180=\"Scraper Dozer\",DL180,IF(CE180=\"Tandem Scraper\",DZ180,0)))","v":0},{"$f":"IF(RIGHT(CE180,5)=\"Truck\",CY180,IF(CE180=\"Scraper Dozer\",DM180,IF(CE180=\"Tandem Scraper\",EA180,0)))","v":0},{"$f":"IF(RIGHT(CE180,5)=\"Truck\",DA180,IF(CE180=\"Scraper Dozer\",DO180,IF(CE180=\"Tandem Scraper\",EC180,0)))","v":0},{"$f":"IF(RIGHT(CE180,5)=\"Truck\",CZ180,IF(CE180=\"Scraper Dozer\",DN180,IF(CE180=\"Tandem Scraper\",EB180,0)))","v":0},{"$f":"ABS(BG72)","v":0},{"$f":"IF(BI72=0,0,ROUND(BF72/(INDEX(INDIRECT(BI72&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI72&\"TruckLoadedWeight\"),0),MATCH(IF(CJ180-INDIRECT(BI72&\"TruckRollingResistance\")<0,0,CJ180-INDIRECT(BI72&\"TruckRollingResistance\")),INDIRECT(BI72&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI72=0,0,ROUND(BF72/(INDEX(INDIRECT(BI72&\"TruckSpeedTable\"),MATCH(I72,HaulMaterials,0),MATCH(IF(CJ180-INDIRECT(BI72&\"TruckRollingResistance\")<0,0,CJ180-INDIRECT(BI72&\"TruckRollingResistance\")),INDIRECT(BI72&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CD180=0,0,ROUND(CC180/(INDEX(INDIRECT(CD180&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CD180&\"TruckLoadedWeight\"),0),MATCH(IF(CJ180-INDIRECT(CD180&\"TruckRollingResistance\")<0,0,CJ180+INDIRECT(CD180&\"TruckRollingResistance\")),INDIRECT(CD180&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CD180=0,0,ROUND(CC180/(INDEX(INDIRECT(CD180&\"TruckUHSpeedTable\"),MATCH(CB180,HaulMaterials,0),MATCH(IF(CJ180-INDIRECT(CD180&\"TruckRollingResistance\")<0,0,CJ180+INDIRECT(CD180&\"TruckRollingResistance\")),INDIRECT(CD180&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BG72>=0,CM180,CN180)","v":0},{"$f":"IF(BG72>=0,CL180,CK180)","v":0},{"$f":"CO180+CP180","v":0},{"$f":"IF(BI72=0,0,INDIRECT(BI72&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BI72=0,0,INDIRECT(BI72&\"TruckManuverDump\"))","v":0},{"$f":"IF(BI72=0,0,INDIRECT(BI72&IF(INDIRECT(BI72&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(M72),NOT(ISNUMBER(M72)),M72=\"\"),SUM(CQ180:CT180),M72)","v":0},{"$f":"IF(CT180=0,0,IF(OR(ISBLANK(L51),NOT(ISNUMBER(L51)),L51=\"\"),IF(ROUNDUP((CU180-CT180)/CT180,0)<=1,2,ROUNDUP((CU180-CT180)/CT180,0)),N72))","v":0},{"$f":"IF(BI72=0,0,ROUND((60/CU180)*INDIRECT(BI72&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BI72=0,0,ROUND(CV180*CW180*TruckOperator*INDIRECT(BI72&\"TruckJobEfficiency\")*INDIRECT(BI72&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(CX180=0,0,ROUND(BA180/CX180,HoursRounding))","v":0},{"$f":"IF(BI72=0,0,ROUND(IF(CY180<1,1,(CY180))*((CV180*INDIRECT(BI72&\"TruckEquipRate\"))+INDIRECT(BI72&\"LoaderEquipRate\")+INDIRECT(BI72&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BI72=0,0,ROUND(IF(CY180<1,1,(CY180))*((CV180*INDIRECT(BI72&\"TruckLaborRate\"))+INDIRECT(BI72&\"LoaderLaborRate\")+INDIRECT(BI72&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"CZ180+DA180","v":0},{"$f":"ROUND(BF72/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CJ180-HaulScraperRollingResistance<0,0,CJ180-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(CB180=0,0,ROUND(BF72/(INDEX(HaulScraperSpeedTable,MATCH(CB180,HaulMaterials,0)+1,MATCH(IF(CJ180-HaulScraperRollingResistance<0,0,CJ180-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CC180/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CJ180-HaulScraperRollingResistance<0,0,CJ180+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(CB180=0,0,ROUND(CC180/(INDEX(HaulScraperUHSpeedTable,MATCH(CB180,HaulMaterials,0),MATCH(IF(CJ180-HaulScraperRollingResistance<0,0,CJ180+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BG72>=0,DE180,DF180)","v":0},{"$f":"IF(BG72>=0,DD180,DC180)","v":0},{"$f":"DG180+DH180","v":0},{"$f":"IF(OR(ISBLANK(B35),$C180=0),0,HaulScraperLoadTime+HaulScraperManuverSpread)","v":0},{"$f":"IF(OR(ISBLANK(B35),$C180=0),0,IF(ISBLANK(N72),IF(TRUNC(DI180/DJ180,0)<1,2,ROUND(DI180/DJ180,0)),N72))","v":0},{"$f":"IF(OR(ISBLANK(B35),$C180=0),0,ROUND((60/(DI180+DJ180)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DK180,CubesRounding))","v":0},{"$f":"IF(DL180=0,0,ROUND(BA180/DL180,HoursRounding))","v":0},{"$f":"ROUND(IF(DM180<1,1,DM180)*((DK180*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":654},{"$f":"ROUND(IF(DM180<1,1,DM180)*((DK180*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":120},{"$f":"DN180+DO180","v":774},{"$f":"ROUND(BF72/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CJ180-TandemScraperRollingResistance<0,0,CJ180-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(CB180=0,0,ROUND(BF72/(INDEX(TandemScraperSpeedTable,MATCH(CB180,HaulMaterials,0)+1,MATCH(IF(CJ180-TandemScraperRollingResistance<0,0,CJ180-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CC180/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CJ180-TandemScraperRollingResistance<0,0,CJ180+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(CB180=0,0,ROUND(CC180/(INDEX(TandemScraperUHSpeedTable,MATCH(CB180,HaulMaterials,0),MATCH(IF(CJ180-TandemScraperRollingResistance<0,0,CJ180+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BG72>=0,DS180,DT180)","v":0},{"$f":"IF(BG72>=0,DR180,DQ180)","v":0},{"$f":"DU180+DV180","v":0},{"$f":"IF(OR(ISBLANK(B35),$C180=0),0,TandemScraperLoadTime+TandemScraperManuverSpread)","v":0},{"$f":"IF(DX180=0,0,IF(ISBLANK(N72),IF(TRUNC(DW180/DX180,0)<2,2,TRUNC(DW180/DX180,0)+IF(MOD(TRUNC(DW180/DX180,0),2),1,0)),N72))","v":0},{"$f":"IF(OR(ISBLANK(B35),$C180=0),0,ROUND((60/(DW180+DX180)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*DY180,CubesRounding))","v":0},{"$f":"IF(DZ180=0,0,ROUND(BA180/DZ180,HoursRounding))","v":0},{"$f":"ROUND(IF(EA180<1,1,EA180)*((DY180*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":111},{"$f":"ROUND(IF(EA180<1,1,EA180)*((DY180*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"EB180+EC180","v":171}]
[]
[null,null,{"$f":"IF(SUM(C180:C181)=0,0,SUM(C180:C181))","v":0},null,null,null,null,{"$f":"IF(SUM(H180:H181)=0,0,SUM(H180:H181))","v":0},{"$f":"IF(SUM(I180:I181)=0,0,SUM(I180:I181))","v":0},{"$f":"IF(SUM(J180:J181)=0,0,SUM(J180:J181))","v":0},{"$f":"IF(SUM(K180:K181)=0,0,SUM(K180:K181))","v":0}]
[]
["Quarries & Borrow Pits - Safety Berms - Revegetation Costs"]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revegetation"]
[null,"Description\n(required)","Flat Area","Revegetation Labor Cost","Revegetation Equipment Cost","Revgetation Material Cost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Area Footprint","Equipment \nCost","Labor \nCost","Seed \nMix","Mulch","Fertilizer","Total \nMaterials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ac"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(ISBLANK(B35),\"\",IF(Metric,ROUND(Ac2Ha*BA188,2),BA188))","v":""},{"$f":"IF(OR(O72=\"None\",ISBLANK(O72)),0,BC188)","v":0},{"$f":"IF(OR(O72=\"None\",ISBLANK(O72)),0,BB188)","v":0},{"$f":"IF(OR(ISBLANK(B35),ISERROR(BG188)),0,BG188)","v":0},{"$f":"IF(AND(D188=\"\",E188=\"\",F188=\"\"),0,SUM(D188:F188))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BB72*(BD72+(IF(H72=\"Dozer\",BermPushDistance,IF(H72=\"Excavate\",2*INDEX(ExcavatorSpecficationsArray,16,MATCH('Fleets (Crews)'!$A$75,ExcavatorList,0)),0))))/43560,2)","v":0},{"$f":"IF(OR(O72=\"None\",ISBLANK(O72)),0,IF(BA188<1,SeedEquipQuarryFlat,ROUND(SeedEquipQuarryFlat*BA188,0)))","v":0},{"$f":"IF(OR(O72=\"None\",ISBLANK(O72)),0,IF(BA188<1,SeedLaborQuarryFlat,ROUND(SeedLaborQuarryFlat*BA188,0)))","v":0},{"$f":"IF(OR(O72=\"None\",ISBLANK(O72)),0,IF(ISBLANK(INDEX(SeedMixArray,MATCH(O72,SeedMixes,0))),\"\",ROUND(INDEX(SeedMixArray,MATCH(O72,SeedMixes,0),4)*C188,0)))","v":0},{"$f":"IF(OR(OR(P72=\"None\",ISBLANK(P72)),OR(P72=\"None\",ISBLANK(P72))),0,ROUND(INDEX(MulchArray,MATCH(P72,Mulches,0),4)*C188,0))","v":0},{"$f":"IF(OR(OR(Q72=\"None\",ISBLANK(Q72)),OR(Q72=\"None\",ISBLANK(Q72))),0,ROUND(INDEX(FertilizerArray,MATCH(Q72,Fertilizers,0),4)*C188,0))","v":0},{"$f":"SUM(BD188:BF188)","v":0},{"$f":"IF(OR(O72=\"None\",ISBLANK(O72)),0,ROUND(BB188+BC188+BG188,0))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C188:C189)=0,0,SUM(C188:C189))","v":0},{"$f":"IF(SUM(D188:D189)=0,0,SUM(D188:D189))","v":0},{"$f":"IF(SUM(E188:E189)=0,0,SUM(E188:E189))","v":0},{"$f":"IF(SUM(F188:F189)=0,0,SUM(F188:F189))","v":0},{"$f":"IF(SUM(G188:G189)=0,0,SUM(G188:G189))","v":0}]

{"sheet":"Underground Openings","index":14,"n_rows":106,"n_cols":111,"rows_kept":106,"cut":false,"hidden":false,"merged":[[45,56,45,60]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"},null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
[{"$f":"\"Underground Openings - \"&CostType&\" Cost Summary\"","v":"Underground Openings - FA Cost Summary"}]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Adits, Portals & Declines Plugging",{"$f":"SUMIF($BA$30:$BA$31,TRUE,U91:U92)","v":0},{"$f":"SUMIF($BA$30:$BA$31,TRUE,V91:V92)","v":0},{"$f":"SUMIF($BA$30:$BA$31,TRUE,W91:W92)","v":0},{"$f":"SUM(C12:E12)","v":0}]
[null,"Subtotal Adits",{"$f":"C12","v":0},{"$f":"D12","v":0},{"$f":"E12","v":0},{"$f":"F12","v":0}]
[null,"Shaft Backfill/Cover",{"$f":"SUMIF($BA$49:$BA$50,TRUE,N104:N105)","v":0},{"$f":"SUMIF($BA$49:$BA$50,TRUE,O104:O105)","v":0},"N/A",{"$f":"SUM(C14:E14)","v":0}]
[null,"Shaft Capping",{"$f":"SUMIF($BA$49:$BA$50,TRUE,J104:J105)","v":0},{"$f":"SUMIF($BA$49:$BA$50,TRUE,K104:K105)","v":0},{"$f":"SUMIF($BA$49:$BA$50,TRUE,L104:L105)","v":0},{"$f":"SUM(C15:E15)","v":0}]
[null,"Subtotal Shafts",{"$f":"SUM(C14:C15)","v":0},{"$f":"SUM(D14:D15)","v":0},{"$f":"SUM(E14:E15)","v":0},{"$f":"SUM(F14:F15)","v":0}]
[null,"TOTALS",{"$f":"C13+C16","v":0},{"$f":"D13+D16","v":0},{"$f":"E13+E16","v":0},{"$f":"F13+F16","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
["Adits, Portals & Declines - User Input"]
["Facility Description",null,null,null,null,null,null,null,null,"Physical Characteristics",null,null,null,"Backfill Material",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Physical Characteristics",null,null,null,"Backfill Material",null,null,null,null,null,"Construction type"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Height","Width","Backfill/ \nPlug Type","Distance to Bulkhead","Backfill\nMethod","Backfill\nFleet","Backfill\nMaterial\nCondition","Backfill\nMaterial\nType","Haul Distance to Placement Location","Slope to Placement Location",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type","Height","Width","Backfill/ \nPlug Type","Distance to Bulkhead","Backfill\nMaterial","Backfill\nMaterial\nType","Distance \nto Backfill \nBorrow","Slope from \nAdit to \nBorrow Area",null,"Max push/haul dist","Fleet (haul, cut, push)","fleet size"]
[-1,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"(select)","(select)","(select)","(select)",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft",null,"ft","(select)","(select)","ft","% grade"]
[{"$f":"ROW(A30) - ROW($A$29)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(BD30=\"Rock Backfill\",BD30=\"Concrete + Rock\",BD30=\"Bat Culvert\",BD30=\"Foam (production)\",BD30=\"Foam (adit)\"),OR(ISBLANK(BF30),ISBLANK(BG30),ISBLANK(BH30),ISBLANK(BI30))),\"   <<<< Please Enter All Backfill Parameters\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I30)))","v":false},{"$f":"IF(Metric,ROUND(M2Ft*J30,0),J30)","v":0},0,{"$f":"L30","v":0},{"$f":"IF(Metric,ROUND(M2Ft*M30,0),M30)","v":0},{"$f":"IF(P30=0,0,P30)","v":0},{"$f":"IF(Q30=0,0,Q30)","v":0},{"$f":"IF(R30=0,0,IF(Metric,ROUND(M2Ft*R30,0),R30))","v":0},{"$f":"IF(ISBLANK(S30),0,S30)","v":0},null,{"$f":"IF(Metric,200,650)","v":650},{"$f":"IF(ISBLANK(N30),0,IF(N30=\"Dozer\",\"Push\",IF(N30=\"Loader\",\"ShortHaul\",\"\")))","v":0},{"$f":"IF(ISBLANK(O30),0,LEFT(O30,SEARCH(\" \",O30)-1))","v":0}]
[]
[]
[null,{"$f":"IF(Metric,\"Notes:  1) Foam (adit) option is for smaller openings that can be plugged with simple forms and a 1.5 m thick plug.\",\"Notes:  1) Foam (adit) option is for smaller openings that can be plugged with simple forms and a 5 ft thick plug.\")","v":"Notes:  1) Foam (adit) option is for smaller openings that can be plugged with simple forms and a 5 ft thick plug."}]
[null,{"$f":"IF(Metric,\"            2) Foam (production) option is for larger production openings (declines, etc.) and requires larger form construction and minimum 3 m thick plug.\",\"            2) Foam (production) option is for larger production openings (declines, etc.) and requires larger form construction and minimum 10 ft thick plug.\")","v":"            2) Foam (production) option is for larger production openings (declines, etc.) and requires larger form construction and minimum 10 ft thick plug."}]
[null,{"$f":"IF(Metric,\"            3) All foam plugs include minimum 5m of backfill from opening to plug.\",\"            3) All foam plugs include minimum 15ft of backfill from opening to plug.\")","v":"            3) All foam plugs include minimum 15ft of backfill from opening to plug."}]
[null,"            4) Bat gate option is for small openings and the material cost is the same for any size opening."]
[null,"            5) Backfilling assumes that small dozer will push material from nearby stockpile or dump"]
[null,"            6) Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[null,"            7) Loaders for Backfill Fleet use Crusher/Tramming loaders in Fleets(Crews) sheet"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Input Converted to English Units"]
["Shaft Openings - User Input",null,null,null,null,null,null,null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each shaft"]
["Facility Description",null,null,null,null,null,null,null,null,"Physical Characteristics",null,null,"Backfill or Foundation Cover",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Physical Characteristics",null,null,"Backfill or Foundation Cover"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Diameter (1)","Shaft Depth \n(for backfill method)","Backfill/ \nPlug Type","Backfill \nMaterial \nType","Cover/\nBackfill \nFleet","Thickness\n(if not complete backfill)","Haul Distance to Placement Location","Slope to Placement Location","Cycle Time Override","Maximum\nFleet Size",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type","Diameter","Shaft Depth \n(for backfill \nmethod)","Backfill/ \nPlug Type","Cover \nMaterial \nType","Cover/\nBackfill \nFleet","Thickness\n(if not complete backfill)","Distance\nto Backfill\nBorrow","Slope from \nShaft to \nBorrow Area"]
[-1,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"(select)","(select)","(select)",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(user override)","(user override)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","(select)","(select)","(select)","ft","ft","% grade"]
[{"$f":"ROW(A49) - ROW($A$48)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q49)>20,\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I49)))","v":false},{"$f":"IF(Metric,M2Ft*J49,J49)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*K49,0),K49)","v":0},{"$f":"L49","v":0},{"$f":"M49","v":0},{"$f":"IF(ISBLANK(N49),0,LEFT(N49,SEARCH(\" \",N49)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*O49,0),O49)","v":0},0,{"$f":"Q49","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. Diameter should include overlap to seat cap on bedrock or shaft collar"]
[null,"  2. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[null,"  3. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
[]
[]
[]
[]
[{"$f":"ThisSheetName(A1) & \" - Assumptions & Calculations\"","v":"Underground Openings - Assumptions & Calculations"}]
[]
[null,"Concrete Cover/Bulkhead Volume Calculation"]
[]
[null,"Using Means Heavy Construction Cost Data (2004) "]
[null,"Estimage cover/bulkhead thickness "]
[null,"Assumes that all concrete works are reinforced"]
[null,"Productivity for crew from Means Heavy Construction Cost Data (2004) adjusted for supervision "]
[null,"(addressed in Misc. Costs) and Davis-Bacon Wage Rates"]
[null,{"$f":"IF(Metric,\"Assumes 450 mm thick slab\",\"Assumes 18 in thick slab\")","v":"Assumes 18 in thick slab"}]
[]
[null,"Backfill Calculations"]
[]
[null,"Uses 1 large and 1 small dozer for adit backfill"]
[null,{"$f":"IF(Metric,\"      Assumes max 120 m push\",\"      Assumes max 400 foot push\")","v":"      Assumes max 400 foot push"}]
[null,"      Assumes average operator and 50 min/hr availability"]
[]
[null,"Uses truck & loader load, haul place fleets for shafts"]
[null,{"$f":"IF(Metric,\"Concrete cap will be 450 mm thick, reinforced, structually supported.\",\"Concrete cap will be 1.5 feet thick, reinforced, structually supported. \")","v":"Concrete cap will be 1.5 feet thick, reinforced, structually supported. "}]
[null,{"$f":"IF(Metric,\"If concrete cap is used, assume 3 m of rock backfill on top of cap.\",\"If concrete cap is used, assume 10 feet of rock backfill on top of cap. \")","v":"If concrete cap is used, assume 10 feet of rock backfill on top of cap. "}]
[null,"Assumes that all concrete works are reinforced"]
[null,{"$f":"IF(Metric,\"If backfill is used, assume overfill by 1.5 m\",\"If backfill is used, assume overfill by 5 feet\")","v":"If backfill is used, assume overfill by 5 feet"}]
[]
[null,"Carpenter rate incl Fringe:",{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(\"Carpenter\",LaborerList,0),10))=\"\",ISNA(INDEX(LaborCostTable,MATCH(\"Carpenter\",LaborerList,0),10))),0,INDEX(LaborCostTable,MATCH(\"Carpenter\",LaborerList,0),10))","v":0},"per hour"]
[]
[]
["Adits, Portals & Declines Plugging",null,null,null,null,null,null,null,"Uses RS Means Heavy Construction Cost Data for bulkhead production rate, material costs and crews",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adit Backfill",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bat Gate/Bat Culvert",null,null,null,null,"Foam Plug"]
[null,null,null,null,null,null,null,null,"Bulkhead Construction",null,null,null,"Backfill or Foam (1)",null,null,null,"Bat Gate or Culvert (2,3,4)",null,null,null,"Total Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume Calculations",null,null,"Bulkhead Construction",null,null,null,null,null,null,null,"Volume Calculations",null,null,"Backfill costs - selected fleet",null,null,null,"Dozer",null,null,null,null,null,null,null,null,null,null,null,null,null,"Loader Fleet"]
[null,"Description\n(required)","Bulkhead   Volume","Backfill\n(rock)\nVolume","Backfill Fleet","Cycle Time","Fleet Productivity","Total Fleet Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total\nMaterial\nCost","Total \nBulkhead\nCost","Total \nLabor \nCost","Total \nEquipment \nCost","Total\nMaterial (Foam)\nCost","Total \nBackfill \nCost","Total \nLabor \nCost","Total \nEquipment \nCost","Total\nMaterial\nCost","Total Bat Gate Cost","Total \nLabor \nCost","Total \nEquipment \nCost","Total\nMaterial\nCost","Total Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cross Sectional\nArea","Bulkhead\nVolume","Backfill\nVolume","Row in Bulkhead Construction Array","Labor Unit Cost","Labor Cost","Equipment Unit Cost","Equipment Cost","Material Unit Cost","Material Cost",null,"Cross Sectional\nArea","Backfill\nVolume",null,"Backfill labor cost","Backfill equipment cost",null,"Backfill\nVolume","Push Distance","Uncorrected\nDozer\nProductivity","Grade Correction","Density Correction","Dozing Material","Operator","Job Efficiency","Altitude Deration","Corrected Productivity","Total \nHours","Backfill\nLabor\nCost","Backfill\nEquipment\nCost","Total Cost",null,"Backfill fleet","Fleet size","Travel distance","Absolute grade","empty travel time (assumes 0 grade)","loaded travel time (assumes 0 grade)","manuver/ load/ manuever/ dump","total cycle time","bucket capacity","hourly production","Total Fleet Time","Labor Cost","Equipment Cost","Total Cost",null,"Labor\nCost","Equip\nCost","Materials","Total\n Cost",null,null,"Foam\nVolume","Foam\nVolume","Labor\nCost","Equip\nCost","Materials","Total\n Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S.F.","C.Y.","C.Y.",null,"$ per C.Y.","$","$ per C.Y.","$","$ per C.Y.","$",null,"S.F.","C.Y.",null,null,null,null,"cu yd","ft","cy/hr",null,null,null,null,null,null,"cy/hr","hrs","$","$","$",null,null,null,"ft","%","min","min","min","min","cy","BCY/hr","hrs","$","$","$",null,"$","$","$","$",null,null,"C.F.","C.Y.","$","$","$","$"]
[{"$f":"A30","v":0},{"$f":"IF(ISBLANK(B30),\"\",B30)","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(OR(BD30=\"Bat Gate\",BD30=\"Rock Backfill\",BD30=\"Foam (adit)\",BD30=\"Foam (production)\",BD30=\"Bat Culvert\"),\"\",ROUND(IF(Metric,CY_2_M3*BB91,BB91),0)))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(OR(BD30=\"Rock Backfill\",BD30=\"Concrete + Rock\",BD30=\"Bat Culvert\",BD30=\"Foam (adit)\",BD30=\"Foam (production)\"),ROUND(IF(Metric,CY_2_M3*BC91,BC91),0),\"\"))","v":""},{"$f":"IF(OR(ISBLANK(B30),D91=\"\",D91=0),\"\",IF(ISBLANK(Q30),\"Cover Material!\",INDIRECT(BM30&IF(N30=\"Dozer\",\"Dozer\",\"CrusherLoader\"))))","v":""},{"$f":"IF(OR(ISBLANK(B30),C91=\"\",C91=0),\"\",IF(ISBLANK(Q30),\"Cover Material!\",IF(ISBLANK(O30),\"Select Fleet\",BV91)))","v":""},{"$f":"IF(OR(ISBLANK(B30),C91=\"\",C91=0),\"\",IF(ISBLANK(Q30),\"Cover Material!\",IF(Metric,ROUND(CY_2_M3*IF(N30=\"Dozer\",CA91,CP91),0),IF(N30=\"Dozer\",CA91,CP91))))","v":""},{"$f":"IF(OR(ISBLANK(B30),C91=\"\"),0,IF(ISBLANK(Q30),\"Cover Material!\",IF(N30=\"Dozer\",CB91,CQ91)))","v":0},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(C91)),0,IF(OR(BD30=\"Concrete Bulkhead\",BD30=\"Concrete + Rock\"),BF91,0))","v":0},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(C91)),0,IF(OR(BD30=\"Concrete Bulkhead\",BD30=\"Concrete + Rock\"),BH91,0))","v":0},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(C91)),0,IF(OR(BD30=\"Concrete Bulkhead\",BD30=\"Concrete + Rock\"),BJ91,0))","v":0},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(C91)),0,IF(OR(BD30=\"Concrete Bulkhead\",BD30=\"Concrete + Rock\"),IF(C91=0,\"\",I91+J91+K91),0))","v":0},{"$f":"IF(OR(ISBLANK(B30),BD30=\"Bat Gate\",BD30=\"Foam (production)\",BD30=\"Foam (adit)\"),0,IF(AND(OR(BD30=\"Rock Backfill\",BD30=\"Concrete + Rock\"),OR(AND(N30=\"Dozer\",BF30=\"\"),BG30=\"\",BH30=\"\",BI30=\"\")),\"Backfill Info!\",(IF(OR(BD30=\"Rock Backfill\",BD30=\"Concrete + Rock\",BD30=\"Bat Culvert\",BD30=\"Foam (production)\",BD30=\"Foam (adit)\"),BO91,0))+(IF(OR(BD30=\"Foam (adit)\",BD30=\"Foam (production)\"),DD91,0))))","v":0},{"$f":"IF(OR(ISBLANK(B30),BD30=\"Bat Gate\",BD30=\"Foam (production)\",BD30=\"Foam (adit)\"),0,IF(AND(OR(BD30=\"Rock Backfill\",BD30=\"Concrete + Rock\",BD30=\"Bat Culvert\"),OR(AND(N30=\"Dozer\",BF30=\"\"),BG30=\"\",BH30=\"\",BI30=\"\")),\"Backfill Info!\",(IF(OR(BD30=\"Rock Backfill\",BD30=\"Concrete + Rock\",),BP91,0))+(IF(OR(BD30=\"Foam (adit)\",BD30=\"Foam (production)\"),DE91,0))))","v":0},{"$f":"IF(OR(BD30=\"Foam (adit)\",BD30=\"Foam (production)\"),DF91,0)","v":0},{"$f":"IF(OR(ISBLANK(B30),M91=\"\",N91=\"\",M91=\"Backfill Info!\"),0,SUM(M91:O91))","v":0},{"$f":"IF(ISBLANK(B30),0,IF(OR(BD30=\"Bat Gate\",BD30=\"Bat Culvert\"),CV91,0))","v":0},{"$f":"IF(ISBLANK(B30),0,IF(OR(BD30=\"Bat Gate\",BD30=\"Bat Culvert\"),CW91,0))","v":0},{"$f":"IF(ISBLANK(B30),0,IF(OR(BD30=\"Bat Gate\",BD30=\"Bat Culvert\"),CX91,0))","v":0},{"$f":"IF(SUM(Q91:S91)=0,0,SUM(Q91:S91))","v":0},{"$f":"IF(IF(I91=\"\",0,I91)+IF(OR(M91=\"Backfill Info!\",M91=\"\"),0,M91)+IF(Q91=\"\",0,Q91)=0,0,IF(I91=\"\",0,I91)+IF(OR(M91=\"Backfill Info!\",M91=\"\"),0,M91)+IF(Q91=\"\",0,Q91))","v":0},{"$f":"IF(IF(J91=\"\",0,J91)+IF(OR(N91=\"Backfill Info!\",M91=\"\"),0,N91)+IF(R91=\"\",0,R91)=0,0,IF(J91=\"\",0,J91)+IF(OR(N91=\"Backfill Info!\",M91=\"\"),0,N91)+IF(R91=\"\",0,R91))","v":0},{"$f":"IF(IF(K91=\"\",0,K91)+IF(O91=\"\",0,O91)+IF(S91=\"\",0,S91)=0,0,IF(K91=\"\",0,K91)+IF(O91=\"\",0,O91)+IF(S91=\"\",0,S91))","v":0},{"$f":"IF(SUM(U91:W91)=0,0,SUM(U91:W91))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB30*BC30","v":0},{"$f":"ROUND(BA91*1.5/27,1)","v":0},{"$f":"ROUND(BA91*BE30/27,0)","v":0},{"$f":"IF(OR(BD30=\"Concrete + Rock\",BD30=\"Concrete Bulkhead\"),IF(BB30<10,1,2),0)","v":0},{"$f":"IF(BD91=0,0,INDEX(ConcreteBulkheadArray,BD91,7))","v":0},{"$f":"IF(BE91=0,0,ROUND(C91*BE91,0))","v":0},{"$f":"IF(BD91=0,0,INDEX(ConcreteBulkheadArray,BD91,8))","v":0},{"$f":"IF(BG91=0,0,ROUND(C91*BG91,0))","v":0},{"$f":"IF(BD91=0,0,INDEX(ConcreteBulkheadArray,BD91,6))","v":0},{"$f":"IF(BI91=0,0,ROUND(C91*BI91,0))","v":0},null,{"$f":"BB30*BC30","v":0},{"$f":"ROUND(IF(OR(BD30=\"Rock Backfill\",BD30=\"Concrete + Rock\",BD30=\"Bat Culvert\"),BL91*BE30/27,IF(OR(BD30=\"Foam (adit)\",BD30=\"Foam (production)\"),IF(BE30<15,BL91*15/27,BL91*BE30/27),0)),CubesRounding)","v":0},null,{"$f":"IF(N30=\"Dozer\", CC91, IF(N30=\"Loader\",CR91,0))","v":0},{"$f":"IF(N30=\"Dozer\", CD91, IF(N30=\"Loader\",CS91,0))","v":0},null,{"$f":"ROUND(BM91,CubesRounding)","v":0},{"$f":"IF(BH30<400,BH30,400)","v":0},{"$f":"IF(ISBLANK(B30),0,IF(BR91=0,0,ROUND(HLOOKUP(SmallDozer,DozerProductionArray,13,FALSE)*BS91^HLOOKUP(SmallDozer,DozerProductionArray,14,FALSE),CubesRounding)))","v":0},{"$f":"IF(ISBLANK(B30),0,ROUND((0.00006*(-10*BI30)^2)-(0.02134*-10*BI30)+1.0024,2))","v":0},{"$f":"IF(ISBLANK(B30),0,VLOOKUP(BG30,DozingDensityCorrectionArray,2))","v":0},{"$f":"BF30","v":0},{"$f":"Dozer_Operator","v":0.75},{"$f":"Dozer_Job_Efficiency","v":0.83},{"$f":"HLOOKUP(SmallDozer,DozerSpecifications,8,FALSE)","v":1},{"$f":"IF(ISBLANK(B30),0,ROUND(BT91*BU91*BV91*BW91*BX91*BY91*BZ91,CubesRounding))","v":0},{"$f":"IF(OR(ISBLANK(B30),BR91=\"\",BR91=0),0,IF(BD30=\"Bat Culvert\",8,IF(BR91/CA91<1,1+1,1+ROUND(BR91/CA91,HoursRounding))))","v":0},{"$f":"IF(ISBLANK(B30),0,ROUND(CB91*('Fleets (Crews)'!$F$49+'Fleets (Crews)'!$F$41),0))","v":0},{"$f":"IF(ISBLANK(B30),0,ROUND(CB91*('Fleets (Crews)'!$E$49+'Fleets (Crews)'!$E$41),0))","v":0},{"$f":"CD91+CC91","v":0},null,{"$f":"O30","v":0},{"$f":"BM30","v":0},{"$f":"BH30","v":0},{"$f":"ABS(BI30)","v":0},{"$f":"IF(RIGHT(CG91,6)=\"Loader\",(ROUND(Ft2M*CI91,0)*INDEX(LoaderTravelEmptyArray,MATCH(INDIRECT(CH91&\"CrusherLoader\"),CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(INDIRECT(CH91&\"CrusherLoader\"),CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(CG91,6)=\"Loader\",(ROUND(Ft2M*CI91,0)*INDEX(LoaderTravelLoadedArray,MATCH(INDIRECT(CH91&\"CrusherLoader\"),CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(INDIRECT(CH91&\"CrusherLoader\"),CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(CG91,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(INDIRECT(CH91&\"CrusherLoader\"),CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(CG91,6)=\"Loader\",ROUND(SUM(CK91:CM91),2),0)","v":0},{"$f":"IF(RIGHT(CG91,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(INDIRECT(CH91&\"CrusherLoader\"),CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(CG91,6)=\"Loader\",ROUND(60/CN91*CO91,0),0)","v":0},{"$f":"IF(RIGHT(CG91,6)=\"Loader\",ROUND(BC91/CP91,0),0)","v":0},{"$f":"IF(RIGHT(CG91,6)=\"Loader\",ROUND(IF(CQ91<1,1,(CQ91))*INDIRECT(CH91&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(CG91,6)=\"Loader\",ROUND(IF(CQ91<1,1,(CQ91))*INDIRECT(CH91&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"CS91+CR91","v":0},null,{"$f":"IF(ISBLANK(B30),\"\",IF(BD30=\"Bat Gate\",'Misc. Unit Costs'!$H$103,IF(BD30=\"Bat Culvert\",'Misc. Unit Costs'!$H$104,\"\")))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(BD30=\"Bat Gate\",'Misc. Unit Costs'!$I$103,IF(BD30=\"Bat Culvert\",'Misc. Unit Costs'!$I$104,\"\")))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(BD30=\"Bat Gate\",BatGateCost,IF(BD30=\"Bat Culvert\",'Misc. Unit Costs'!$G$104,\"\")))","v":""},{"$f":"SUM(CV91:CX91)","v":0},null,null,{"$f":"IF(OR(BD30=\"Foam (adit)\",BD30=\"Foam (production)\"),BL91*IF(BD30=\"Foam (adit)\",5,10),0)","v":0},{"$f":"ROUND(DB91/27,0)","v":0},{"$f":"IF(ISBLANK(BD30),\"\",IF(BD30=\"Foam (adit)\",ROUND('Misc. Unit Costs'!$H$105,0),ROUND('Misc. Unit Costs'!$H$106,0)))","v":0},{"$f":"IF(ISBLANK(BD30),\"\",IF(BD30=\"Foam (adit)\",ROUND('Misc. Unit Costs'!$I$105,0),ROUND('Misc. Unit Costs'!$I$106,0)))","v":0},{"$f":"IF(ISBLANK(BD30),\"\",IF(BD30=\"Foam (adit)\",ROUND('Misc. Unit Costs'!$G$105*DC91,0),ROUND('Misc. Unit Costs'!$G$106*DC91,0)))","v":0},{"$f":"SUM(DD91:DF91)","v":0}]
[]
[null,null,{"$f":"IF(SUM(C91:C92)=0,0,SUM(C91:C92))","v":0},{"$f":"IF(SUM(D91:D92)=0,0,SUM(D91:D92))","v":0},null,null,null,{"$f":"IF(SUM(H91:H92)=0,0,SUM(H91:H92))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Notes:"]
[null,"1) Foam costs include 1 hour move to and setup + 1 hr. minimum crew time"]
[null,"2) Assumes 1 hr walk-in/walk-out time for equipment"]
[null,"3) Batgate assumes 8 hr install time each"]
[null,"4) Bat culvert backfill costs based on one 8-hr day (i.e. backfilling hours = 8 hrs)."]
[]
["Shaft Plugging",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shaft Backfill"]
[" ",null,"Cover/Cap",null,null,null,null,null,null,null,null,null,null,"Backfill/Cover",null,null,"Total Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation Cover Cost Summary by Fleet",null,null,null,null,"Cover Placement Parameters",null,null,null,null,null,null,null,null,null,"Truck Fleet"]
[null,"Description\n(required)","Cover \nArea","Backfill \nor Cover\nVolume","Placement Fleet","Cycle Time","Fleet Productivity","Haul Fleet Size","Total Fleet Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total\nMaterial\nCost","Total \nShaft Cap \nCost","Total \nLabor \nCost","Total \nEquipment \nCost","Total\nBackfill\nCost","Total \nLabor \nCost","Total \nEquipment \nCost","Total\nMaterial\nCost","Total Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck","Shaft\nArea","Shaft Volume","Shaft Cap Volume\n(concrete)","Shaft \nCover \nVolume","Total backfill",null,"Distance to placement","Backfill material","Fleet size","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,"hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$","sq ft","cy","cy","cu yd",null,null,"ft",null,null,"%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$"]
[{"$f":"A49","v":0},{"$f":"IF(ISBLANK(B49),\"\",B49)","v":""},{"$f":"IF(ISBLANK(B49),\"\",IF(Metric,ROUND(Ft2_2_M2*BB104,2),BB104))","v":""},{"$f":"IF(OR(ISBLANK(B49),ISBLANK(BB49),ISBLANK(BC49),ISBLANK(BD49)),\"\",IF(N49=\"optimize\",\"Select Fleet!\",ROUND(IF(BD49=\"Backfill\",IF(Metric,ROUND(CY_2_M3*BC104,0),BC104),IF(Metric,ROUND(CY_2_M3*BE104,0),BE104)),0)))","v":""},{"$f":"IF(OR(ISBLANK(B49),C104=\"\",C104=0),\"\",IF(C104=0,\"\",IF(ISBLANK(M49),\"Cover Material!\",IF(ISBLANK(N49),\"Select Fleet\",IF(RIGHT(N49,5)=\"Truck\",INDIRECT(BF49&\"Truck\")&\"/\"&INDIRECT(BF49&\"Loader\")&\"/\"&INDIRECT(BF49&\"TruckDozer\"))))))","v":""},{"$f":"IF(OR(ISBLANK(B49),C104=\"\",C104=0),\"\",IF(ISBLANK(M49),\"Cover Material!\",IF(ISBLANK(N49),\"Select Fleet\",BV104)))","v":""},{"$f":"IF(OR(ISBLANK(B49),C104=\"\",C104=0),\"\",IF(ISBLANK(M49),\"Cover Material!\",IF(ISBLANK(N49),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BY104,0),BY104))))","v":""},{"$f":"IF(OR(ISBLANK(B49),C104=\"\"),\"\",IF(ISBLANK(M49),\"Cover Material!\",IF(ISBLANK(N49),\"Select Fleet\",BW104)))","v":""},{"$f":"IF(OR(ISBLANK(B49),C104=\"\"),0,IF(ISBLANK(M49),\"Cover Material!\",IF(ISBLANK(N49),\"Select Fleet\",BZ104)))","v":0},{"$f":"IF(OR(ISBLANK(B49),ISBLANK(BD49),BD49=\"Backfill\"),0,IF(BB49>15,'Misc. Unit Costs'!$H$100,'Misc. Unit Costs'!$H$99)*BD104)","v":0},{"$f":"IF(OR(ISBLANK(B49),ISBLANK(BD49),BD49=\"Backfill\"),0,IF(BB49>15,'Misc. Unit Costs'!$I$100,'Misc. Unit Costs'!$I$99)*BD104)","v":0},{"$f":"IF(OR(ISBLANK(B49),ISBLANK(BD49),BD49=\"Backfill\"),0,IF(BB49>15,'Misc. Unit Costs'!$G$100,'Misc. Unit Costs'!$G$99)*IF(Metric,ROUND(CY_2_M3*BD104,0),BD104))","v":0},{"$f":"IF(OR(ISBLANK(B49),ISBLANK(BD49),BD49=\"Backfill\"),0,SUM(J104:L104))","v":0},{"$f":"IF(OR(ISBLANK(B49),M49=\"\"),0,IF(OR(BD49=\"Backfill\",ISNUMBER(BG49)),IF(OR(ISBLANK(BE49),ISBLANK(BF49),ISBLANK(BH49),ISBLANK(BI49)),\"Cover Info!\",CB104),0))","v":0},{"$f":"IF(OR(ISBLANK(B49),M49=\"\"),0,IF(OR(BD49=\"Backfill\",ISNUMBER(BG49)),IF(OR(ISBLANK(BE49),ISBLANK(BF49),ISBLANK(BH49),ISBLANK(BI49)),\"Cover Info!\",CA104),0))","v":0},{"$f":"IF(OR(ISBLANK(BD49),N104=\"Cover Info!\",SUM(N104:O104)=0),0,SUM(N104:O104))","v":0},{"$f":"J104+N104","v":0},{"$f":"K104+O104","v":0},{"$f":"L104","v":0},{"$f":"IF(SUM(Q104:S104)=0,0,SUM(Q104:S104))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B49),0,CC104)","v":0},{"$f":"IF(ISBLANK(B49),0,PI()*(BB49/2)^2)","v":0},{"$f":"IF(ISBLANK(B49),0,ROUND(BB104*BC49/27,CubesRounding))","v":0},{"$f":"IF(ISBLANK(B49),0,ROUND(BB104*1.5/27,CubesRounding))","v":0},{"$f":"IF(ISBLANK(B49),0,BB104*(BG49)/27)","v":0},{"$f":"ROUND(BC104+BE104,CubesRounding)","v":0},null,{"$f":"BH49","v":0},{"$f":"BE49","v":0},{"$f":"BF49","v":0},{"$f":"ABS(BI49)","v":0},{"$f":"IF(BJ104=0,0,ROUND($BH49/(INDEX(INDIRECT(BJ104&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BJ104&\"TruckLoadedWeight\"),0),MATCH(IF($BK104-INDIRECT(BJ104&\"TruckRollingResistance\")<0,0,$BK104-INDIRECT(BJ104&\"TruckRollingResistance\")),INDIRECT(BJ104&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BJ104=0,0,ROUND($BH49/(INDEX(INDIRECT(BJ104&\"TruckSpeedTable\"),MATCH($BE49,HaulMaterials,0),MATCH(IF($BK104-INDIRECT(BJ104&\"TruckRollingResistance\")<0,0,$BK104-INDIRECT(BJ104&\"TruckRollingResistance\")),INDIRECT(BJ104&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BK49=0,0,ROUND(BH104/(INDEX(INDIRECT(BJ104&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BJ104&\"TruckLoadedWeight\"),0),MATCH(IF(BK104-INDIRECT(BJ104&\"TruckRollingResistance\")<0,0,BK104+INDIRECT(BJ104&\"TruckRollingResistance\")),INDIRECT(BJ104&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BK49=0,0,ROUND(BH104/(INDEX(INDIRECT(BJ104&\"TruckUHSpeedTable\"),MATCH(BI104,HaulMaterials,0),MATCH(IF(BK104-INDIRECT(BJ104&\"TruckRollingResistance\")<0,0,BK104+INDIRECT(BJ104&\"TruckRollingResistance\")),INDIRECT(BJ104&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF($BI49=0,BN104,BO104)","v":0},{"$f":"IF($BI49>=0,BM104,BL104)","v":0},{"$f":"BP104+BQ104","v":0},{"$f":"IF(BJ104=0,0,INDIRECT(BJ104&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BJ104=0,0,INDIRECT(BJ104&\"TruckManuverDump\"))","v":0},{"$f":"IF(BJ104=0,0,INDIRECT(BJ104&IF(INDIRECT(BJ104&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(R49),NOT(ISNUMBER(R49)),R49=\"\"),SUM(BR104:BU104),R49)","v":0},{"$f":"IF(BU104=0,0,IF(OR(ISBLANK(S49),NOT(ISNUMBER(S49)),S49=\"\"),IF((BV104-BU104)/BU104<=1,2,ROUNDUP((BV104-BU104)/BU104,0)),S49))","v":0},{"$f":"IF(BV104=0,0,ROUND((60/BV104)*INDIRECT(BJ104&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BJ104=0,0,ROUND(BW104*BX104*TruckOperator*INDIRECT(BJ104&\"TruckJobEfficiency\")*INDIRECT(BJ104&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(BY104=0,0,IF($BF104/BY104<1,1,ROUND($BF104/BY104,HoursRounding)))","v":0},{"$f":"IF(BJ104=0,0,ROUND(BZ104*((BW104*INDIRECT(BJ104&\"TruckEquipRate\"))+INDIRECT(BJ104&\"LoaderEquipRate\")+INDIRECT(BJ104&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BJ104=0,0,ROUND(BZ104*((BW104*INDIRECT(BJ104&\"TruckLaborRate\"))+INDIRECT(BJ104&\"LoaderLaborRate\")+INDIRECT(BJ104&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"CA104+CB104","v":0}]
[]
[null,null,{"$f":"IF(SUM(C104:C105)=0,0,SUM(C104:C105))","v":0},{"$f":"IF(SUM(D104:D105)=0,0,SUM(D104:D105))","v":0},null,null,null,null,{"$f":"IF(SUM(I104:I105)=0,0,SUM(I104:I105))","v":0},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Roads","index":15,"n_rows":116,"n_cols":113,"rows_kept":116,"cut":false,"hidden":false,"merged":[[27,15,27,16],[82,64,82,70],[94,54,94,55],[94,68,94,69],[27,56,27,57],[82,62,82,63],[82,58,82,61]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"},null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
[{"$f":"\"Roads - \"&CostType&\" Cost Summary\"","v":"Roads - FA Cost Summary"}]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,"Grading Costs",{"$f":"SUMIF($BA$31:$BA$32,TRUE,H98:H99)","v":0},{"$f":"SUMIF($BA$31:$BA$32,TRUE,I98:I99)","v":0},"N/A",{"$f":"SUM(C11:E11)","v":0}]
[null,"Cover Placement Cost",{"$f":"SUMIF($BA$31:$BA$32,TRUE,I106:I107)","v":0},{"$f":"SUMIF($BA$31:$BA$32,TRUE,J106:J107)","v":0},"N/A",{"$f":"SUM(C12:E12)","v":0}]
[null,"Ripping/Scarifying Cost",{"$f":"SUMIF($BA$31:$BA$32,TRUE,G114:G115)","v":0},{"$f":"SUMIF($BA$31:$BA$32,TRUE,H114:H115)","v":0},"N/A",{"$f":"SUM(C13:E13)","v":0}]
[null,"Subtotal Earthworks",{"$f":"IF(ISNA(MATCH(\"Error!\",C11:C13,0)),SUM(C11:C13),\"Error!\")","v":0},{"$f":"IF(ISNA(MATCH(\"Error!\",D11:D13,0)),SUM(D11:D13),\"Error!\")","v":0},null,{"$f":"IF(ISNA(MATCH(\"Error!\",F11:F13,0)),SUM(F11:F13),\"Error!\")","v":0}]
[null,"Revegetation Cost",{"$f":"SUMIF($BA$31:$BA$32,TRUE,J114:J115)","v":0},{"$f":"SUMIF($BA$31:$BA$32,TRUE,K114:K115)","v":0},{"$f":"SUMIF($BA$31:$BA$32,TRUE,L114:L115)","v":0},{"$f":"SUM(C15:E15)","v":0}]
[null,"TOTALS",{"$f":"SUM(C14:C15)","v":0},{"$f":"SUM(D14:D15)","v":0},{"$f":"SUM(E14:E15)","v":0},{"$f":"SUM(F14:F15)","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection",null,null,null,null,null,null,null,null,{"$f":"IF(Nevada,IF(Metric,\"\",\"< In Nevada use 10'\"),\"\")","v":""}]
[null,"Program Constant (can override)","Alternate Input",null,null,null,null,null,null,null,null,{"$f":"IF(Nevada,IF(Metric,\"\",\"< In Nevada use 30'\"),\"\")","v":""}]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[null,"Maximum slope grade allowed for dozer:",20,"% (max 40%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Input Converted to English Units"]
["Roads - User Input",null,null,null,null,null,null,null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each road"]
["Facility Description",null,null,null,null,null,null,null,null,"Physical (1) - MANDATORY",null,null,null,null,null,"User Overrides",null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Overrides",null,"Growth Media"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Ground Slope \nat Toe","Ungraded\nSlope","Cut Slope","Road Width","Road Length","Slope Replacement  Percent","Regrade Volume\n(if calculated elsewhere)","Disturbed Area \n(if calculated elsewhere)","Growth\nMedia\nThickness","Haul Distance to Placement Location","Slope to Placement Location",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type","Road Width","Road Length","Slope Replacement  Percent","Regrade Volume\n(if calculated elsewhere)","Disturbed Area \n(if calculated elsewhere)","Growth\nMedia\nThickness","Distance to      Growth Media Stockpile","Slope from       Road to     Stockpile"]
[-1,null,null,null,null,null,null,null,null,"% grade","_H:1V","degrees",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"%",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","%","cy","acres","in","ft","% grade"]
[{"$f":"ROW(A31) - ROW($A$30)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I31)))","v":false},{"$f":"IF(Metric,ROUND(M2Ft*M31,0),M31)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*N31,0),N31)","v":0},{"$f":"IF(ISBLANK(O31),0,O31)","v":0},{"$f":"IF(ISBLANK(P31),0,IF(Metric,ROUND(M3_2_CY*P31,0),P31))","v":0},{"$f":"IF(Metric,Ha2Ac*Q31,Q31)","v":0},{"$f":"IF(Metric,mm2in*R31,R31)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*S31,0),S31)","v":0},{"$f":"T31","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[null,"  3. Because the work required for building roads with a dozer is similar to that required to regrade a road with a dozer, this sheet could be used to provide a rough estimate of road construction costs if a dozer is  selected as the grading fleet."]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Input Converted to English Units"]
["Roads - User Input (cont.)"]
[" ",null,"Haul Road Safety Berms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pit Berms"]
[null,"Description\n(required)","Berm\nLength","Berm\nHeight","Berm\nBase\nWidth","Berm\nSideslope\nAngle","Number of\nBerms (2)\n(1 or 2 sides)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Berm\n(or Highwall)\nLength","Berm\nHeight","Berm\nBase\nWidth"]
[null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"_H:1V",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft"]
[{"$f":"A31","v":0},{"$f":"IF(ISBLANK(B31),\"\",B31)","v":""},null,null,null,null,null,{"$f":"IF(BC47-(2*BB47*F47)<0,\"  <<< Berm Dimension Error - Berm Height too high for base and/or Side Slope Angle\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(M2Ft*C47,0),C47)","v":0},0,0]
[]
[]
[null,"(2)  Enter 1 if berm on only one side of road, 2 if both sides of road are bermed."]
[]
["Roads - User Input (cont.)",null,null,"You must fill in ALL green cells and relevant blue cells in this section for each road"]
[" ",null,"Grading",null,null,null,"Growth Media",null,null,null,"Revegetation"]
[null,"Description\n(required)","Dozing\nMaterial\nCondition","Cut Material Type","Recontouring Equipment Fleet(2)","No. of Excavators if grade >30%","Growth Media \nMaterial Type","Growth Media Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Seed Mix","Mulch","Fertilizer","Scarifying/ Ripping?","Ripping Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grading Fleet","GrowthMed truck fleet","Ripping fleet"]
[null,null,"(select)","(select)","(select)","(select)","(select)","(select)","(user override)","(user override)","(select)","(select)","(select)","(select)","(select)"]
[{"$f":"A31","v":0},{"$f":"IF(ISBLANK(B31),\"\",B31)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(J31>MaxRoadDozerGrade,OR(E56=\"sm dozer\",E56=\"med dozer\",E56=\"lg dozer\")),AND(J31>MaxRoadGraderGrade,E56=\"grader\")),\"  <<< Only excavators allowed for steeper slopes\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(E56),0,LEFT(E56,SEARCH(\" \",E56)-1))","v":0},{"$f":"IF(ISBLANK(H56),0,LEFT(H56,SEARCH(\" \",H56)-1))","v":0},{"$f":"IF(ISBLANK(O56),0,LEFT(O56,SEARCH(\" \",O56)-1))","v":0}]
[]
[]
[null,"Notes:"]
[null,"1. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[null,"2. If original slope >30% only excavators are allowed."]
[]
[{"$f":"ThisSheetName(A1) & \" - Assumptions & Calculations\"","v":"Roads - Assumptions & Calculations"}]
[]
[null,"Regrading Volume and Footprint Volume"]
[]
[null,"Will not allow dozer for slopes greater than 30%"]
[null,"For dozer regrading push distance = road width"]
[null,"Assumes dozer push is uphill"]
[null,{"$f":"IF(Metric,\"Assumes minimum push distance of 30 m\",\"Assumes minimum push distance of 100 ft\")","v":"Assumes minimum push distance of 100 ft"}]
[]
[null,"Ripping/Scarifying Calculations"]
[]
[null,"Minimum 1 hr ripping/scarifying time per area"]
[null,"Number of passes = Final slope length ÷ Grader width"]
[null,"Travel distance = Number of passes x  Road length"]
[null,"Total hours = (Travel distance ÷ Grader productivity) + (Number of passes x Grader maneuver time)"]
[null,"For dozer regrading assumes push distance = 3 x road width"]
[]
[null,"Revegetation Calculations"]
[]
[null,"Minimum of 1 acre crew time per area"]
[]
[null,"Safety Berm Volume Calculation"]
[]
[null,"Cross Sectional Area = (a+b)/2 x h"]
[null,"Berm Volume = Berm Length x Crossectional Area x No. Sides"]
[]
[null,"Total berm volume doubled if both sides of road are bermed."]
[null,"If length of berm on each side of road is different, input total length of both berms"]
[null,"     and input 1 for number of sides"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Summary by Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Swell Factor",1.2]
["Roads - Regrading Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slopes <25%",null,null,null,null,null,"DOZERS",null,null,null,null,null,null,null,null,"Slopes <25%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input Parameters",null,null,null,"Angles Calculated from Inputs",null,null,null,null,null,"Sides Calculated From Inputs",null,null,null,"Area Iterations",null,null,null,null,null,null,null,null,"Small Excavator",null,null,null,null,"Medium Excavator",null,null,null,null,"Large Excavator",null,null,null,null,null,null,null,null,null,null,null,"Small Dozer",null,null,null,null,"Medium Dozer",null,null,null,null,"Large Dozer"]
[null,"Description\n(required)","Regrading Volume","Recontouring Fleet","Number of Excavators","Fleet\nProductivity","Total Fleet Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Original Slope (So)","Ungraded Slope (Su)","Cut Slope","Road Width","C1","A1","B1","B2","A2","C2","a1","a2","c1","c2","Cut\nArea 1","Fill\nArea 2","Final Slope Length",null,"Productivity \nfor selected \nfleet","Road\nRecontour\nVolume","Berm\nRecountour\nVolume","Total\nRecontour\nvolume",null,"Excavator Production","Excavator hours","Labor Cost","Equipment Cost","Total Cost","Excavator Production","Excavator hours","Labor Cost","Equipment Cost","Total Cost","Excavator Production","Excavator hours","Labor Cost","Equipment Cost","Total Cost","Grade Correction","Density Correction","Dozing Material","Operator","Job Efficiency","Total Corrections","Push Distance","Dozer Production","Dozer hours","Labor Cost","Equipment Cost","Total Cost","Dozer Production","Dozer hours","Labor Cost","Equipment Cost","Total Cost","Dozer Production","Dozer hours","Labor Cost","Equipment Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Degrees)","(Degrees)","degrees","ft","(Degrees)","(Degrees)","(Degrees)","(Degrees)","(Degrees)","(Degrees)","(ft)","(ft)","(ft)","(ft)","(ft2)","(ft2)","(ft)",null,"BCY/hr","cy","cy","cy",null,"cy/hr","hr","$","$","$","cy/hr","hr","$","$","$","cy/hr","hr","$","$","$",null,null,null,null,null,null,"ft","cy/hr","hr","$","$","$","cy/hr","hr","$","$","$","cy/hr","hr","$","$","$"]
[{"$f":"A31","v":0},{"$f":"IF(ISBLANK(B31),\"\",B31)","v":""},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(BC31),ISERR(BV98)),0,IF(BV98<0,\"Ungraded Slope!\",IF(Metric,ROUND(CY_2_M3*BV98,0),BV98)))","v":0},{"$f":"IF(OR(ISBLANK(B31),C98=0,ISERR(BV98)),\"\",IF(ISBLANK(E56),\"Select Fleet\",IF(AND(J31>MaxRoadDozerGrade,OR(E56=\"Small Dozer\",E56=\"Med Dozer\",E56=\"Large Dozer\")),\"Too steep!\",IF(AND(J31>MaxRoadDozerGrade,ISBLANK(F56)),\"Select No.\",IF(RIGHT(E56,5)=\"Dozer\",INDIRECT(BA56&\"Dozer\"),IF(RIGHT(E56,9)=\"Excavator\",INDIRECT(BA56&\"Excavator\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(BC31),ISERR(BV98),C98=0,),\"\",IF(BV98<0,\"Ungraded Slope!\",IF(ISBLANK(F56),1,F56)))","v":""},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(D56),AND(K31=0,ISBLANK(P31),OR(ISBLANK(C47),C47=0)),C98=0,D98=\"Select No.\"),\"\",IF(OR(ISBLANK(E56),D98=\"\"),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BS98,0),BS98)))","v":""},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(D56),AND(K31=0,ISBLANK(P31),OR(ISBLANK(C47),C47=0)),D98=\"Too Steep!\",C98=0,D98=\"Select No.\"),0,IF(OR(ISBLANK(E56),D98=\"\"),\"Select Fleet\",IF(E56=\"Small Excavator\",BY98,IF(E56=\"Med Excavator\",CD98,IF(E56=\"Large Excavator\",CI98,IF(E56=\"Small Dozer\",CU98,IF(E56=\"Med Dozer\",CZ98,DE98)))))))","v":0},{"$f":"IF(OR(OR(ISBLANK(B31),ISBLANK(D56)),C98=0,ISBLANK(C98),D98=\"Too Steep!\",AND(K31=0,ISBLANK(P31),OR(ISBLANK(C47),C47=0))),0,IF(OR(ISBLANK(E56),D98=\"\",D98=\"Select No.\"),\"\",IF(D98=\"Too Steep\",\"Error!\",IF(E56=\"Small Excavator\",BZ98,IF(E56=\"Med Excavator\",CE98,IF(E56=\"Large Excavator\",CJ98,IF(D98=\"Small Dozer\",CV98,IF(E56=\"Med Dozer\",DA98,DF98))))))))","v":0},{"$f":"IF(OR(OR(ISBLANK(B31),ISBLANK(D56)),C98=0,ISBLANK(C98),D98=\"Too Steep!\",AND(K31=0,ISBLANK(P31),OR(ISBLANK(C47),C47=0))),0,IF(OR(ISBLANK(E56),D98=\"\",D98=\"Select No.\"),0,IF(D98=\"Too Steep\",\"Error!\",IF(E56=\"Small Excavator\",CA98,IF(E56=\"Med Excavator\",CF98,IF(E56=\"Large Excavator\",CK98,IF(E56=\"Small Dozer\",CW98,IF(E56=\"Med Dozer\",DB98,DG98))))))))","v":0},{"$f":"IF(OR(OR(ISBLANK(B31),ISBLANK(D56)),C98=0,ISBLANK(C98),D98=\"Too Steep!\",AND(K31=0,ISBLANK(P31),OR(ISBLANK(C47),C47=0))),0,IF(OR(ISBLANK(E56),D98=\"\",D98=\"Select No.\"),0,IF(D98=\"Too Steep\",\"Error!\",SUM(H98:I98))))","v":0},{"$f":" IF(D98=\"Too Steep!\",\"  <<< Only excavators allowed for slopes > \" & MaxRoadDozerGrade & \"%\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RoadSlopeGrade(J31)","v":0},{"$f":"RoadSlopeDeg(K31)","v":0},{"$f":"L31","v":0},{"$f":"BB31","v":0},{"$f":"180-L31","v":180},{"$f":"L31-BA98","v":0},{"$f":"BA98","v":0},{"$f":"BG98","v":0},{"$f":"BB98-BA98","v":0},{"$f":"180-BB98","v":180},{"$f":"IF(AND(BC98=0,BD98=0),0,FindRoadPivot(BD98,BC98,BA98,BB98,SwellFactor))","v":0},{"$f":"BB31-BK98","v":0},{"$f":"IF(BF98=0,0,(BK98*SIN(BE98*PI()/180))/(SIN(BF98*PI()/180)))","v":0},{"$f":"IF(BI98=0,0,BL98*SIN(BJ98*PI()/180)/(SIN(BI98*PI()/180)))","v":0},{"$f":"BK98*BM98*SIN((BG98*PI()/180)/2)","v":0},{"$f":"0.5*BL98*BN98*SIN(BH98*PI()/180)","v":0},{"$f":"ROUND(BM98+BN98,2)","v":0},null,{"$f":"IF(E56=\"Small Excavator\",BX98,IF(E56=\"Med Excavator\",CC98,IF(E56=\"Large Excavator\",CH98,IF(E56=\"Small Dozer\",CT98,IF(E56=\"Med Dozer\",CY98,DD98)))))","v":0},{"$f":"IF(AND(O31>0,ISBLANK(P31)),IF(BD31=0,ROUND((BP98*BC31)/27,0),ROUND(((BP98*BC31)/27)*BD31,0)),BE31)","v":0},{"$f":"ROUND(((IF(BC47-(2*BB47*F47)<0,0,BC47-(2*BB47*F47))+BC47)/2*BB47)*BA47*G47/27,0)","v":0},{"$f":"IF(ISERR(BT98),0,BT98)+BU98","v":0},null,{"$f":"INDEX(ExcavatorSpecficationsArray,16,MATCH('Fleets (Crews)'!$A$92,ExcavatorList,0))","v":306},{"$f":"IF(BV98/BX98<1,1,ROUND(BV98/BX98,HoursRounding))","v":1},{"$f":"ROUND(BY98*(('Fleets (Crews)'!$F$92*IF(F56=2,2,1))+('Fleets (Crews)'!$F$93)),0)","v":120},{"$f":"ROUND(BY98*(('Fleets (Crews)'!$E$92*IF(F56=2,2,1)+('Fleets (Crews)'!$E$93))),0)","v":161},{"$f":"BZ98+CA98","v":281},{"$f":"INDEX(ExcavatorSpecficationsArray,16,MATCH('Fleets (Crews)'!$A$97,ExcavatorList,0))","v":398},{"$f":"IF(BV98/CC98<1,1,ROUND(BV98/CC98,HoursRounding))","v":1},{"$f":"ROUND(CD98*(('Fleets (Crews)'!$F$97*IF(F56=2,2,1))+('Fleets (Crews)'!$F$98)),0)","v":120},{"$f":"ROUND(CD98*(('Fleets (Crews)'!$E$97*IF(F56=2,2,1))+('Fleets (Crews)'!$E$98)),0)","v":192},{"$f":"CE98+CF98","v":312},{"$f":"INDEX(ExcavatorSpecficationsArray,16,MATCH('Fleets (Crews)'!$A$102,ExcavatorList,0))","v":369},{"$f":"IF(BV98/CH98<1,1,ROUND(BV98/CH98,HoursRounding))","v":1},{"$f":"ROUND(CI98*(('Fleets (Crews)'!$F$102*IF(F56=2,2,1))+('Fleets (Crews)'!$F$103)),0)","v":120},{"$f":"ROUND(CI98*(('Fleets (Crews)'!$E$102*IF(F56=2,2,1))+('Fleets (Crews)'!$E$103)),0)","v":273},{"$f":"CJ98+CK98","v":393},{"$f":"(-0.00006*(J31)^2)-(0.02134*J31)+1.0024","v":1.0024},{"$f":"IF(ISBLANK(B31),1,VLOOKUP(D56,DozingDensityCorrectionArray,2))","v":1},{"$f":"IF(ISBLANK(B31),1,C56)","v":1},{"$f":"ExcavatorOperator","v":1},{"$f":"INDEX(JobEffArray,MATCH(ExcavatorJobEfficiency,JobEffCategories,0),2)","v":0.83},{"$f":"CM98*CN98*CO98*CP98*CQ98","v":0.83199199999999995},{"$f":"IF(ISBLANK(B31),0,IF(BB31<100,100,BB31))","v":0},{"$f":"IF(ISBLANK(B31),0,IF(BV98=0,0,ROUND(HLOOKUP('Fleets (Crews)'!$A$41,DozerProductionArray,13,FALSE)*CS98^HLOOKUP('Fleets (Crews)'!$A$41,DozerProductionArray,14,FALSE)*CR98*HLOOKUP(SmallDozer,DozerSpecifications,8,FALSE),0)))","v":0},{"$f":"IF(BV98=0,0,IF(ROUND(BV98/CT98,1)<1,1,ROUND(BV98/CT98,HoursRounding)))","v":0},{"$f":"ROUND(CU98*'Fleets (Crews)'!$F$41,0)","v":0},{"$f":"ROUND(CU98*'Fleets (Crews)'!$E$41,0)","v":0},{"$f":"CV98+CW98","v":0},{"$f":"IF(ISBLANK(B31),0,IF(BV98=0,0,ROUND(HLOOKUP('Fleets (Crews)'!$A$45,DozerProductionArray,13,FALSE)*CS98^HLOOKUP('Fleets (Crews)'!$A$45,DozerProductionArray,14,FALSE)*CR98*HLOOKUP(MedDozer,DozerSpecifications,8,FALSE),0)))","v":0},{"$f":"IF(BV98=0,0,IF(ROUND(BV98/CY98,1)<1,1,ROUND(BV98/CY98,HoursRounding)))","v":0},{"$f":"ROUND(CZ98*'Fleets (Crews)'!$F$45,0)","v":0},{"$f":"ROUND(CZ98*'Fleets (Crews)'!$E$45,0)","v":0},{"$f":"DA98+DB98","v":0},{"$f":"IF(ISBLANK(B31),0,IF(BV98=0,0,ROUND(HLOOKUP('Fleets (Crews)'!$A$49,DozerProductionArray,13,FALSE)*CS98^HLOOKUP('Fleets (Crews)'!$A$49,DozerProductionArray,14,FALSE)*CR98*HLOOKUP(LargeDozer,DozerSpecifications,8,FALSE),0)))","v":0},{"$f":"IF(BV98=0,0,IF(ROUND(BV98/DD98,1)<1,1,ROUND(BV98/DD98,HoursRounding)))","v":0},{"$f":"ROUND(DE98*'Fleets (Crews)'!$F$49,0)","v":0},{"$f":"ROUND(DE98*'Fleets (Crews)'!$E$49,0)","v":0},{"$f":"DF98+DG98","v":0}]
[]
[null,null,{"$f":"IF(SUM(C98:C99)=0,0,SUM(C98:C99))","v":0},null,null,null,{"$f":"IF(SUM(G98:G99)=0,0,SUM(G98:G99))","v":0},{"$f":"IF(ISNA(MATCH(\"Error!\",H98:H99,0)),IF(SUM(H98:H99)=0,0,SUM(H98:H99)))","v":0},{"$f":"IF(ISNA(MATCH(\"Error!\",I98:I99,0)),IF(SUM(I98:I99)=0,0,SUM(I98:I99)))","v":0},{"$f":"IF(ISNA(MATCH(\"Error!\",J98:J99,0)),IF(SUM(J98:J99)=0,0,SUM(J98:J99)))","v":0}]
[]
["Roads - Growth Media Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Summary by Fleet",null,"Soil Placement Parameters",null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Scraper Fleet"]
[null,"Description\n(required)","Volume","Replacement Fleet","Cycle Time","Fleet Productivity","Haul Fleet Size","Total Fleet Hours","Total Labor  Cost","Total Equipment  Cost","Total Topsoiling Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selected Fleet","Fleet Cycle Time","Final Slope Length","Final Slope Width","Final Slope Area","Slope Topsoil Volume","Final Slope Footprint","Growth media Productivity for selected fleet",null,"Haul material","Fleet size","Distance to placement","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Total Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Hours","Total \nEquipment \nCost","Total \nLabor \nCost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Total Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Hours","Total Equipment \nCost","Total Labor \nCost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","acres","cu yd","acres","BCY/hr",null,null,null,"ft","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A31","v":0},{"$f":"IF(ISBLANK(B31),\"\",B31)","v":""},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(BG31),BG31=0,NOT(ISNUMBER(BF106))),0,IF(Metric,ROUND(CY_2_M3*BF106,0),BF106))","v":0},{"$f":"IF(C106=0,\"\",IF(OR(ISBLANK(B31),ISBLANK(BG31),BG31=0,NOT(ISNUMBER(BF106))),\"\",IF(ISBLANK(G56),\"Material Type!\",IF(OR(H56=\"optimize\",ISBLANK(H56)),\"Select Fleet\",IF(RIGHT(H56,5)=\"Truck\",INDIRECT(BB56&\"Truck\")&\"/\"&INDIRECT(BB56&\"Loader\")&\"/\"&INDIRECT(BB56&\"TruckDozer\"),IF(BB56=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BB56=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B31),C106=\"\",C106=0),\"\",IF(ISBLANK(G56),\"Material Type!\",IF(ISBLANK(H56),\"Select Fleet\",BB106)))","v":""},{"$f":"IF(OR(C106=0,ISBLANK(B31),ISBLANK(BG31),BG31=0,NOT(ISNUMBER(BF106))),\"\",IF(ISBLANK(G56),\"Material Type!\",IF(OR(H56=\"optimize\",ISBLANK(H56)),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BH106,0),BH106))))","v":""},{"$f":"IF(OR(C106=0,ISBLANK(B31),ISBLANK(BG31),BG31=0,NOT(ISNUMBER(BF106))),\"\",IF(ISBLANK(G56),\"Material Type!\",IF(ISBLANK(H56),\"Select Fleet\",IF(RIGHT(BA106,5)=\"Truck\",BY106,IF(BA106=\"Scraper Dozer\",CO106,IF(BA106=\"Tandem Scraper\",DD106,\"\"))))))","v":""},{"$f":"IF(OR(C106=0,ISBLANK(B31),ISBLANK(BG31),BG31=0,NOT(ISNUMBER(BF106))),0,IF(ISBLANK(G56),\"Material Type!\",IF(OR(H56=\"optimize\",ISBLANK(H56)),\"Select Fleet\",IF(RIGHT(BA106,5)=\"Truck\",CB106,IF(BA106=\"Scraper Dozer\",CQ106,IF(BA106=\"Tandem Scraper\",DF106,\"\"))))))","v":0},{"$f":"IF(OR(ISBLANK(B31),H106=\"\",ISBLANK(G56),ISBLANK(H56),ISTEXT(H106)),0,IF(RIGHT(BA106,5)=\"Truck\",CD106,IF(BA106=\"Scraper Dozer\",CS106,IF(BA106=\"Tandem Scraper\",DH106,0))))","v":0},{"$f":"IF(OR(ISBLANK(B31),H106=\"\",ISBLANK(G56),ISBLANK(H56),ISTEXT(H106)),0,IF(RIGHT(BA106,5)=\"Truck\",CC106,IF(BA106=\"Scraper Dozer\",CR106,IF(BA106=\"Tandem Scraper\",DG106,0))))","v":0},{"$f":"IF(OR(ISBLANK(B31),H106=\"\",ISBLANK(G56),ISBLANK(H56),AND(NOT(ISNUMBER(I106)),NOT(ISNUMBER(J106)))),0,IF(C106=0,\"\",SUM(I106:J106)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(B31),C106=0),0,H56)","v":0},{"$f":"IF(RIGHT(BA106,5)=\"Truck\",BX106,IF(BA106=\"Scraper Dozer\",CO106,IF(BA106=\"Tandem Scraper\",DD106,0)))","v":0},{"$f":"IF(ISBLANK(Q31),IF(J31=0,BB31,BQ98),ROUND(BF31*43560/BC31,2))","v":0},{"$f":"IF(ISBLANK(Q31),ROUND(BC106*COS(J31/100),0),BB31)","v":0},{"$f":"IF(ISBLANK(Q31),ROUND((BC106*BC31)/43560,2),BF31)","v":0},{"$f":"IF(OR(ISBLANK(R31),R31=0),0,ROUND(BC106*BC31*(BG31/12)/27,0))","v":0},{"$f":"IF(ISBLANK(Q31),ROUND((BD106*BC31)/43560,2),BF31)","v":0},{"$f":"IF(RIGHT(BA106,5)=\"Truck\",CA106,IF(BA106=\"Scraper Dozer\",CP106,IF(BA106=\"Tandem Scraper\",DE106,0)))","v":0},null,{"$f":"G56","v":0},{"$f":"IF(BA106=0,0,LEFT(BA106,SEARCH(\" \",BA106)-1))","v":0},{"$f":"BH31","v":0},{"$f":"ABS(BI31)","v":0},{"$f":"IF(BK106=0,0,ROUND($BH31/(INDEX(INDIRECT(BK106&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BK106&\"TruckLoadedWeight\"),0),MATCH(IF($BM106-INDIRECT(BB56&\"TruckRollingResistance\")<0,0,$BM106-INDIRECT(BB56&\"TruckRollingResistance\")),INDIRECT(BK106&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BK106=0,0,ROUND($BH31/(INDEX(INDIRECT(BK106&\"TruckSpeedTable\"),MATCH(G56,HaulMaterials,0),MATCH(IF($BM106-INDIRECT(BK106&\"TruckRollingResistance\")<0,0,$BM106-INDIRECT(BK106&\"TruckRollingResistance\")),INDIRECT(BK106&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BK106=0,0,ROUND(BL106/(INDEX(INDIRECT(BK106&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BK106&\"TruckLoadedWeight\"),0),MATCH(IF(BM106-INDIRECT(BK106&\"TruckRollingResistance\")<0,0,BM106+INDIRECT(BK106&\"TruckRollingResistance\")),INDIRECT(BK106&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BK106=0,0,ROUND(BL106/(INDEX(INDIRECT(BK106&\"TruckUHSpeedTable\"),MATCH(BJ106,HaulMaterials,0),MATCH(IF(BM106-INDIRECT(BK106&\"TruckRollingResistance\")<0,0,BM106+INDIRECT(BK106&\"TruckRollingResistance\")),INDIRECT(BK106&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF($BI31>=0,BP106,BQ106)","v":0},{"$f":"IF($BI31>=0,BO106,BN106)","v":0},{"$f":"BR106+BS106","v":0},{"$f":"IF(BK106=0,0,INDIRECT(BK106&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BK106=0,0,INDIRECT(BK106&\"TruckManuverDump\"))","v":0},{"$f":"IF(BK106=0,0,INDIRECT(BK106&IF(INDIRECT(BK106&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(I56),I56=\"\"),SUM(BT106:BW106),I56)","v":0},{"$f":"IF(BW106=0,0,IF(OR(J56=\"\",ISBLANK(J56)),IF((BX106-BW106)/BW106<=1,2,ROUNDUP((BX106-BW106)/BW106,0)),J56))","v":0},{"$f":"IF(BK106=0,0,ROUND((60/BX106)*INDIRECT(BK106&\"TruckAvgCapacity\"),0))","v":0},{"$f":"IF(BK106=0,0,ROUND(BY106*BZ106*TruckOperator*INDIRECT(BK106&\"TruckJobEfficiency\")*INDIRECT(BK106&\"TruckAltitudeDeration\"),0))","v":0},{"$f":"IF(CA106=0,0,IF($BF106/CA106<1,1,ROUND($BF106/CA106,HoursRounding)))","v":0},{"$f":"IF(BK106=0,0,IF($C106=0,\"\",ROUND(CB106*((BY106*INDIRECT(BK106&\"TruckEquipRate\"))+INDIRECT(BK106&\"LoaderEquipRate\")+INDIRECT(BK106&\"TruckDozerEquipRate\")),0)))","v":0},{"$f":"IF(BK106=0,0,ROUND(CB106*((BY106*INDIRECT(BK106&\"TrucklaborRate\"))+INDIRECT(BK106&\"LoaderlaborRate\")+INDIRECT(BK106&\"TruckDozerlaborRate\")),0))","v":0},{"$f":"IF($C106=0,\"\",CC106+CD106)","v":""},{"$f":"ROUND($BH31/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($BM106-HaulScraperRollingResistance<0,0,$BM106-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BJ106=0,0,ROUND($BH31/(INDEX(HaulScraperSpeedTable,MATCH(BJ106,HaulMaterials,0)+1,MATCH(IF($BM106-HaulScraperRollingResistance<0,0,$BM106-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BL106/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BM106-HaulScraperRollingResistance<0,0,BM106+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BJ106=0,0,ROUND(BL106/(INDEX(HaulScraperUHSpeedTable,MATCH(BJ106,HaulMaterials,0),MATCH(IF(BM106-HaulScraperRollingResistance<0,0,BM106+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF($BI31>=0,CH106,CI106)","v":0},{"$f":"IF($BI31>=0,CG106,CF106)","v":0},{"$f":"CJ106+CK106","v":0},{"$f":"IF(OR(ISBLANK(B31),$C106=0),0,HaulScraperLoadTime+HaulScraperManuverSpread)","v":0},{"$f":"IF(OR(ISBLANK(I56),I56=\"\"),CL106+CM106,I56)","v":0},{"$f":"IF(OR(ISBLANK(B31),$C106=0),0,IF(ISBLANK(J56),IF(TRUNC(CL106/CM106,0)<1,1,ROUND(CL106/CM106,0)+1),J56))","v":0},{"$f":"IF(OR(ISBLANK(B31),$C106=0),0,ROUND((60/(CL106+CM106)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*ScraperOperator)*CO106,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),$BF106=0),0,IF($BF106/CP106<1,1,ROUND($BF106/CP106,HoursRounding)))","v":0},{"$f":"IF($C106=0,\"\",ROUND(CQ106*((CO106*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0))","v":""},{"$f":"IF($C106=0,\"\",ROUND(CQ106*((CO106*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0))","v":""},{"$f":"IF($C106=0,\"\",CR106+CS106)","v":""},{"$f":"ROUND($BH31/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($BM106-TandemScraperRollingResistance<0,0,$BM106-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BJ106=0,0,ROUND($BH31/(INDEX(TandemScraperSpeedTable,MATCH(BJ106,HaulMaterials,0)+1,MATCH(IF($BM106-TandemScraperRollingResistance<0,0,$BM106-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BL106/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BM106-TandemScraperRollingResistance<0,0,BM106+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BJ106=0,0,ROUND(BL106/(INDEX(TandemScraperUHSpeedTable,MATCH(BJ106,HaulMaterials,0),MATCH(IF(BM106-TandemScraperRollingResistance<0,0,BM106+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF($BI31>=0,CW106,CX106)","v":0},{"$f":"IF($BI31>=0,CV106,CU106)","v":0},{"$f":"CY106+CZ106","v":0},{"$f":"IF(OR(ISBLANK(H56),$C106=0),0,TandemScraperLoadTime+TandemScraperManuverSpread)","v":0},{"$f":"IF(OR(ISBLANK(I56),I56=\"\"),CY106+CZ106+DA106+DB106,I56)","v":0},{"$f":"IF(DB106=0,0,IF(ISBLANK(J56),IF(TRUNC(DA106/DB106,0)<2,2,TRUNC(DA106/DB106,0)+IF(MOD(TRUNC(DA106/DB106,0),2),1,0)),J56))","v":0},{"$f":"IF(OR(ISBLANK(B31),$C106=0),0,ROUND((60/(DA106+DB106)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*ScraperOperator)*DD106,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),$BF106=0),0,IF($BF106/DE106<1,1,ROUND($BF106/DE106,HoursRounding)))","v":0},{"$f":"IF($C106=0,\"\",ROUND(DF106*((DD106*TScraperEquipRate)+TScraperDozerEquipRate),0))","v":""},{"$f":"IF($C106=0,\"\",ROUND(DF106*((DD106*TScraperLaborRate)+TScraperDozerLaborRate),0))","v":""},{"$f":"IF($C106=0,\"\",DG106+DH106)","v":""}]
[]
[null,null,{"$f":"IF(SUM(C106:C107)=0,0,SUM(C106:C107))","v":0},null,null,null,null,{"$f":"IF(SUM(H106:H107)=0,0,SUM(H106:H107))","v":0},{"$f":"IF(SUM(I106:I107)=0,0,SUM(I106:I107))","v":0},{"$f":"IF(SUM(J106:J107)=0,0,SUM(J106:J107))","v":0},{"$f":"IF(SUM(K106:K107)=0,0,SUM(K106:K107))","v":0}]
[]
["Roads - Scarifying/Revegetation Costs"]
[null,null,null,null,null,null,"Scarifying Costs",null,null,"Revegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Acres","Ripping Parameters",null,null,"Grader",null,null,null,null,null,null,"Small Dozer",null,null,null,null,null,null,"Medium Dozer",null,null,null,null,null,null,"Large Dozer",null,null,null,null,null,null,null,"Revegetation"]
[null,"Description\n(required)","Total Surface Area","Final Slope Length","Ripping/ Scarifying Fleet","Ripping Hours","Scarifying/ Ripping Labor Costs","Scarifying/ Ripping Equipment Cost","Total Scarifying/ Ripping Costs","Revegetation Labor Cost","Revegetation Equipment Cost","Revgetation Material Cost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Acres","Final Slope Area","Final Slope Length/\nRoad Width","Road Length","Slope Area No. passes","Total Distance","Uncorrected\nRipping Time","Corrected\nRipping Time","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","Uncorrected\nRipping Time","Corrected\nRipping Time","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","Uncorrected\nRipping Time","Corrected\nRipping Time","Equipment Cost","Labor \nCost","Total Cost","No. passes","Total Distance","Uncorrected\nRipping Time","Corrected\nRipping Time","Equipment Cost","Labor Cost","Total Cost",null,"Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,"hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ac","ac","ft","ft",null,"ft","hr","hr","$","$","$",null,"ft","hr","hr","$","$","$",null,"ft","hr","hr","$","$","$",null,"ft","hr","hr","$","$","$"]
[{"$f":"A31","v":0},{"$f":"IF(ISBLANK(B31),\"\",B31)","v":""},{"$f":"IF(OR(AND(ISBLANK(M31),ISBLANK(N31)),ISBLANK(B31)),\"\",IF(OR(ISBLANK(Q31),Q31=0),IF(Metric,ROUND(Ac2Ha*BA114,2),BA114),Q31))","v":""},{"$f":"IF(OR(ISBLANK(B31),BA114=0),\"\",IF(Metric,ROUND(Ft2M*BC114,0),BC114))","v":""},{"$f":"IF(OR(ISBLANK(B31),N56=\"No\",ISBLANK(N56)),\"\",IF(ISBLANK(O56),\"\",IF(RIGHT(O56,5)=\"Dozer\",INDIRECT(\"Rip\"&BC56&\"Dozer\"),RipGrader)))","v":""},{"$f":"IF(OR(ISBLANK(B31),BA114=0,ISBLANK(N56),N56=\"No\"),0,IF(ISBLANK(O56),\"Select Fleet\",IF(O56=\"Grader\",BH114,IF(O56=\"Small Dozer\",BO114,IF(O56=\"Med Dozer\",BV114,CC114)))))","v":0},{"$f":"IF(OR(ISBLANK(B31),C114=0,ISBLANK(N56),N56=\"No\"),0,IF(ISBLANK(O56),\"Select Fleet\",IF(O56=\"Small Dozer\",BQ114,IF(O56=\"Med Dozer\",BX114,IF(O56=\"Large Dozer\",CE114,IF(ISBLANK(O56),0,BJ114))))))","v":0},{"$f":"IF(OR(ISBLANK(B31),C114=0,AND(OR(ISBLANK(N56),N56=\"No\"))),0,IF(ISBLANK(O56),\"Select Fleet\",IF(ISNUMBER(F114),IF(O56=\"Small Dozer\",BP114,IF(O56=\"Med Dozer\",BW114,IF(O56=\"Large Dozer\",CD114,BI114))),0)))","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(N56),N56=\"No\"),0,IF(ISBLANK(O56),\"Select Fleet\",IF(OR(ISNUMBER(H114),ISNUMBER(G114)),H114+G114,0)))","v":0},{"$f":"IF(OR(ISBLANK(B31),K56=\"None\",ISBLANK(K56),C114=0),0,IF(OR(K56=\"None\",ISBLANK(K56)),0,CI114))","v":0},{"$f":"IF(OR(ISBLANK(B31),K56=\"None\",ISBLANK(K56),C114=0),0,IF(OR(K56=\"None\",ISBLANK(K56)),0,CH114))","v":0},{"$f":"IF(OR(ISBLANK(B31),ISERROR(CM114)),0,CM114)","v":0},{"$f":"IF(AND(J114=\"\",K114=\"\",L114=\"\"),0,SUM(J114:L114))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(Q31),BB114,Q31)","v":0.1},{"$f":"IF(BE106<0.1,0.1,BE106)","v":0.1},{"$f":"ROUND(BC106,0)","v":0},{"$f":"BC31","v":0},{"$f":"ROUND(BC114/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"BE114*BD114","v":0},{"$f":"IF(OR(ISBLANK(B31),N56=\"\",N56=\"No\"),0,ROUND((BF114/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BE114*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding))","v":0},{"$f":"IF(BG114<1,1,ROUND(BG114,HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(B31),N56=\"No\"),0,ROUND(BH114*GraderRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),N56=\"No\"),0,ROUND(BH114*GraderRipLaborRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),N56=\"No\"),0,BI114+BJ114)","v":0},{"$f":"ROUND(BC114/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"BL114*BD114","v":0},{"$f":"IF(OR(N56=\"\",N56=\"No\"),0,ROUND((BM114/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BL114*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":0},{"$f":"IF(BN114<1,1,ROUND(BN114,HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(B31),N56=\"No\"),0,ROUND(BO114*SmallDozerRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),N56=\"No\"),0,ROUND(BO114*SmallDozerRipLaborRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),N56=\"No\"),0,BP114+BQ114)","v":0},{"$f":"ROUND(BC114/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"BS114*BD114","v":0},{"$f":"IF(OR(N56=\"\",N56=\"No\"),0,ROUND((BT114/INDIRECT(RipMedDozer&\"RippingProd\"))+(BS114*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":0},{"$f":"IF(BU114<1,1,ROUND(BU114,HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(B31),N56=\"No\"),0,ROUND(BV114*MedDozerRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),N56=\"No\"),0,ROUND(BV114*MedDozerRipLaborRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),N56=\"No\"),0,BW114+BX114)","v":0},{"$f":"ROUND(BC114/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"BZ114*BD114","v":0},{"$f":"IF(OR(N56=\"\",N56=\"No\"),0,ROUND((CA114/INDIRECT(RipLargeDozer&\"RippingProd\"))+(BZ114*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":0},{"$f":"IF(CB114<1,1,ROUND(CB114,HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(B31),N56=\"No\"),0,ROUND(CC114*LargeDozerRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),N56=\"No\"),0,ROUND(CC114*LargeDozerRipLaborRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),N56=\"No\"),0,CD114+CE114)","v":0},null,{"$f":"IF(OR(K56=\"None\",ISBLANK(K56)),0,IF(BA114<1,SeedEquipRoadsFlat,ROUND(SeedEquipRoadsFlat*BA114,0)))","v":0},{"$f":"IF(OR(K56=\"None\",ISBLANK(K56)),0,IF(BA114<1,SeedLaborRoadsFlat,ROUND(SeedLaborRoadsFlat*BA114,0)))","v":0},{"$f":"IF(OR(ISBLANK(B31),K56=\"None\",ISBLANK(K56)),0,ROUND(INDEX(SeedMixArray,MATCH(K56,SeedMixes,0),4)*C114,0))","v":0},{"$f":"IF(OR(OR(L56=\"None\",ISBLANK(L56))),0,ROUND(INDEX(MulchArray,MATCH(L56,Mulches,0),4)*C114,0))","v":0},{"$f":"IF(OR(M56=\"None\",ISBLANK(M56)),0,ROUND(INDEX(FertilizerArray,MATCH(M56,Fertilizers,0),4)*C114,0))","v":0},{"$f":"SUM(CJ114:CL114)","v":0},{"$f":"IF(OR(K56=\"None\",ISBLANK(K56)),0,ROUND(CH114+CI114+CM114,0))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C114:C115)=0,0,SUM(C114:C115))","v":0},null,null,{"$f":"IF(SUM(F114:F115)=0,0,SUM(F114:F115))","v":0},0,0,0,0,0,0,0]

{"sheet":"Process Ponds","index":16,"n_rows":229,"n_cols":214,"rows_kept":229,"cut":false,"hidden":false,"merged":[[121,84,121,101]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"},null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
[{"$f":"ThisSheetName(A10)&\" - \"&CostType&\" \"&VLOOKUP(A10,TableTitles,2)","v":"Process Ponds - FA Cost Summary"}]
[1,null,"Labor","Equipment","Materials","Markup","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Liner Cutting & Folding Costs",{"$f":"SUMIF($BA$32:$BA$39,TRUE,D123:D130)","v":5616},{"$f":"SUMIF($BA$32:$BA$39,TRUE,E123:E130)","v":3078},"N/A ","N/A ",{"$f":"SUM(C12:E12)","v":8694}]
[null,"Backfill 1 Costs",{"$f":"SUMIF($BA$32:$BA$39,TRUE,S138:S145)+SUMIF($BA$32:$BA$39,TRUE,V138:V145)+SUMIF($BA$32:$BA$39,TRUE,O138:O145)","v":1932},{"$f":"SUMIF($BA$32:$BA$39,TRUE,R138:R145)+SUMIF($BA$32:$BA$39,TRUE,T138:T145)++SUMIF($BA$32:$BA$39,TRUE,W138:W145)+SUMIF($BA$32:$BA$39,TRUE,P138:P145)","v":4334},"N/A ","N/A ",{"$f":"SUM(C13:E13)","v":6266}]
[null,"Backfill 2 Costs",{"$f":"SUMIF($BA$32:$BA$39,TRUE,S156:S163)+SUMIF($BA$32:$BA$39,TRUE,V156:V163)+SUMIF($BA$32:$BA$39,TRUE,O156:O163)","v":0},{"$f":"SUMIF($BA$32:$BA$39,TRUE,R156:R163)+SUMIF($BA$32:$BA$39,TRUE,T156:T163)++SUMIF($BA$32:$BA$39,TRUE,W156:W163)+SUMIF($BA$32:$BA$39,TRUE,P156:P163)","v":0},"N/A ","N/A ",{"$f":"SUM(C14:E14)","v":0}]
[null,"Growth Media Placement Costs",{"$f":"SUMIF($BA$32:$BA$39,TRUE,I174:I181)","v":2761},{"$f":"SUMIF($BA$32:$BA$39,TRUE,J174:J181)","v":6193},"N/A ","N/A ",{"$f":"SUM(C15:E15)","v":8954}]
[null,"Subtotal Earthworks",{"$f":"SUM(C12:C15)","v":10309},{"$f":"SUM(D12:D15)","v":13605},{"$f":"SUM(E12:E15)","v":0},null,{"$f":"SUM(G12:G15)","v":23914}]
[null,"Revegetation Costs",{"$f":"SUMIF($BA$32:$BA$39,TRUE,D188:D195)","v":1050},{"$f":"SUMIF($BA$32:$BA$39,TRUE,E188:E195)","v":600},{"$f":"SUMIF($BA$32:$BA$39,TRUE,F188:F195)","v":578},"N/A ",{"$f":"SUM(C17:E17)","v":2228}]
[null,"Evaporation/Evapotranspiration Cell Lining",{"$f":"SUMIF($BA$32:$BA$39,TRUE,J203:J210)+SUMIF($BA$32:$BA$39,TRUE,E203:E210)","v":0},{"$f":"SUMIF($BA$32:$BA$39,TRUE,K203:K210)+SUMIF($BA$32:$BA$39,TRUE,F203:F210)","v":0},{"$f":"SUMIF($BA$32:$BA$39,TRUE,I203:I210)+SUMIF($BA$32:$BA$39,TRUE,D203:D210)","v":0},{"$f":"SUMIF($BA$32:$BA$39,TRUE,N203:N210)","v":0},{"$f":"SUM(C18:F18)","v":0}]
[null,"Evaporation/Evapotranspiration Cell Piping",{"$f":"SUMIF($BA$32:$BA$39,TRUE,J218:J225)+SUMIF($BA$32:$BA$39,TRUE,E218:E225)+SUMIF($BA$32:$BA$39,TRUE,O218:O225)","v":0},{"$f":"SUMIF($BA$32:$BA$39,TRUE,K218:K225)+SUMIF($BA$32:$BA$39,TRUE,F218:F225)+SUMIF($BA$32:$BA$39,TRUE,P218:P225)","v":0},{"$f":"SUMIF($BA$32:$BA$39,TRUE,I218:I225)+SUMIF($BA$32:$BA$39,TRUE,D218:D225)+SUMIF($BA$32:$BA$39,TRUE,N218:N225)","v":0},{"$f":"SUMIF($BA$32:$BA$39,TRUE,S218:S225)","v":0},{"$f":"SUM(C19:F19)","v":0}]
[null,"Subtotal Evaporation/Evapotranspiration Cells",{"$f":"SUM(C18:C19)","v":0},{"$f":"SUM(D18:D19)","v":0},0,{"$f":"SUM(F18:F19)","v":0},0]
[null,"TOTALS",{"$f":"C16+C17+C20","v":11359},{"$f":"D16+D17+D20","v":14205},{"$f":"E16+E17+E20","v":578},{"$f":"F16+F20","v":0},{"$f":"G16+G17+G20","v":26142}]
[]
[]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Input Converted to English Units"]
[{"$f":"ThisSheetName(A29)&\" - \"&VLOOKUP(A29,TableTitles,2)","v":"Process Ponds - User Input"},null,null,null,null,null,null,null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each pond"]
[3,"Facility Description",null,null,null,null,null,null,null,"Pond Dimensions (1)",null,null,null,null,"Backfill 1",null,null,null,"Backfill 2",null,null,null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pond Dimensions (1)",null,null,null,null,"Backfill 1",null,null,null,"Backfill 2",null,null,null,null,"Growth Media",null,null,null,"Backfill Parameters"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Pond\nLength","Pond\nWidth","Pond\nDepth","Pond\nSideslope\nAngle","Disturbed Area \n(if calculated elsewhere)","Percent \nBackfill","Distance to Placement (2)(3)","Slope to Placement Location","Volume\n(if calculated elsewhere)","Percent \nBackfill","Distance to Placement (2)","Slope to Placement Location","Volume\n(if calculated elsewhere)","Growth Media Thickness","Distance to Placement","Slope to Placement Location","Volume\n(if calculated elsewhere)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type","Pond\nLength","Pond\nWidth","Pond\nDepth","Pond\nSideslope\nAngle","Disturbed Area \n(if calculated elsewhere)","Percent \nBackfill","Distance \nto Placement","Slope to Placement","Pond Volume\n(if calculated elsewhere)","Percent \nBackfill","Distance \nto Placement","Slope to Placement","Pond Volume\n(if calculated elsewhere)","Total backfill percent","Growth Media Thickness","Distance from Growth Media Stockpile","Slope from Facility to Stockpile",null,"Pond Surface Area","h","a - top length","b - top width","c - bottom length","d - bottom width","sqrt a+b+c+d","VTotal","Backfill 1 Vol","Backfill 2 Vol","Pond dimension error"]
[-1,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"_H:1V",{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},"(0% if blank)",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},"(0% if blank)",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","_H:1V","acres","(0% if blank)","ft","% grade","cy","(0% if blank)","ft","% grade","cy",null,"in","ft","% grade",null,"sq ft","ft","ft","ft","ft","ft","deg","cu yd","cu yd"]
[{"$f":"ROW(A32) - ROW($A$31)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BC32-(2*BE32*BD32)<0,CONCATENATE(\"  <<<< Pond Dimension Error - negative bottom width calculated.\",\"\"),IF(OR(ABS(U32)>20,ABS(Y32)>20),\" / See Note 2.\",IF(O32+S32>1,\"  <<<< Pond Backfill Exceeds 100%\",\"\")))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I32)))","v":false},{"$f":"IF(Metric,ROUND(M2Ft*J32,0),J32)","v":0},0,0,{"$f":"M32","v":0},{"$f":"IF(ISBLANK(N32),0,IF(Metric,ROUND(Ha2Ac*N32,1),N32))","v":0},{"$f":"IF(ISBLANK(O32),0,O32)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*P32,0),P32)","v":0},{"$f":"Q32","v":0},{"$f":"IF(ISBLANK(R32),\"\",IF(Metric,ROUND(M3_2_CY*R32,0),R32))","v":""},{"$f":"IF(ISBLANK(S32),0,S32)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*T32,0),T32)","v":0},{"$f":"U32","v":0},{"$f":"IF(ISBLANK(V32),\"\",IF(Metric,ROUND(M3_2_CY*V32,0),V32))","v":""},{"$f":"BG32+BK32","v":0},{"$f":"IF(Metric,ROUND(mm2in*W32,0),W32)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*X32,0),X32)","v":0},{"$f":"Y32","v":0},null,null,{"$f":"BD32","v":0},{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"(BV32-(2*BE32*BU32))","v":0},{"$f":"IF((BW32-(2*BE32*BU32))<0,\"error\",BW32-(2*BE32*BU32))","v":0},{"$f":"SQRT(BV32*BW32*BX32*BY32)","v":0},{"$f":"IF(OR(ISBLANK(BJ32),BJ32=\"\"),ROUND(((BU32*((BV32*BW32)+(BX32*BY32)+BZ32))/3)/27,CubesRounding),BJ32)","v":0},{"$f":"ROUND(IF(BG32=\"\",1,BG32)*(IF(BJ32=\"\",CA32,BJ32)),CubesRounding)","v":0},{"$f":"ROUND(IF(BK32=\"\",1,BK32)*(IF(BN32=\"\",CA32,BN32)),CubesRounding)","v":0},{"$f":"IF(OR(ISBLANK(J32),ISBLANK(K32),ISBLANK(L32),ISBLANK(M32),BC32-(2*BE32*BD32)>0),\"\")","v":""}]
[{"$f":"ROW(A33) - ROW($A$31)-1","v":1},"Residue Pond A",null,2000,"Other Site Facilities","Closure","Ponds","Public Land","FA",170,100,8,2,null,0.1,2500,-5,null,null,null,null,null,12,2500,-5,null,{"$f":"IF(BC33-(2*BE33*BD33)<0,CONCATENATE(\"  <<<< Pond Dimension Error - negative bottom width calculated.\",\"\"),IF(OR(ABS(U33)>20,ABS(Y33)>20),\" / See Note 2.\",IF(O33+S33>1,\"  <<<< Pond Backfill Exceeds 100%\",\"\")))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,170,100,8,{"$f":"M33","v":2},0,{"$f":"IF(ISBLANK(O33),0,O33)","v":0.1},2500,{"$f":"Q33","v":-5},"",{"$f":"IF(ISBLANK(S33),0,S33)","v":0},0,{"$f":"U33","v":0},"",{"$f":"BG33+BK33","v":0.1},12,2500,{"$f":"Y33","v":-5},null,null,{"$f":"BD33","v":8},{"$f":"BB33","v":170},{"$f":"BC33","v":100},{"$f":"(BV33-(2*BE33*BU33))","v":138},{"$f":"IF((BW33-(2*BE33*BU33))<0,\"error\",BW33-(2*BE33*BU33))","v":68},{"$f":"SQRT(BV33*BW33*BX33*BY33)","v":12630.439422284562},{"$f":"IF(OR(ISBLANK(BJ33),BJ33=\"\"),ROUND(((BU33*((BV33*BW33)+(BX33*BY33)+BZ33))/3)/27,CubesRounding),BJ33)","v":3853},{"$f":"ROUND(IF(BG33=\"\",1,BG33)*(IF(BJ33=\"\",CA33,BJ33)),CubesRounding)","v":385},{"$f":"ROUND(IF(BK33=\"\",1,BK33)*(IF(BN33=\"\",CA33,BN33)),CubesRounding)","v":0},{"$f":"IF(OR(ISBLANK(J33),ISBLANK(K33),ISBLANK(L33),ISBLANK(M33),BC33-(2*BE33*BD33)>0),\"\")","v":""}]
[2,"Residue Pond B",null,2000,"Other Site Facilities","Closure","Ponds","Public Land","FA",105,92,8,2,null,0.1,2500,-5,null,null,null,null,null,12,2500,-5,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,105,92,8,2,0,0.1,2500,-5,"",0,0,0,"",0.1,12,2500,-5,null,null,8,105,92,73,60,6504.6752417011567,2029,203,0,""]
[3,"ARD Lime Treatment Pond A",null,2000,"Other Site Facilities","Closure","Ponds","Public Land","FA",150,80,6,2,null,0.1,2500,5,null,null,null,null,null,12,2500,5,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,150,80,6,2,0,0.1,2500,5,"",0,0,0,"",0.1,12,2500,5,null,null,6,150,80,126,56,9201.7389660867902,2093,209,0,""]
[4,"ARD Lime Treatment Pond B",null,2000,"Other Site Facilities","Closure","Ponds","Public Land","FA",150,80,6,2,null,0.1,2500,5,null,null,null,null,null,12,2500,5,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,150,80,6,2,0,0.1,2500,5,"",0,0,0,"",0.1,12,2500,5,null,null,6,150,80,126,56,9201.7389660867902,2093,209,0,""]
[5,"ARD Lime Treatment Evaporation Pond A",null,2000,"Other Site Facilities","Closure","Ponds","Public Land","FA",245,90,8,2,null,0.1,2500,5,null,null,null,null,null,12,2500,5,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,245,90,8,2,0,0.1,2500,5,"",0,0,0,"",0.1,12,2500,5,null,null,8,245,90,213,58,16504.717507427991,5028,503,0,""]
[{"$f":"ROW(A38) - ROW($A$31)-1","v":6},"ARD Lime Treatment Evaporation Pond B",null,2000,"Other Site Facilities","Closure","Ponds","Public Land","FA",315,97,8,2,null,0.1,2500,5,null,null,null,null,null,12,2500,5,null,{"$f":"IF(BC38-(2*BE38*BD38)<0,CONCATENATE(\"  <<<< Pond Dimension Error - negative bottom width calculated.\",\"\"),IF(OR(ABS(U38)>20,ABS(Y38)>20),\" / See Note 2.\",IF(O38+S38>1,\"  <<<< Pond Backfill Exceeds 100%\",\"\")))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,315,97,8,{"$f":"M38","v":2},0,{"$f":"IF(ISBLANK(O38),0,O38)","v":0.1},2500,{"$f":"Q38","v":5},"",{"$f":"IF(ISBLANK(S38),0,S38)","v":0},0,{"$f":"U38","v":0},"",{"$f":"BG38+BK38","v":0.1},12,2500,{"$f":"Y38","v":5},null,null,{"$f":"BD38","v":8},{"$f":"BB38","v":315},{"$f":"BC38","v":97},{"$f":"(BV38-(2*BE38*BU38))","v":283},{"$f":"IF((BW38-(2*BE38*BU38))<0,\"error\",BW38-(2*BE38*BU38))","v":65},{"$f":"SQRT(BV38*BW38*BX38*BY38)","v":23707.788277272935},{"$f":"IF(OR(ISBLANK(BJ38),BJ38=\"\"),ROUND(((BU38*((BV38*BW38)+(BX38*BY38)+BZ38))/3)/27,CubesRounding),BJ38)","v":7176},{"$f":"ROUND(IF(BG38=\"\",1,BG38)*(IF(BJ38=\"\",CA38,BJ38)),CubesRounding)","v":718},{"$f":"ROUND(IF(BK38=\"\",1,BK38)*(IF(BN38=\"\",CA38,BN38)),CubesRounding)","v":0},{"$f":"IF(OR(ISBLANK(J38),ISBLANK(K38),ISBLANK(L38),ISBLANK(M38),BC38-(2*BE38*BD38)>0),\"\")","v":""}]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. Input distance from crusher to placement location if material to be crushed, screened or compacted"]
[null,"  3. If pond will be filled by pushing berm into pond with bulldozer, enter 0 for Distance to Placement. Volume will be adjusted to 50% of the percent backfill to account for cut-to-fill pond construction. Dozer push distance assumed to be 2/3 the width of the pond."]
[null,"  4. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[]
[]
[]
[]
[]
[{"$f":"ThisSheetName(A52)&\" - \"&VLOOKUP(A52,TableTitles,2)","v":"Process Ponds - User Input (Cont.)"}]
[4,null,"Backfill 1 - Crushing & Screening",null,null,null,null,null,null,null,null,"Backfill 2 - Crushing & Screening",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Backfill 1",null,null,null,null,"Backfill 2"]
[null,"Description\n(required)","Crush\nMaterial","\nScreen\nMaterial","Loss to Crushing/\nScreening","Haul Distance to Crusher (1)","Slope to Crusher","Haul to Crusher Fleet","Compact After Placement?","Cycle Time Override","Maximum Fleet Size","Crush\nMaterial","\nScreen\nMaterial","Loss to Crushing/\nScreening","Haul Distance to Crusher (1)","Slope to Crusher","Haul to Crusher Fleet","Compact After Placement?","Cycle Time Override","Maximum\nFleet Size",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haul Dist (long or short)","Fleet error","Crusher Haul Fleet","Distance \nfrom \nSource","Slope to\nCrusher","Haul Dist (long or short)","Fleet error","Crusher Haul Fleet","Distance \nfrom \nSource","Slope to\nCrusher"]
[-1,null,"(select)","(select)","%",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(select)","(select)","(user override)","(user override)","(select)","(select)","%",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(select)","(select)","(user override)","(user override)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","% grade",null,null,null,"ft","% grade"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(P55)>20,ABS(P55)>20,ABS(P55)>20,ABS(P55)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(F55),0,IF(F55<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BA55=\"ShortHaul\",RIGHT(H55,6)<>\"Loader\"),AND(BA55=\"LongHaul\",RIGHT(H55,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(H55),0,LEFT(H55,SEARCH(\" \",H55)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*F55,0),F55)","v":0},{"$f":"G55","v":0},{"$f":"IF(ISBLANK(O55),0,IF(O55<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BF55=\"ShortHaul\",RIGHT(Q55,6)<>\"Loader\"),AND(BF55=\"LongHaul\",RIGHT(Q55,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(Q55),0,LEFT(Q55,SEARCH(\" \",Q55)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*O55,0),O55)","v":0},{"$f":"P55","v":0}]
[1,"Residue Pond A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(P56)>20,ABS(P56)>20,ABS(P56)>20,ABS(P56)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(OR(AND(BA56=\"ShortHaul\",RIGHT(H56,6)<>\"Loader\"),AND(BA56=\"LongHaul\",RIGHT(H56,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(H56),0,LEFT(H56,SEARCH(\" \",H56)-1))","v":0},0,{"$f":"G56","v":0},0,{"$f":"IF(OR(AND(BF56=\"ShortHaul\",RIGHT(Q56,6)<>\"Loader\"),AND(BF56=\"LongHaul\",RIGHT(Q56,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(Q56),0,LEFT(Q56,SEARCH(\" \",Q56)-1))","v":0},0,{"$f":"P56","v":0}]
[2,"Residue Pond B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[3,"ARD Lime Treatment Pond A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[4,"ARD Lime Treatment Pond B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[5,"ARD Lime Treatment Evaporation Pond A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[6,"ARD Lime Treatment Evaporation Pond B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(P61)>20,ABS(P61)>20,ABS(P61)>20,ABS(P61)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(OR(AND(BA61=\"ShortHaul\",RIGHT(H61,6)<>\"Loader\"),AND(BA61=\"LongHaul\",RIGHT(H61,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(H61),0,LEFT(H61,SEARCH(\" \",H61)-1))","v":0},0,{"$f":"G61","v":0},0,{"$f":"IF(OR(AND(BF61=\"ShortHaul\",RIGHT(Q61,6)<>\"Loader\"),AND(BF61=\"LongHaul\",RIGHT(Q61,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(Q61),0,LEFT(Q61,SEARCH(\" \",Q61)-1))","v":0},0,{"$f":"P61","v":0}]
[]
[]
[null,"Notes:"]
[null,"1. Input distance to crusher if material to be crushed or screened"]
[null,{"$f":"\"2. if distance from borrow <\"&ShortHaulDist&IF(Metric,\" m\",\" ft\")&\" must select loader fleet\"","v":"2. if distance from borrow <60.96 ft must select loader fleet"}]
[]
[{"$f":"ThisSheetName(A69)&\" - \"&VLOOKUP(A69,TableTitles,2)","v":"Process Ponds - User Input (Cont.)"}]
[4,null,"Remove Liner","Backfill 1",null,null,null,"Backfill 2",null,null,null,"Growth Media",null,null,null,"Revegetation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Backfill 1",null,null,"Backfill 2",null,null,"Growth Media"]
[null,"Description\n(required)","Crew\nCut & Fold Time (2)","Backfill \nMaterial Type","Backfill\nEquipment Fleet","Cycle Time Override","Maximum\nFleet Size","Backfill \nMaterial Type","Backfill\nEquipment Fleet","Cycle Time Override","Maximum\nFleet Size","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Seed Mix","Mulch","Fertilizer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Doze or Haul","Fleet error","Haul fleet","Doze or Haul","Fleet error","Haul fleet","Haul fleet"]
[null,null,"hrs","(select)","(select)","(user override)","(user override)","(select)","(select)","(user override)","(user override)","(select)","(select)","(user override)","(user override)","(select)","(select)","(select)"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P32),0,IF(OR(P32=0,P32=0),\"Push\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BA72=\"LongHaul\",OR(E72=\"Small Dozer\",E72=\"Med Dozer\",E72=\"Large Dozer\")),AND(BA72=\"Push\",OR(E72=\"Tandem Scraper\", E72=\"Scraper Dozer\",RIGHT(E72,5)=\"Truck\"))),\"Fleet\",\"\")","v":""},{"$f":"IF(ISBLANK(E72),0,IF(LEFT(E72,SEARCH(\" \",E72)-1)=\"Medium\",\"Med\",LEFT(E72,SEARCH(\" \",E72)-1)))","v":0},{"$f":"IF(ISBLANK(T32),0,IF(OR(T32=0,T32=0),\"Push\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BD72=\"LongHaul\",OR(I72=\"Small Dozer\",I72=\"Med Dozer\",I72=\"Large Dozer\")),AND(BD72=\"Push\",OR(I72=\"Tandem Scraper\", I72=\"Scraper Dozer\",RIGHT(I72,5)=\"Truck\"))),\"Fleet\",\"\")","v":""},{"$f":"IF(ISBLANK(I72),0,IF(LEFT(I72,SEARCH(\" \",I72)-1)=\"Medium\",\"Med\",LEFT(I72,SEARCH(\" \",I72)-1)))","v":0},{"$f":"IF(ISBLANK(M72),0,LEFT(M72,SEARCH(\" \",M72)-1))","v":0}]
[1,"Residue Pond A",4,"Alluvium","Small Truck",null,null,null,null,null,null,"Alluvium","Small Truck",null,null,"User Mix 2","None","None",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LongHaul",{"$f":"IF(OR(AND(BA73=\"LongHaul\",OR(E73=\"Small Dozer\",E73=\"Med Dozer\",E73=\"Large Dozer\")),AND(BA73=\"Push\",OR(E73=\"Tandem Scraper\", E73=\"Scraper Dozer\",RIGHT(E73,5)=\"Truck\"))),\"Fleet\",\"\")","v":""},{"$f":"IF(ISBLANK(E73),0,IF(LEFT(E73,SEARCH(\" \",E73)-1)=\"Medium\",\"Med\",LEFT(E73,SEARCH(\" \",E73)-1)))","v":"Small"},0,{"$f":"IF(OR(AND(BD73=\"LongHaul\",OR(I73=\"Small Dozer\",I73=\"Med Dozer\",I73=\"Large Dozer\")),AND(BD73=\"Push\",OR(I73=\"Tandem Scraper\", I73=\"Scraper Dozer\",RIGHT(I73,5)=\"Truck\"))),\"Fleet\",\"\")","v":""},{"$f":"IF(ISBLANK(I73),0,IF(LEFT(I73,SEARCH(\" \",I73)-1)=\"Medium\",\"Med\",LEFT(I73,SEARCH(\" \",I73)-1)))","v":0},{"$f":"IF(ISBLANK(M73),0,LEFT(M73,SEARCH(\" \",M73)-1))","v":"Small"}]
[2,"Residue Pond B",6,"Alluvium","Small Truck",null,null,null,null,null,null,"Alluvium","Small Truck",null,null,"User Mix 2","None","None",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LongHaul","","Small",0,"",0,"Small"]
[3,"ARD Lime Treatment Pond A",6,"Alluvium","Small Truck",null,null,null,null,null,null,"Alluvium","Small Truck",null,null,"User Mix 2","None","None",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LongHaul","","Small",0,"",0,"Small"]
[4,"ARD Lime Treatment Pond B",6,"Alluvium","Small Truck",null,null,null,null,null,null,"Alluvium","Small Truck",null,null,"User Mix 2","None","None",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LongHaul","","Small",0,"",0,"Small"]
[5,"ARD Lime Treatment Evaporation Pond A",8,"Alluvium","Small Truck",null,null,null,null,null,null,"Alluvium","Small Truck",null,null,"User Mix 2","None","None",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LongHaul","","Small",0,"",0,"Small"]
[6,"ARD Lime Treatment Evaporation Pond B",8,"Alluvium","Small Truck",null,null,null,null,null,null,"Alluvium","Small Truck",null,null,"User Mix 2","None","None",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LongHaul",{"$f":"IF(OR(AND(BA78=\"LongHaul\",OR(E78=\"Small Dozer\",E78=\"Med Dozer\",E78=\"Large Dozer\")),AND(BA78=\"Push\",OR(E78=\"Tandem Scraper\", E78=\"Scraper Dozer\",RIGHT(E78,5)=\"Truck\"))),\"Fleet\",\"\")","v":""},{"$f":"IF(ISBLANK(E78),0,IF(LEFT(E78,SEARCH(\" \",E78)-1)=\"Medium\",\"Med\",LEFT(E78,SEARCH(\" \",E78)-1)))","v":"Small"},0,{"$f":"IF(OR(AND(BD78=\"LongHaul\",OR(I78=\"Small Dozer\",I78=\"Med Dozer\",I78=\"Large Dozer\")),AND(BD78=\"Push\",OR(I78=\"Tandem Scraper\", I78=\"Scraper Dozer\",RIGHT(I78,5)=\"Truck\"))),\"Fleet\",\"\")","v":""},{"$f":"IF(ISBLANK(I78),0,IF(LEFT(I78,SEARCH(\" \",I78)-1)=\"Medium\",\"Med\",LEFT(I78,SEARCH(\" \",I78)-1)))","v":0},{"$f":"IF(ISBLANK(M78),0,LEFT(M78,SEARCH(\" \",M78)-1))","v":"Small"}]
[]
[]
[null,"Notes:"]
[null,"1. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[null,"(2)  Pond liner removal crew (2Clab + excavator) = 2 General Laborers + 325C Excavator"]
[]
[{"$f":"ThisSheetName(A86)&\" - \"&VLOOKUP(A86,TableTitles,2)","v":"Process Ponds - User Input (Cont.)"}]
[4,null,"E/ET-Cell Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liner",null,"Piping"]
[null,"Description\n(required)","Add/Replace Liner (1)","Liner Thickness","Install Leak Detection/ Recovery System","Add/Replace Geonet","Number of Geotextile Layer(s)","Drain pipe spacing in cell (3)","Pipe Size","Total Length of Cell Pipe ","Additional Pipe Between Facility and Cell","Pipe Size","Length of Drainfield Pipe ","Pipe Size","Mark up (4)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of layers","Repair or replace","Cell pipe spacing","Piping override","Additional pipe","Drainfield pipe"]
[null,null,"(select)","(select)","(select)","(select)",null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"(select)",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"(select)",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"(select)","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","ft"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RIGHT(C89,6)=\"single\",1,IF(RIGHT(C89,6)=\"double\",2,0))","v":0},{"$f":"IF(ISBLANK(C89),0,IF(LEFT(C89,6)=\"Repair\",\"Repair\",\"Replace\"))","v":0},{"$f":"ROUND(IF(Metric,M2Ft*H89,H89),0)","v":0},{"$f":"IF(Metric,ROUND(J89*M2Ft,0),J89)","v":0},{"$f":"ROUND(IF(Metric,M2Ft*K89,K89),0)","v":0},{"$f":"ROUND(IF(Metric,M2Ft*M89,M89),0)","v":0}]
[1,"Residue Pond A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RIGHT(C90,6)=\"single\",1,IF(RIGHT(C90,6)=\"double\",2,0))","v":0},{"$f":"IF(ISBLANK(C90),0,IF(LEFT(C90,6)=\"Repair\",\"Repair\",\"Replace\"))","v":0},{"$f":"ROUND(IF(Metric,M2Ft*H90,H90),0)","v":0},{"$f":"IF(Metric,ROUND(J90*M2Ft,0),J90)","v":0},{"$f":"ROUND(IF(Metric,M2Ft*K90,K90),0)","v":0},{"$f":"ROUND(IF(Metric,M2Ft*M90,M90),0)","v":0}]
[2,"Residue Pond B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[3,"ARD Lime Treatment Pond A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[4,"ARD Lime Treatment Pond B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[5,"ARD Lime Treatment Evaporation Pond A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[6,"ARD Lime Treatment Evaporation Pond B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RIGHT(C95,6)=\"single\",1,IF(RIGHT(C95,6)=\"double\",2,0))","v":0},{"$f":"IF(ISBLANK(C95),0,IF(LEFT(C95,6)=\"Repair\",\"Repair\",\"Replace\"))","v":0},0,0,0,0]
[]
[]
[null,"Notes:"]
[null,"1. If single liner is installed, no drainage layer is included. If liner is repaired, assumes 10% of liner surface area is replaced."]
[null,"2. Geomembrane layers are in addition to any required liner installation."]
[null,"3. Spacing between drainpipes used to distribute water in E/ET-cell"]
[null,"4. Premium for misc. costs (e.g. ,inflow sampling port, low distribution box, drain rock and geotextile for draindown distribution system, dosing tank (where required), backfill monitoring port, transducer and telemetry (where required), LCRS sump construction)\n"]
[]
[{"$f":"ThisSheetName(A1) & \" - Assumptions & Calculations\"","v":"Process Ponds - Assumptions & Calculations"}]
[]
[null,"Revegetation Calculations"]
[]
[null,{"$f":"IF(Metric,\"Minimum 0.4 ha revegetation crew time per area\",\"Minimum 1 acre revegetation crew time per area\")","v":"Minimum 1 acre revegetation crew time per area"}]
[]
[null,"Evaporation/Evapotranspiration "]
[]
[null,"Distribution header pipe assumed to be length of pond"]
[null,"Area of additional geosynthetic layers assumed to be "]
[null,{"$f":"IF(Metric,\"Minimum 0.4 ha revegetation crew time per area\",\"Minimum 1 acre revegetation crew time per area\")","v":"Minimum 1 acre revegetation crew time per area"}]
[null,{"$f":"IF(Metric,\"Minimum 0.4 ha revegetation crew time per area\",\"Minimum 1 acre revegetation crew time per area\")","v":"Minimum 1 acre revegetation crew time per area"}]
[]
[]
[]
[{"$f":"ThisSheetName(A120)&\" - \"&VLOOKUP(A120,TableTitles,2)","v":"Process Ponds - Liner Removal Costs"}]
[15]
[null,"Description\n(required)","Crew Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Cover Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CT121=\"\",\"\",1)","v":""},{"$f":"IF(CT121=\"\",\"\",CU48)","v":""},{"$f":"IF(CT121=\"\",\"\",VLOOKUP(CV48,DozingDensityCorrectionArray,2))","v":""},{"$f":"IF(ISBLANK(CU9),\"\",IF(ET121=0,0,HLOOKUP(INDIRECT(CW48&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":""},{"$f":"IF(CT121=\"\",\"\",ROUND(EU121*EV121*EW121*EX121*Dozer_Job_Efficiency*Dozer_Operator*EY121,CubesRounding))","v":""},{"$f":"IF(CT121=\"\",\"\",IF(ET121=0,0,IF(ET121/EZ121<1,1,ROUND(ET121/EZ121,HoursRounding))))","v":""},{"$f":"IF(OR(ISBLANK(CW48),CT121=\"\"),\"\",ROUND(DC121*INDIRECT(ES48&\"DozerLaborRate\"),0))","v":""},{"$f":"IF(OR(ISBLANK(CW48),CT121=\"\"),\"\",ROUND(DC121*INDIRECT(ES48&\"DozerEquipRate\"),0))","v":""},{"$f":"IF(OR(ISBLANK(CW48),CT121=\"\"),\"\",SUM(DD121:DE121))","v":""}]
[null,null,"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(C72)),0,C72)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(C72)),0,ROUND(C123*LinerRemovalLabor,0))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(C72)),0,ROUND(C123*LinerRemovalEquip,0))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(C72)),0,D123+E123)","v":0}]
[1,"Residue Pond A",4,591,324,915]
[2,"Residue Pond B",6,887,486,1373]
[3,"ARD Lime Treatment Pond A",6,887,486,1373]
[4,"ARD Lime Treatment Pond B",6,887,486,1373]
[5,"ARD Lime Treatment Evaporation Pond A",8,1182,648,1830]
[6,"ARD Lime Treatment Evaporation Pond B",8,1182,648,1830]
[]
[null,null,{"$f":"IF(SUM(C123:C130)=0,0,SUM(C123:C130))","v":38},{"$f":"IF(SUM(D123:D130)=0,0,SUM(D123:D130))","v":5616},{"$f":"IF(SUM(E123:E130)=0,0,SUM(E123:E130))","v":3078},{"$f":"IF(SUM(F123:F130)=0,0,SUM(F123:F130))","v":8694}]
[]
[]
[{"$f":"ThisSheetName(A135)&\" - \"&VLOOKUP(A135,TableTitles,2)","v":"Process Ponds - Backfill 1 Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Borrow to Crusher",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Doze, Direct Haul, or Crusher to Placement"]
[13,null,"Material Volumes",null,"Haul to Crusher",null,null,null,null,"Backfill Placement",null,null,null,null,"Haul to Crusher",null,null,"Crush","Compact",null,null,"Haul to Placement",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Backfill Parameters",null,null,null,null,null,null,null,null,null,null,null,null,"To Crusher",null,null,null,null,null,null,null,null,null,null,"To Placement",null,null,null,null,null,null,null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,null,"Loader Fleet",null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Dozer",null,null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Material Volume to Crusher","Final Material Volume (1,2)","Crusher Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost","Total Crush/ Screen Cost","Labor \nCost","Equipment \nCost","Total Cost","Labor \nCost","Equipment \nCost","Total Cost","Total Cover Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pond Footprint","h","a - top length","b - top width","c - bottom length","d - bottom width","e - slide slope length","sqrt a+b+c+d","Pond volume","Backfill Volume","Material volume to crusher","Material Type","Distance to Crusher","Slope to Crusher","Haul (long or short)","Crusher Haul Fleet","Haul Fleet","Fleet Error","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Material Type","Distance to Placement","Slope to Placement","Haul (long or doze)","Placement Haul Fleet","Haul Fleet","Fleet Error","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost",null,"Final Material Vol Required","Crushing Cost","Screening Cost","Absolute grade","empty travel time (assumes 0 grade)",null,"loaded travel time (assumes 0 grade)","manuver/ load/ manuever/ dump","total cycle time","bucket capacity","hourly production","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill  Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Dozing distance (2/3 pond width)","Dozing volume (1/2 backfill vol)","Uncorrected Dozer Productivity","Grade Correction","Dozing Material Condition","Density Correction","Altitude deration","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Backfill Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,"LCM/hr","hrs",null,"min",null,"LCM/hr","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sq ft","ft","ft","ft","ft","ft","ft","deg","cu yd","cu yd",null,null,"ft","% grade",null,null,null,null,null,"min","LCY/hr",null,"$","$",null,"ft","% grade",null,null,null,null,null,"min","LCY/hr",null,"$","$",null,"cu yd",null,null,"%","min",null,"min","min","min","cy","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","ft",null,"cy/hr",null,null,null,null,"cy/hr","hr","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK(B32),BK138=\"\"),0,IF(Metric,ROUND(CY_2_M3*(BK138),0),BK138))","v":0},{"$f":"IF(OR(ISBLANK(B32),BJ138=\"\"),\"\",IF(Metric,ROUND(CY_2_M3*(BJ138),0),BJ138))","v":""},{"$f":"IF(OR(ISBLANK(B32),C138=\"\",C138=0,P32=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(H55)),\"Haul Info\",IF(BL138=0,\"Select Material\",IF(OR(BR138<>0,BQ138=0),\"Select Fleet\",IF(RIGHT(BQ138,6)=\"Loader\",INDIRECT(BP138&\"CrusherLoader\"),IF(RIGHT(BQ138,5)=\"Truck\",INDIRECT(BP138&\"Truck\")&\"/\"&INDIRECT(BP138&\"Loader\")&\"/\"&INDIRECT(BP138&\"CrusherLoader\"),IF(BP138=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BP138=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C138=\"\",C138=0,P32=0),\"\",IF(OR(ISBLANK(F55),ISBLANK(G55)),\"Haul Info\",IF(BL138=0,\"Select Material\",IF(OR(BR138<>0,BQ138=0),\"Select Fleet\",BT138))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C138=0,C138=0,P32=0),\"\",IF(OR(ISBLANK(F55),ISBLANK(G55)),\"Haul Info\",IF(BL138=0,\"Select Material\",IF(OR(BR138<>0,BQ138=0),\"Select Fleet\",BS138))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C138=0,P32=0),\"\",IF(OR(ISBLANK(F55),ISBLANK(G55)),\"Haul Info\",IF(BL138=0,\"Select Material\",IF(OR(BR138<>0,BQ138=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BU138,0),BU138)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C138=0,P32=0),0,IF(OR(ISBLANK(F55),ISBLANK(G55)),\"Haul Info\",IF(BL138=0,\"Select Material\",IF(OR(BR138<>0,BQ138=0),\"Select Fleet\",BV138))))","v":0},{"$f":"IF(OR(ISBLANK(B32),D138=\"\",D138=0),\"\",IF(OR(ISBLANK(P32),ISBLANK(Q32)),\"Haul Info\",IF(BY138=0,\"Select Material\",IF(OR(CD138=0,CE138<>\"\"),\"Select Fleet\",IF(OR(CD138=\"Small Dozer\",CD138=\"Med Dozer\",CD138=\"Large Dozer\"),INDIRECT(CC138&\"Dozer\"),IF(RIGHT(CD138,5)=\"Truck\",INDIRECT(CC138&\"Truck\")&\"/\"&INDIRECT(CC138&\"Loader\")&\"/\"&INDIRECT(CC138&\"TruckDozer\"),IF(CC138=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CC138=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D138=\"\",D138=0),\"\",IF(OR(ISBLANK(P32),ISBLANK(Q32)),\"Haul Info\",IF(BY138=0,\"Select Material\",IF(OR(CD138=0,CE138<>\"\"),\"Select Fleet\",IF(BA72=\"Push\",\"\",CG138)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D138=0,D138=\"\"),\"\",IF(OR(ISBLANK(P32),ISBLANK(Q32)),\"Haul Info\",IF(BY138=0,\"Select Material\",IF(OR(CD138=0,CE138<>\"\"),\"Select Fleet\",CF138))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D138=0,D138=\"\"),\"\",IF(OR(ISBLANK(P32),ISBLANK(Q32)),\"Haul Info\",IF(BY138=0,\"Select Material\",IF(OR(CD138=0,CE138<>\"\"),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CH138,0),CH138)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D138=0,D138=\"\"),0,IF(OR(ISBLANK(P32),ISBLANK(Q32)),\"Haul Info\",IF(BY138=0,\"Select Material\",IF(OR(CD138=0,CE138<>\"\"),\"Select Fleet\",CI138))))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(F55),ISBLANK(G55),I138=\"\",NOT(ISNUMBER(I138))),0,BW138)","v":0},{"$f":"IF(OR(ISBLANK(B32),O138=\"\"),0,BX138)","v":0},{"$f":"IF(OR(ISBLANK(B32),C138=\"\",O138=\"\"),0,SUM(O138:P138))","v":0},{"$f":"IF(OR(ISBLANK(B32),C138=\"\",O138=\"\",),0,IF(C55=\"Yes\",CN138,0)+IF(D55=\"Yes\",CO138,0))","v":0},{"$f":"IF(OR(ISBLANK(B32),D138=\"\",ISBLANK(D72),ISBLANK(E72),OR(ISBLANK(I55),I55=\"No\")),0,BJ138*CompactionLabor)","v":0},{"$f":"IF(OR(ISBLANK(B32),D138=\"\",D138=0,S138=0),0,BJ138*CompactionEquip)","v":0},{"$f":"IF(OR(ISBLANK(B32),D138=\"\",S138=\"\"),0,SUM(S138:T138))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(D138),D138=\"\",ISBLANK(D72),ISBLANK(E72),NOT(ISNUMBER(N138))),0,CJ138)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(D138),D138=\"\",V138=\"\"),0,CK138)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(D138),D138=\"\",V138=\"\"),0,SUM(V138:W138))","v":0},{"$f":"IF(OR(ISBLANK(B32),D138=\"\",V138=\"\"),0,Q138+R138+U138+X138)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B32),0,IF(BF32=0,ROUND(BB32*BC32,0),ROUND(BF32*43560,0)))","v":0},{"$f":"BD32","v":0},{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"(BC138-(2*BE32*BB138))","v":0},{"$f":"IF((BD138-(2*BE32*BB138))<0,\"error\",BD138-(2*BE32*BB138))","v":0},{"$f":"ROUND(SQRT((BB138*BE32)^2+BB138^2),0)","v":0},{"$f":"IF(BF138=\"error\",0,SQRT(BC138*BD138*BE138*BF138))","v":0},{"$f":"IF(BF138=\"error\",0,IF(OR(ISBLANK(BJ32),BJ32=\"\"),ROUND(((BB138*((BC138*BD138)+(BE138*BF138)+BH138))/3)/27,CubesRounding),BJ32))","v":0},{"$f":"IF(OR(ISBLANK(O32),O32=0),0,ROUND(IF(BG32=\"\",0,BG32)*(IF(BJ32=\"\",BI138,BJ32)*IF(BZ138=0,0.5,1)),CubesRounding))","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(C55),C55=\"No\"),OR(ISBLANK(D55),D55=\"No\")),BJ138=\"\"),0,ROUND(BJ138/IF(ISBLANK(E55),1,(1-E55)),0))","v":0},{"$f":"D72","v":0},{"$f":"BD55","v":0},{"$f":"BE55","v":0},{"$f":"BA55","v":0},{"$f":"BC55","v":0},{"$f":"H55","v":0},{"$f":"BB55","v":0},{"$f":"IF(RIGHT(BQ138,5)=\"Truck\",DM138,IF(BQ138=\"Scraper Dozer\",EC138,IF(BQ138=\"Tandem Scraper\",ER138,IF(RIGHT(BQ138,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BO138=\"LongHaul\",IF(RIGHT(BQ138,5)=\"Truck\",DL138,IF(BQ138=\"Scraper Dozer\",EB138,IF(BQ138=\"Tandem Scraper\",EQ138,0))),CU138)","v":0},{"$f":"IF(BO138=\"LongHaul\",IF(RIGHT(BQ138,5)=\"Truck\",DO138,IF(BQ138=\"Scraper Dozer\",ED138,IF(BQ138=\"Tandem Scraper\",ES138,0))),CW138)","v":""},{"$f":"IF(BO138=\"LongHaul\",IF(RIGHT(BQ138,5)=\"Truck\",DO138,IF(BQ138=\"Scraper Dozer\",EE138,IF(BQ138=\"Tandem Scraper\",ET138,0))),CX138)","v":0},{"$f":"IF(BO138=0,0,IF(BO138=\"LongHaul\",IF(RIGHT(BQ138,5)=\"Truck\",DR138,IF(BQ138=\"Scraper Dozer\",EG138,IF(BQ138=\"Tandem Scraper\",EV138,\"\"))),CZ138))","v":0},{"$f":"IF(BO138=0,0,IF(BO138=\"LongHaul\",IF(RIGHT(BQ138,5)=\"Truck\",DQ138,IF(BQ138=\"Scraper Dozer\",EF138,IF(BQ138=\"Tandem Scraper\",EU138,\"\"))),CY138))","v":0},{"$f":"D72","v":0},{"$f":"BH32","v":0},{"$f":"BI32","v":0},{"$f":"BA72","v":0},{"$f":"BC72","v":0},{"$f":"IF(OR(D138=0,D138=\"\",),0,E72)","v":0},{"$f":"BB72","v":""},{"$f":"IF(RIGHT(CD138,5)=\"Truck\",FV138,IF(CD138=\"Scraper Dozer\",GL138,IF(CD138=\"Tandem Scraper\",HA138,IF(OR(CD138=\"Small Dozer\",CD138=\"Med Dozer\",CD138=\"Large Dozer\"),1,0))))","v":0},{"$f":"IF(RIGHT(CD138,5)=\"Truck\",FU138,IF(CD138=\"Scraper Dozer\",GK138,IF(CD138=\"Tandem Scraper\",GZ138,0)))","v":0},{"$f":"IF(OR(CD138=\"Small Dozer\",CD138=\"Med Dozer\",CD138=\"Large Dozer\"),FE138,IF(RIGHT(CD138,5)=\"Truck\",FX138,IF(CD138=\"Scraper Dozer\",GM138,IF(CD138=\"Tandem Scraper\",HB138,0))))","v":0},{"$f":"IF(OR(CD138=\"Small Dozer\",CD138=\"Med Dozer\",CD138=\"Large Dozer\"),FF138,IF(RIGHT(CD138,5)=\"Truck\",FY138,IF(CD138=\"Scraper Dozer\",GN138,IF(CD138=\"Tandem Scraper\",HC138,0))))","v":0},{"$f":"IF(OR(CD138=\"Small Dozer\",CD138=\"Med Dozer\",CD138=\"Large Dozer\"),FG138,IF(RIGHT(CD138,5)=\"Truck\",GA138,IF(CD138=\"Scraper Dozer\",GP138,IF(CD138=\"Tandem Scraper\",HE138,0))))","v":0},{"$f":"IF(OR(CD138=\"Small Dozer\",CD138=\"Med Dozer\",CD138=\"Large Dozer\"),FH138,IF(RIGHT(CD138,5)=\"Truck\",FZ138,IF(CD138=\"Scraper Dozer\",GO138,IF(CD138=\"Tandem Scraper\",HD138,0))))","v":0},null,{"$f":"BJ138","v":0},{"$f":"ROUND(C138*Crushing,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(C138*Screening,0)","v":{"$error":"#VALUE!"}},{"$f":"ABS(BN138)","v":0},{"$f":"IF(RIGHT(BQ138,6)=\"Loader\",(ROUND(Ft2M*BM138,0)*INDEX(LoaderTravelEmptyArray,MATCH(E138,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E138,CrusherLoaderList,0),12),0)","v":0},null,{"$f":"IF(RIGHT(BQ138,6)=\"Loader\",(ROUND(Ft2M*BM138,0)*INDEX(LoaderTravelLoadedArray,MATCH(E138,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E138,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BQ138,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E138,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(J55),NOT(ISNUMBER(J55)),J55=\"\"),IF(RIGHT(BQ138,6)=\"Loader\",ROUND(SUM(CQ138:CT138),2),0),J55)","v":0},{"$f":"IF(RIGHT(BQ138,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E138,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BQ138,6)=\"Loader\",ROUND(60/CU138*CV138,0),\"\")","v":""},{"$f":"IF(RIGHT(BQ138,6)=\"Loader\",ROUND(BK138/CW138,0),0)","v":0},{"$f":"IF(RIGHT(BQ138,6)=\"Loader\",ROUND(IF(CX138<1,1,(CX138))*INDIRECT(BP138&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BQ138,6)=\"Loader\",ROUND(IF(CX138<1,1,(CX138))*INDIRECT(BP138&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BQ138,6)=\"Loader\",CY138+CZ138,0)","v":0},{"$f":"IF(BP138=0,0,ROUND(BM138/(INDEX(INDIRECT(BP138&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BP138&\"TruckLoadedWeight\"),0),MATCH(IF($CP138-INDIRECT(BP138&\"TruckRollingResistance\")<0,0,$CP138-INDIRECT(BP138&\"TruckRollingResistance\")),INDIRECT(BP138&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP138=0,0,ROUND(BM138/(INDEX(INDIRECT(BP138&\"TruckSpeedTable\"),MATCH(BL138,HaulMaterials,0),MATCH(IF(CP138-INDIRECT(BP138&\"TruckRollingResistance\")<0,0,CP138-INDIRECT(BP138&\"TruckRollingResistance\")),INDIRECT(BP138&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP138=0,0,ROUND(BM138/(INDEX(INDIRECT(BP138&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BP138&\"TruckLoadedWeight\"),0),MATCH(IF(CP138-INDIRECT(BP138&\"TruckRollingResistance\")<0,0,CP138+INDIRECT(BP138&\"TruckRollingResistance\")),INDIRECT(BP138&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP138=0,0,ROUND(BM138/(INDEX(INDIRECT(BP138&\"TruckUHSpeedTable\"),MATCH(BL138,HaulMaterials,0),MATCH(IF(CP138-INDIRECT(BP138&\"TruckRollingResistance\")<0,0,CP138+INDIRECT(BP138&\"TruckRollingResistance\")),INDIRECT(BP138&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CA138>=0,DD138,DE138)","v":0},{"$f":"IF(CA138>=0,DC138,DB138)","v":0},{"$f":"DF138+DG138","v":0},{"$f":"IF(BP138=0,0,INDIRECT(BP138&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BP138=0,0,INDIRECT(BP138&\"TruckManuverDump\"))","v":0},{"$f":"IF(BP138=0,0,INDIRECT(BP138&IF(INDIRECT(BP138&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(J55),NOT(ISNUMBER(J55)),J55=\"\"),SUM(DH138:DK138),J55)","v":0},{"$f":"IF(DK138=0,0,IF(OR(ISBLANK(K55),NOT(ISNUMBER(K55)),K55=\"\"),IF((DL138-DK138)/DK138<=1,2,ROUNDUP((DL138-DK138)/DK138,0)),K55))","v":0},{"$f":"IF(BP138=0,0,ROUND((60/DL138)*INDIRECT(BP138&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BP138=0,0,ROUND(DM138*DN138*TruckOperator*INDIRECT(BP138&\"TruckJobEfficiency\")*INDIRECT(BP138&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DO138=0,0,IF(ROUND(BK138/DO138,HoursRounding)<1,1,ROUND(BK138/DO138,HoursRounding)))","v":0},{"$f":"IF(BP138=0,0,ROUND(IF(DP138<1,1,(DP138))*((DM138*INDIRECT(BP138&\"TruckEquipRate\"))+INDIRECT(BP138&\"LoaderEquipRate\")+INDIRECT(BP138&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BP138=0,0,ROUND(IF(DP138<1,1,(DP138))*((DM138*INDIRECT(BP138&\"TruckLaborRate\"))+INDIRECT(BP138&\"LoaderLaborRate\")+INDIRECT(BP138&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DQ138+DR138","v":0},{"$f":"ROUND(BM138/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CP138-HaulScraperRollingResistance<0,0,CP138-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL138=0,0,ROUND(BM138/(INDEX(HaulScraperSpeedTable,MATCH(BL138,HaulMaterials,0)+1,MATCH(IF(CP138-HaulScraperRollingResistance<0,0,CP138-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BM138/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CP138-HaulScraperRollingResistance<0,0,CP138+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL138=0,0,ROUND(BM138/(INDEX(HaulScraperUHSpeedTable,MATCH(BL138,HaulMaterials,0),MATCH(IF(CP138-HaulScraperRollingResistance<0,0,CP138+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BN138>=0,DV138,DW138)","v":0},{"$f":"IF(BN138>=0,DU138,DT138)","v":0},{"$f":"DX138+DY138","v":0},{"$f":"IF(D138=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":1.2},{"$f":"IF(OR(ISBLANK(J55),NOT(ISNUMBER(J55)),J55=\"\"),SUM(DZ138:EA138),J55)","v":1.2},{"$f":"IF(OR(ISBLANK(K55),NOT(ISNUMBER(K55)),K55=\"\"),IF(TRUNC(DZ138/EA138,0)<1,1,ROUND(DZ138/EA138,0)+1),K55)","v":1},{"$f":"ROUND((60/(DZ138+EA138)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EC138,CubesRounding)","v":1204},{"$f":"IF(ROUND(BK138/ED138,HoursRounding)<1,1,ROUND(BK138/ED138,HoursRounding))","v":1},{"$f":"ROUND(IF(EE138<1,1,EE138)*((EC138*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":687},{"$f":"ROUND(IF(EE138<1,1,EE138)*((EC138*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":181},{"$f":"EF138+EG138","v":868},{"$f":"ROUND(BM138/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CP138-TandemScraperRollingResistance<0,0,CP138-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL138=0,0,ROUND(BM138/(INDEX(TandemScraperSpeedTable,MATCH(BL138,HaulMaterials,0)+1,MATCH(IF(CP138-TandemScraperRollingResistance<0,0,CP138-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BM138/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CP138-TandemScraperRollingResistance<0,0,CP138+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL138=0,0,ROUND(BM138/(INDEX(TandemScraperUHSpeedTable,MATCH(BL138,HaulMaterials,0),MATCH(IF(CP138-TandemScraperRollingResistance<0,0,CP138+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BN138>=0,EK138,EL138)","v":0},{"$f":"IF(BN138>=0,EJ138,EI138)","v":0},{"$f":"EM138+EN138","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(J55),NOT(ISNUMBER(J55)),J55=\"\"),SUM(EO138:EP138),J55)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(K55),NOT(ISNUMBER(K55)),K55=\"\"),IF(TRUNC(EO138/EP138,0)<2,2,TRUNC(EO138/EP138,0)+IF(MOD(TRUNC(EO138/EP138,0),2),1,0)),K55+IF(MOD(K55,2)>0,1))","v":2},{"$f":"ROUND((60/(EO138+EP138)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*ER138,CubesRounding)","v":2626},{"$f":"IF(ROUND(BK138/ES138,HoursRounding)<1,1,ROUND(BK138/ES138,HoursRounding))","v":1},{"$f":"ROUND(IF(ET138<1,1,ET138)*((ER138*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(ET138<1,1,ET138)*((ER138*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"EU138+EV138","v":846},{"$f":"ROUND(BD138*2/3,0)","v":0},{"$f":"BJ138/2","v":0},{"$f":"IF(CC138=0,0,ROUND(HLOOKUP(INDIRECT(CC138&\"Dozer\"),DozerProductionArray,13,FALSE)*EX138^HLOOKUP(INDIRECT(CC138&\"Dozer\"),DozerProductionArray,14,FALSE),0))","v":0},{"$f":"IF(B138=\"\",1,IF(CA138>30,1.6,ROUND((0.0214*CA138)+0.9786,1)))","v":1},1,{"$f":"IF(B138=\"\",1,VLOOKUP(BY138,DozingDensityCorrectionArray,2))","v":1},{"$f":"IF(B138=\"\",1,IF(EY138=0,0,HLOOKUP(INDIRECT(CC138&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":1},{"$f":"IF(B138=\"\",0,ROUND(EZ138*FA138*FB138*FC138*Dozer_Job_Efficiency*Dozer_Operator*FD138,CubesRounding))","v":0},{"$f":"IF(B138=\"\",0,IF(EY138=0,0,IF(EY138/FE138<1,1,ROUND(EY138/FE138,HoursRounding))))","v":0},{"$f":"IF(CC138=0,0,IF(OR(ISBLANK(E72),B138=\"\"),0,ROUND(FF138*INDIRECT(CC138&\"DozerLaborRate\"),0)))","v":0},{"$f":"IF(OR(ISBLANK(E72),B138=\"\"),0,ROUND(FF138*INDIRECT(CC138&\"DozerEquipRate\"),0))","v":0},{"$f":"IF(OR(ISBLANK(E72),B138=\"\"),0,SUM(FG138:FH138))","v":0},{"$f":"ABS(CA138)","v":0},{"$f":"IF(CC138=0,0,ROUND(BZ138/(INDEX(INDIRECT(CC138&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CC138&\"TruckLoadedWeight\"),0),MATCH(IF(FJ138-INDIRECT(CC138&\"TruckRollingResistance\")<0,0,FJ138-INDIRECT(CC138&\"TruckRollingResistance\")),INDIRECT(CC138&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CC138=0,0,ROUND(BZ138/(INDEX(INDIRECT(CC138&\"TruckSpeedTable\"),MATCH(BY138,HaulMaterials,0),MATCH(IF(FJ138-INDIRECT(CC138&\"TruckRollingResistance\")<0,0,FJ138-INDIRECT(CC138&\"TruckRollingResistance\")),INDIRECT(CC138&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CC138=0,0,ROUND(BZ138/(INDEX(INDIRECT(CC138&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CC138&\"TruckLoadedWeight\"),0),MATCH(IF(FJ138-INDIRECT(CC138&\"TruckRollingResistance\")<0,0,FJ138+INDIRECT(CC138&\"TruckRollingResistance\")),INDIRECT(CC138&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CC138=0,0,ROUND(BZ138/(INDEX(INDIRECT(CC138&\"TruckUHSpeedTable\"),MATCH(BY138,HaulMaterials,0),MATCH(IF(FJ138-INDIRECT(CC138&\"TruckRollingResistance\")<0,0,FJ138+INDIRECT(CC138&\"TruckRollingResistance\")),INDIRECT(CC138&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CA138>=0,FM138,FN138)","v":0},{"$f":"IF(CA138>=0,FL138,FK138)","v":0},{"$f":"FO138+FP138","v":0},{"$f":"IF(CC138=0,0,INDIRECT(CC138&\"TruckManuverLoad\"))","v":0},{"$f":"IF(CC138=0,0,INDIRECT(CC138&\"TruckManuverDump\"))","v":0},{"$f":"IF(CC138=0,0,INDIRECT(CC138&IF(INDIRECT(CC138&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(CC138=0,0,IF(OR(ISBLANK(F72),NOT(ISNUMBER(F72)),F72=\"\"),SUM(FQ138:FT138),F72))","v":0},{"$f":"IF(FU138=0,0,IF(OR(ISBLANK(G72),NOT(ISNUMBER(G72)),G72=\"\"),IF((FU138-FT138)/FT138<=1,2,ROUNDUP((FU138-FT138)/FT138,0)),G72))","v":0},{"$f":"IF(CC138=0,0,ROUND((60/FU138)*INDIRECT(CC138&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CC138=0,0,ROUND(FV138*FW138*TruckOperator*INDIRECT(CC138&\"TruckJobEfficiency\")*INDIRECT(CC138&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FX138=0,0,IF(ROUND(CM138/FX138,HoursRounding)<1,1,ROUND(CM138/FX138,HoursRounding)))","v":0},{"$f":"IF(CC138=0,0,ROUND(IF(FY138<1,1,(FY138))*((FV138*INDIRECT(CC138&\"TruckEquipRate\"))+INDIRECT(CC138&\"LoaderEquipRate\")+INDIRECT(CC138&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CC138=0,0,ROUND(IF(FY138<1,1,(FY138))*((FV138*INDIRECT(CC138&\"TruckLaborRate\"))+INDIRECT(CC138&\"LoaderLaborRate\")+INDIRECT(CC138&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FZ138+GA138","v":0},{"$f":"ROUND(BZ138/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FJ138-HaulScraperRollingResistance<0,0,FJ138-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BY138=0,0,ROUND(BZ138/(INDEX(HaulScraperSpeedTable,MATCH(BY138,HaulMaterials,0)+1,MATCH(IF(FJ138-HaulScraperRollingResistance<0,0,FJ138-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BZ138/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FJ138-HaulScraperRollingResistance<0,0,FJ138+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BY138=0,0,ROUND(BZ138/(INDEX(HaulScraperUHSpeedTable,MATCH(BY138,HaulMaterials,0),MATCH(IF(FJ138-HaulScraperRollingResistance<0,0,FJ138+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CA138>=0,GE138,GF138)","v":0},{"$f":"IF(CA138>=0,GD138,GC138)","v":0},{"$f":"GG138+GH138","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(F72),NOT(ISNUMBER(F72)),F72=\"\"),SUM(GI138:GJ138),F72)","v":1.2},{"$f":"IF(OR(ISBLANK(K72),NOT(ISNUMBER(K72)),K72=\"\"),ROUNDUP((GK138-GJ138)/GJ138,0),K72)","v":0},{"$f":"ROUND((60/(GI138+GJ138)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GL138,CubesRounding)","v":0},{"$f":"IF(GM138=0,0,IF(ROUND(CM138/GM138,HoursRounding)<1,1,ROUND($CM138/GM138,HoursRounding)))","v":0},{"$f":"ROUND(IF(GN138<1,1,GN138)*((GL138*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":654},{"$f":"ROUND(IF(GN138<1,1,GN138)*((GL138*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":120},{"$f":"GO138+GP138","v":774},{"$f":"ROUND(BZ138/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FJ138-TandemScraperRollingResistance<0,0,FJ138-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BY138=0,0,ROUND(BZ138/(INDEX(TandemScraperSpeedTable,MATCH(BY138,HaulMaterials,0)+1,MATCH(IF(FJ138-TandemScraperRollingResistance<0,0,FJ138-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND((BZ138/VLOOKUP(FJ138+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP(FJ138+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(BZ138/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FJ138-TandemScraperRollingResistance<0,0,FJ138+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BY138=0,0,ROUND(BZ138/(INDEX(TandemScraperUHSpeedTable,MATCH(BY138,HaulMaterials,0),MATCH(IF(FJ138-TandemScraperRollingResistance<0,0,FJ138+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CA138>=0,GS138,GR138)","v":0},{"$f":"GV138+GW138","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(F72),NOT(ISNUMBER(F72)),F72=\"\"),SUM(GX138:GY138),F72)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(G72),NOT(ISNUMBER(G72)),G72=\"\"),IF(TRUNC(GX138/GY138,0)<2,2,TRUNC(GX138/GY138,0)+IF(MOD(TRUNC(GX138/GY138,0),2),1,0)),G72+IF(MOD(G72,2)>0,1))","v":2},{"$f":"ROUND((60/(GX138+GY138)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*HaulOperator*TandemScraperAltitudeDeration)*HA138,CubesRounding)","v":2626},{"$f":"IF(ROUND(CM138/HB138,HoursRounding)<1,1,ROUND(CM138/HB138,HoursRounding))","v":1},{"$f":"ROUND(IF(HC138<1,1,HC138)*((HA138*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(HC138<1,1,HC138)*((HA138*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"HD138+HE138","v":846}]
[1,"Residue Pond A",0,385,{"$f":"IF(OR(ISBLANK(B33),C139=\"\",C139=0,P33=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(H56)),\"Haul Info\",IF(BL139=0,\"Select Material\",IF(OR(BR139<>0,BQ139=0),\"Select Fleet\",IF(RIGHT(BQ139,6)=\"Loader\",INDIRECT(BP139&\"CrusherLoader\"),IF(RIGHT(BQ139,5)=\"Truck\",INDIRECT(BP139&\"Truck\")&\"/\"&INDIRECT(BP139&\"Loader\")&\"/\"&INDIRECT(BP139&\"CrusherLoader\"),IF(BP139=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BP139=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},"","","",0,"725C2/966M/D6T",7.3000000000000007,3,349,1,0,0,0,0,0,0,0,276,619,895,895,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17000,8,{"$f":"BB33","v":170},100,138,68,18,{"$f":"IF(BF139=\"error\",0,SQRT(BC139*BD139*BE139*BF139))","v":12630.439422284562},3853,385,0,"Alluvium",{"$f":"BD56","v":0},0,0,0,0,0,{"$f":"IF(RIGHT(BQ139,5)=\"Truck\",DM139,IF(BQ139=\"Scraper Dozer\",EC139,IF(BQ139=\"Tandem Scraper\",ER139,IF(RIGHT(BQ139,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BO139=\"LongHaul\",IF(RIGHT(BQ139,5)=\"Truck\",DL139,IF(BQ139=\"Scraper Dozer\",EB139,IF(BQ139=\"Tandem Scraper\",EQ139,0))),CU139)","v":0},{"$f":"IF(BO139=\"LongHaul\",IF(RIGHT(BQ139,5)=\"Truck\",DO139,IF(BQ139=\"Scraper Dozer\",ED139,IF(BQ139=\"Tandem Scraper\",ES139,0))),CW139)","v":""},{"$f":"IF(BO139=\"LongHaul\",IF(RIGHT(BQ139,5)=\"Truck\",DO139,IF(BQ139=\"Scraper Dozer\",EE139,IF(BQ139=\"Tandem Scraper\",ET139,0))),CX139)","v":0},{"$f":"IF(BO139=0,0,IF(BO139=\"LongHaul\",IF(RIGHT(BQ139,5)=\"Truck\",DR139,IF(BQ139=\"Scraper Dozer\",EG139,IF(BQ139=\"Tandem Scraper\",EV139,\"\"))),CZ139))","v":0},{"$f":"IF(BO139=0,0,IF(BO139=\"LongHaul\",IF(RIGHT(BQ139,5)=\"Truck\",DQ139,IF(BQ139=\"Scraper Dozer\",EF139,IF(BQ139=\"Tandem Scraper\",EU139,\"\"))),CY139))","v":0},"Alluvium",{"$f":"BH33","v":2500},-5,"LongHaul","Small","Small Truck","",{"$f":"IF(RIGHT(CD139,5)=\"Truck\",FV139,IF(CD139=\"Scraper Dozer\",GL139,IF(CD139=\"Tandem Scraper\",HA139,IF(OR(CD139=\"Small Dozer\",CD139=\"Med Dozer\",CD139=\"Large Dozer\"),1,0))))","v":3},{"$f":"IF(RIGHT(CD139,5)=\"Truck\",FU139,IF(CD139=\"Scraper Dozer\",GK139,IF(CD139=\"Tandem Scraper\",GZ139,0)))","v":7.3000000000000007},{"$f":"IF(OR(CD139=\"Small Dozer\",CD139=\"Med Dozer\",CD139=\"Large Dozer\"),FE139,IF(RIGHT(CD139,5)=\"Truck\",FX139,IF(CD139=\"Scraper Dozer\",GM139,IF(CD139=\"Tandem Scraper\",HB139,0))))","v":349},{"$f":"IF(OR(CD139=\"Small Dozer\",CD139=\"Med Dozer\",CD139=\"Large Dozer\"),FF139,IF(RIGHT(CD139,5)=\"Truck\",FY139,IF(CD139=\"Scraper Dozer\",GN139,IF(CD139=\"Tandem Scraper\",HC139,0))))","v":1},{"$f":"IF(OR(CD139=\"Small Dozer\",CD139=\"Med Dozer\",CD139=\"Large Dozer\"),FG139,IF(RIGHT(CD139,5)=\"Truck\",GA139,IF(CD139=\"Scraper Dozer\",GP139,IF(CD139=\"Tandem Scraper\",HE139,0))))","v":276},{"$f":"IF(OR(CD139=\"Small Dozer\",CD139=\"Med Dozer\",CD139=\"Large Dozer\"),FH139,IF(RIGHT(CD139,5)=\"Truck\",FZ139,IF(CD139=\"Scraper Dozer\",GO139,IF(CD139=\"Tandem Scraper\",HD139,0))))","v":619},null,{"$f":"BJ139","v":385},{"$f":"ROUND(C139*Crushing,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(C139*Screening,0)","v":{"$error":"#VALUE!"}},{"$f":"ABS(BN139)","v":0},{"$f":"IF(RIGHT(BQ139,6)=\"Loader\",(ROUND(Ft2M*BM139,0)*INDEX(LoaderTravelEmptyArray,MATCH(E139,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E139,CrusherLoaderList,0),12),0)","v":0},null,{"$f":"IF(RIGHT(BQ139,6)=\"Loader\",(ROUND(Ft2M*BM139,0)*INDEX(LoaderTravelLoadedArray,MATCH(E139,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E139,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BQ139,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E139,CrusherLoaderNames,0)),0)","v":0},0,{"$f":"IF(RIGHT(BQ139,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E139,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BQ139,6)=\"Loader\",ROUND(60/CU139*CV139,0),\"\")","v":""},{"$f":"IF(RIGHT(BQ139,6)=\"Loader\",ROUND(BK139/CW139,0),0)","v":0},{"$f":"IF(RIGHT(BQ139,6)=\"Loader\",ROUND(IF(CX139<1,1,(CX139))*INDIRECT(BP139&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BQ139,6)=\"Loader\",ROUND(IF(CX139<1,1,(CX139))*INDIRECT(BP139&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BQ139,6)=\"Loader\",CY139+CZ139,0)","v":0},{"$f":"IF(BP139=0,0,ROUND(BM139/(INDEX(INDIRECT(BP139&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BP139&\"TruckLoadedWeight\"),0),MATCH(IF($CP139-INDIRECT(BP139&\"TruckRollingResistance\")<0,0,$CP139-INDIRECT(BP139&\"TruckRollingResistance\")),INDIRECT(BP139&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP139=0,0,ROUND(BM139/(INDEX(INDIRECT(BP139&\"TruckSpeedTable\"),MATCH(BL139,HaulMaterials,0),MATCH(IF(CP139-INDIRECT(BP139&\"TruckRollingResistance\")<0,0,CP139-INDIRECT(BP139&\"TruckRollingResistance\")),INDIRECT(BP139&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP139=0,0,ROUND(BM139/(INDEX(INDIRECT(BP139&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BP139&\"TruckLoadedWeight\"),0),MATCH(IF(CP139-INDIRECT(BP139&\"TruckRollingResistance\")<0,0,CP139+INDIRECT(BP139&\"TruckRollingResistance\")),INDIRECT(BP139&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP139=0,0,ROUND(BM139/(INDEX(INDIRECT(BP139&\"TruckUHSpeedTable\"),MATCH(BL139,HaulMaterials,0),MATCH(IF(CP139-INDIRECT(BP139&\"TruckRollingResistance\")<0,0,CP139+INDIRECT(BP139&\"TruckRollingResistance\")),INDIRECT(BP139&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CA139>=0,DD139,DE139)","v":0},{"$f":"IF(CA139>=0,DC139,DB139)","v":0},{"$f":"DF139+DG139","v":0},{"$f":"IF(BP139=0,0,INDIRECT(BP139&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BP139=0,0,INDIRECT(BP139&\"TruckManuverDump\"))","v":0},{"$f":"IF(BP139=0,0,INDIRECT(BP139&IF(INDIRECT(BP139&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},0,0,{"$f":"IF(BP139=0,0,ROUND((60/DL139)*INDIRECT(BP139&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BP139=0,0,ROUND(DM139*DN139*TruckOperator*INDIRECT(BP139&\"TruckJobEfficiency\")*INDIRECT(BP139&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DO139=0,0,IF(ROUND(BK139/DO139,HoursRounding)<1,1,ROUND(BK139/DO139,HoursRounding)))","v":0},{"$f":"IF(BP139=0,0,ROUND(IF(DP139<1,1,(DP139))*((DM139*INDIRECT(BP139&\"TruckEquipRate\"))+INDIRECT(BP139&\"LoaderEquipRate\")+INDIRECT(BP139&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BP139=0,0,ROUND(IF(DP139<1,1,(DP139))*((DM139*INDIRECT(BP139&\"TruckLaborRate\"))+INDIRECT(BP139&\"LoaderLaborRate\")+INDIRECT(BP139&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DQ139+DR139","v":0},{"$f":"ROUND(BM139/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CP139-HaulScraperRollingResistance<0,0,CP139-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL139=0,0,ROUND(BM139/(INDEX(HaulScraperSpeedTable,MATCH(BL139,HaulMaterials,0)+1,MATCH(IF(CP139-HaulScraperRollingResistance<0,0,CP139-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BM139/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CP139-HaulScraperRollingResistance<0,0,CP139+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL139=0,0,ROUND(BM139/(INDEX(HaulScraperUHSpeedTable,MATCH(BL139,HaulMaterials,0),MATCH(IF(CP139-HaulScraperRollingResistance<0,0,CP139+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BN139>=0,DV139,DW139)","v":0},{"$f":"IF(BN139>=0,DU139,DT139)","v":0},{"$f":"DX139+DY139","v":0},{"$f":"IF(D139=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":1.2},1.2,1,{"$f":"ROUND((60/(DZ139+EA139)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EC139,CubesRounding)","v":1204},{"$f":"IF(ROUND(BK139/ED139,HoursRounding)<1,1,ROUND(BK139/ED139,HoursRounding))","v":1},{"$f":"ROUND(IF(EE139<1,1,EE139)*((EC139*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":687},{"$f":"ROUND(IF(EE139<1,1,EE139)*((EC139*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":181},{"$f":"EF139+EG139","v":868},{"$f":"ROUND(BM139/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CP139-TandemScraperRollingResistance<0,0,CP139-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL139=0,0,ROUND(BM139/(INDEX(TandemScraperSpeedTable,MATCH(BL139,HaulMaterials,0)+1,MATCH(IF(CP139-TandemScraperRollingResistance<0,0,CP139-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BM139/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CP139-TandemScraperRollingResistance<0,0,CP139+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL139=0,0,ROUND(BM139/(INDEX(TandemScraperUHSpeedTable,MATCH(BL139,HaulMaterials,0),MATCH(IF(CP139-TandemScraperRollingResistance<0,0,CP139+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BN139>=0,EK139,EL139)","v":0},{"$f":"IF(BN139>=0,EJ139,EI139)","v":0},{"$f":"EM139+EN139","v":0},1.1000000000000001,1.1000000000000001,2,{"$f":"ROUND((60/(EO139+EP139)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*ER139,CubesRounding)","v":2626},{"$f":"IF(ROUND(BK139/ES139,HoursRounding)<1,1,ROUND(BK139/ES139,HoursRounding))","v":1},{"$f":"ROUND(IF(ET139<1,1,ET139)*((ER139*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(ET139<1,1,ET139)*((ER139*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"EU139+EV139","v":846},{"$f":"ROUND(BD139*2/3,0)","v":67},{"$f":"BJ139/2","v":192.5},{"$f":"IF(CC139=0,0,ROUND(HLOOKUP(INDIRECT(CC139&\"Dozer\"),DozerProductionArray,13,FALSE)*EX139^HLOOKUP(INDIRECT(CC139&\"Dozer\"),DozerProductionArray,14,FALSE),0))","v":453},{"$f":"IF(B139=\"\",1,IF(CA139>30,1.6,ROUND((0.0214*CA139)+0.9786,1)))","v":0.9},1,{"$f":"IF(B139=\"\",1,VLOOKUP(BY139,DozingDensityCorrectionArray,2))","v":0.79},{"$f":"IF(B139=\"\",1,IF(EY139=0,0,HLOOKUP(INDIRECT(CC139&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":1},{"$f":"IF(B139=\"\",0,ROUND(EZ139*FA139*FB139*FC139*Dozer_Job_Efficiency*Dozer_Operator*FD139,CubesRounding))","v":200},{"$f":"IF(B139=\"\",0,IF(EY139=0,0,IF(EY139/FE139<1,1,ROUND(EY139/FE139,HoursRounding))))","v":1},60,99,159,{"$f":"ABS(CA139)","v":5},{"$f":"IF(CC139=0,0,ROUND(BZ139/(INDEX(INDIRECT(CC139&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CC139&\"TruckLoadedWeight\"),0),MATCH(IF(FJ139-INDIRECT(CC139&\"TruckRollingResistance\")<0,0,FJ139-INDIRECT(CC139&\"TruckRollingResistance\")),INDIRECT(CC139&\"TruckDownhillSlopes\"),-1))*88),2))","v":0.95},{"$f":"IF(CC139=0,0,ROUND(BZ139/(INDEX(INDIRECT(CC139&\"TruckSpeedTable\"),MATCH(BY139,HaulMaterials,0),MATCH(IF(FJ139-INDIRECT(CC139&\"TruckRollingResistance\")<0,0,FJ139-INDIRECT(CC139&\"TruckRollingResistance\")),INDIRECT(CC139&\"TruckDownhillSlopes\"),-1))*88),2))","v":1.1100000000000001},{"$f":"IF(CC139=0,0,ROUND(BZ139/(INDEX(INDIRECT(CC139&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CC139&\"TruckLoadedWeight\"),0),MATCH(IF(FJ139-INDIRECT(CC139&\"TruckRollingResistance\")<0,0,FJ139+INDIRECT(CC139&\"TruckRollingResistance\")),INDIRECT(CC139&\"TruckUHSlopes\"),-1))*88),2))","v":1.39},{"$f":"IF(CC139=0,0,ROUND(BZ139/(INDEX(INDIRECT(CC139&\"TruckUHSpeedTable\"),MATCH(BY139,HaulMaterials,0),MATCH(IF(FJ139-INDIRECT(CC139&\"TruckRollingResistance\")<0,0,FJ139+INDIRECT(CC139&\"TruckRollingResistance\")),INDIRECT(CC139&\"TruckUHSlopes\"),-1))*88),2))","v":2.4500000000000002},{"$f":"IF(CA139>=0,FM139,FN139)","v":2.4500000000000002},{"$f":"IF(CA139>=0,FL139,FK139)","v":0.95},{"$f":"FO139+FP139","v":3.4000000000000004},{"$f":"IF(CC139=0,0,INDIRECT(CC139&\"TruckManuverLoad\"))","v":0.7},{"$f":"IF(CC139=0,0,INDIRECT(CC139&\"TruckManuverDump\"))","v":1.1000000000000001},{"$f":"IF(CC139=0,0,INDIRECT(CC139&IF(INDIRECT(CC139&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":2.1},7.3000000000000007,3,{"$f":"IF(CC139=0,0,ROUND((60/FU139)*INDIRECT(CC139&\"TruckAvgCapacity\"),CubesRounding))","v":140},{"$f":"IF(CC139=0,0,ROUND(FV139*FW139*TruckOperator*INDIRECT(CC139&\"TruckJobEfficiency\")*INDIRECT(CC139&\"TruckAltitudeDeration\"),CubesRounding))","v":349},{"$f":"IF(FX139=0,0,IF(ROUND(CM139/FX139,HoursRounding)<1,1,ROUND(CM139/FX139,HoursRounding)))","v":1},{"$f":"IF(CC139=0,0,ROUND(IF(FY139<1,1,(FY139))*((FV139*INDIRECT(CC139&\"TruckEquipRate\"))+INDIRECT(CC139&\"LoaderEquipRate\")+INDIRECT(CC139&\"TruckDozerEquipRate\")),0))","v":619},{"$f":"IF(CC139=0,0,ROUND(IF(FY139<1,1,(FY139))*((FV139*INDIRECT(CC139&\"TruckLaborRate\"))+INDIRECT(CC139&\"LoaderLaborRate\")+INDIRECT(CC139&\"TruckDozerLaborRate\")),0))","v":276},{"$f":"FZ139+GA139","v":895},{"$f":"ROUND(BZ139/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FJ139-HaulScraperRollingResistance<0,0,FJ139-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0.95},{"$f":"IF(BY139=0,0,ROUND(BZ139/(INDEX(HaulScraperSpeedTable,MATCH(BY139,HaulMaterials,0)+1,MATCH(IF(FJ139-HaulScraperRollingResistance<0,0,FJ139-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":1.0900000000000001},{"$f":"ROUND(BZ139/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FJ139-HaulScraperRollingResistance<0,0,FJ139+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":1.62},{"$f":"IF(BY139=0,0,ROUND(BZ139/(INDEX(HaulScraperUHSpeedTable,MATCH(BY139,HaulMaterials,0),MATCH(IF(FJ139-HaulScraperRollingResistance<0,0,FJ139+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":2.54},{"$f":"IF(CA139>=0,GE139,GF139)","v":2.54},{"$f":"IF(CA139>=0,GD139,GC139)","v":0.95},{"$f":"GG139+GH139","v":3.49},1.2,4.6900000000000004,3,{"$f":"ROUND((60/(GI139+GJ139)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GL139,CubesRounding)","v":924},{"$f":"IF(GM139=0,0,IF(ROUND(CM139/GM139,HoursRounding)<1,1,ROUND($CM139/GM139,HoursRounding)))","v":1},{"$f":"ROUND(IF(GN139<1,1,GN139)*((GL139*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":1327},{"$f":"ROUND(IF(GN139<1,1,GN139)*((GL139*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":301},{"$f":"GO139+GP139","v":1628},{"$f":"ROUND(BZ139/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FJ139-TandemScraperRollingResistance<0,0,FJ139-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0.95},{"$f":"IF(BY139=0,0,ROUND(BZ139/(INDEX(TandemScraperSpeedTable,MATCH(BY139,HaulMaterials,0)+1,MATCH(IF(FJ139-TandemScraperRollingResistance<0,0,FJ139-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0.95},{"$f":"ROUND((BZ139/VLOOKUP(FJ139+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP(FJ139+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":1.24},{"$f":"ROUND(BZ139/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FJ139-TandemScraperRollingResistance<0,0,FJ139+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0.98},{"$f":"IF(BY139=0,0,ROUND(BZ139/(INDEX(TandemScraperUHSpeedTable,MATCH(BY139,HaulMaterials,0),MATCH(IF(FJ139-TandemScraperRollingResistance<0,0,FJ139+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":1.87},{"$f":"IF(CA139>=0,GS139,GR139)","v":0.95},{"$f":"GV139+GW139","v":2.8200000000000003},1.1000000000000001,3.9200000000000004,2,{"$f":"ROUND((60/(GX139+GY139)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*HaulOperator*TandemScraperAltitudeDeration)*HA139,CubesRounding)","v":737},{"$f":"IF(ROUND(CM139/HB139,HoursRounding)<1,1,ROUND(CM139/HB139,HoursRounding))","v":1},{"$f":"ROUND(IF(HC139<1,1,HC139)*((HA139*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(HC139<1,1,HC139)*((HA139*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"HD139+HE139","v":846}]
[2,"Residue Pond B",0,203,{"$f":"IF(OR(ISBLANK(B34),C140=\"\",C140=0,P34=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(H57)),\"Haul Info\",IF(BL140=0,\"Select Material\",IF(OR(BR140<>0,BQ140=0),\"Select Fleet\",IF(RIGHT(BQ140,6)=\"Loader\",INDIRECT(BP140&\"CrusherLoader\"),IF(RIGHT(BQ140,5)=\"Truck\",INDIRECT(BP140&\"Truck\")&\"/\"&INDIRECT(BP140&\"Loader\")&\"/\"&INDIRECT(BP140&\"CrusherLoader\"),IF(BP140=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BP140=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},"","","",0,"725C2/966M/D6T",7.3000000000000007,3,349,1,0,0,0,0,0,0,0,276,619,895,895,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9660,8,{"$f":"BB34","v":105},92,73,60,18,6504.6752417011567,2029,203,0,"Alluvium",{"$f":"BD57","v":0},0,0,0,0,0,0,0,"",0,0,0,"Alluvium",{"$f":"BH34","v":2500},-5,"LongHaul","Small","Small Truck","",3,7.3000000000000007,349,1,276,619,null,203,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,687,181,868,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,665,181,846,61,101.5,485,0.9,1,0.79,1,215,1,60,99,159,5,0.95,1.1100000000000001,1.39,2.4500000000000002,2.4500000000000002,0.95,3.4000000000000004,0.7,1.1000000000000001,2.1,7.3000000000000007,3,140,349,1,619,276,895,0.95,1.0900000000000001,1.62,2.54,2.54,0.95,3.49,1.2,4.6900000000000004,3,924,1,1327,301,1628,0.95,0.95,1.24,0.98,1.87,0.95,2.8200000000000003,1.1000000000000001,3.9200000000000004,2,737,1,665,181,846]
[3,"ARD Lime Treatment Pond A",0,209,{"$f":"IF(OR(ISBLANK(B35),C141=\"\",C141=0,P35=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(H58)),\"Haul Info\",IF(BL141=0,\"Select Material\",IF(OR(BR141<>0,BQ141=0),\"Select Fleet\",IF(RIGHT(BQ141,6)=\"Loader\",INDIRECT(BP141&\"CrusherLoader\"),IF(RIGHT(BQ141,5)=\"Truck\",INDIRECT(BP141&\"Truck\")&\"/\"&INDIRECT(BP141&\"Loader\")&\"/\"&INDIRECT(BP141&\"CrusherLoader\"),IF(BP141=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BP141=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},"","","",0,"725C2/966M/D6T",6.4,3,396,1,0,0,0,0,0,0,0,276,619,895,895,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12000,6,{"$f":"BB35","v":150},80,126,56,13,9201.7389660867902,2093,209,0,"Alluvium",{"$f":"BD58","v":0},0,0,0,0,0,0,0,"",0,0,0,"Alluvium",{"$f":"BH35","v":2500},5,"LongHaul","Small","Small Truck","",3,6.4,396,1,276,619,null,209,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,687,181,868,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,665,181,846,53,104.5,537,1.1000000000000001,1,0.79,1,290,1,60,99,159,5,0.95,1.1100000000000001,1.39,2.4500000000000002,1.39,1.1100000000000001,2.5,0.7,1.1000000000000001,2.1,6.4,3,159,396,1,619,276,895,0.95,1.0900000000000001,1.62,2.54,1.62,1.0900000000000001,2.71,1.2,3.91,3,1108,1,1327,301,1628,0.95,0.95,1.24,0.98,1.87,0.95,2.8200000000000003,1.1000000000000001,3.9200000000000004,2,737,1,665,181,846]
[4,"ARD Lime Treatment Pond B",0,209,{"$f":"IF(OR(ISBLANK(B36),C142=\"\",C142=0,P36=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(H59)),\"Haul Info\",IF(BL142=0,\"Select Material\",IF(OR(BR142<>0,BQ142=0),\"Select Fleet\",IF(RIGHT(BQ142,6)=\"Loader\",INDIRECT(BP142&\"CrusherLoader\"),IF(RIGHT(BQ142,5)=\"Truck\",INDIRECT(BP142&\"Truck\")&\"/\"&INDIRECT(BP142&\"Loader\")&\"/\"&INDIRECT(BP142&\"CrusherLoader\"),IF(BP142=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BP142=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},"","","",0,"725C2/966M/D6T",6.4,3,396,1,0,0,0,0,0,0,0,276,619,895,895,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12000,6,{"$f":"BB36","v":150},80,126,56,13,9201.7389660867902,2093,209,0,"Alluvium",{"$f":"BD59","v":0},0,0,0,0,0,0,0,"",0,0,0,"Alluvium",{"$f":"BH36","v":2500},5,"LongHaul","Small","Small Truck","",3,6.4,396,1,276,619,null,209,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,687,181,868,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,665,181,846,53,104.5,537,1.1000000000000001,1,0.79,1,290,1,60,99,159,5,0.95,1.1100000000000001,1.39,2.4500000000000002,1.39,1.1100000000000001,2.5,0.7,1.1000000000000001,2.1,6.4,3,159,396,1,619,276,895,0.95,1.0900000000000001,1.62,2.54,1.62,1.0900000000000001,2.71,1.2,3.91,3,1108,1,1327,301,1628,0.95,0.95,1.24,0.98,1.87,0.95,2.8200000000000003,1.1000000000000001,3.9200000000000004,2,737,1,665,181,846]
[5,"ARD Lime Treatment Evaporation Pond A",0,503,{"$f":"IF(OR(ISBLANK(B37),C143=\"\",C143=0,P37=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(H60)),\"Haul Info\",IF(BL143=0,\"Select Material\",IF(OR(BR143<>0,BQ143=0),\"Select Fleet\",IF(RIGHT(BQ143,6)=\"Loader\",INDIRECT(BP143&\"CrusherLoader\"),IF(RIGHT(BQ143,5)=\"Truck\",INDIRECT(BP143&\"Truck\")&\"/\"&INDIRECT(BP143&\"Loader\")&\"/\"&INDIRECT(BP143&\"CrusherLoader\"),IF(BP143=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BP143=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},"","","",0,"725C2/966M/D6T",6.4,3,396,1,0,0,0,0,0,0,0,276,619,895,895,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22050,8,{"$f":"BB37","v":245},90,213,58,18,16504.717507427991,5028,503,0,"Alluvium",{"$f":"BD60","v":0},0,0,0,0,0,0,0,"",0,0,0,"Alluvium",{"$f":"BH37","v":2500},5,"LongHaul","Small","Small Truck","",3,6.4,396,1,276,619,null,503,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,687,181,868,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,665,181,846,60,251.5,490,1.1000000000000001,1,0.79,1,265,1,60,99,159,5,0.95,1.1100000000000001,1.39,2.4500000000000002,1.39,1.1100000000000001,2.5,0.7,1.1000000000000001,2.1,6.4,3,159,396,1,619,276,895,0.95,1.0900000000000001,1.62,2.54,1.62,1.0900000000000001,2.71,1.2,3.91,3,1108,1,1327,301,1628,0.95,0.95,1.24,0.98,1.87,0.95,2.8200000000000003,1.1000000000000001,3.9200000000000004,2,737,1,665,181,846]
[6,"ARD Lime Treatment Evaporation Pond B",0,718,{"$f":"IF(OR(ISBLANK(B38),C144=\"\",C144=0,P38=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(H61)),\"Haul Info\",IF(BL144=0,\"Select Material\",IF(OR(BR144<>0,BQ144=0),\"Select Fleet\",IF(RIGHT(BQ144,6)=\"Loader\",INDIRECT(BP144&\"CrusherLoader\"),IF(RIGHT(BQ144,5)=\"Truck\",INDIRECT(BP144&\"Truck\")&\"/\"&INDIRECT(BP144&\"Loader\")&\"/\"&INDIRECT(BP144&\"CrusherLoader\"),IF(BP144=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BP144=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},"","","",0,"725C2/966M/D6T",6.4,3,396,2,0,0,0,0,0,0,0,552,1239,1791,1791,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30555,8,{"$f":"BB38","v":315},{"$f":"BC38","v":97},283,65,18,{"$f":"IF(BF144=\"error\",0,SQRT(BC144*BD144*BE144*BF144))","v":23707.788277272935},7176,718,0,"Alluvium",{"$f":"BD61","v":0},{"$f":"BE61","v":0},0,0,0,0,{"$f":"IF(RIGHT(BQ144,5)=\"Truck\",DM144,IF(BQ144=\"Scraper Dozer\",EC144,IF(BQ144=\"Tandem Scraper\",ER144,IF(RIGHT(BQ144,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BO144=\"LongHaul\",IF(RIGHT(BQ144,5)=\"Truck\",DL144,IF(BQ144=\"Scraper Dozer\",EB144,IF(BQ144=\"Tandem Scraper\",EQ144,0))),CU144)","v":0},{"$f":"IF(BO144=\"LongHaul\",IF(RIGHT(BQ144,5)=\"Truck\",DO144,IF(BQ144=\"Scraper Dozer\",ED144,IF(BQ144=\"Tandem Scraper\",ES144,0))),CW144)","v":""},{"$f":"IF(BO144=\"LongHaul\",IF(RIGHT(BQ144,5)=\"Truck\",DO144,IF(BQ144=\"Scraper Dozer\",EE144,IF(BQ144=\"Tandem Scraper\",ET144,0))),CX144)","v":0},{"$f":"IF(BO144=0,0,IF(BO144=\"LongHaul\",IF(RIGHT(BQ144,5)=\"Truck\",DR144,IF(BQ144=\"Scraper Dozer\",EG144,IF(BQ144=\"Tandem Scraper\",EV144,\"\"))),CZ144))","v":0},{"$f":"IF(BO144=0,0,IF(BO144=\"LongHaul\",IF(RIGHT(BQ144,5)=\"Truck\",DQ144,IF(BQ144=\"Scraper Dozer\",EF144,IF(BQ144=\"Tandem Scraper\",EU144,\"\"))),CY144))","v":0},"Alluvium",{"$f":"BH38","v":2500},{"$f":"BI38","v":5},"LongHaul","Small","Small Truck","",{"$f":"IF(RIGHT(CD144,5)=\"Truck\",FV144,IF(CD144=\"Scraper Dozer\",GL144,IF(CD144=\"Tandem Scraper\",HA144,IF(OR(CD144=\"Small Dozer\",CD144=\"Med Dozer\",CD144=\"Large Dozer\"),1,0))))","v":3},{"$f":"IF(RIGHT(CD144,5)=\"Truck\",FU144,IF(CD144=\"Scraper Dozer\",GK144,IF(CD144=\"Tandem Scraper\",GZ144,0)))","v":6.4},{"$f":"IF(OR(CD144=\"Small Dozer\",CD144=\"Med Dozer\",CD144=\"Large Dozer\"),FE144,IF(RIGHT(CD144,5)=\"Truck\",FX144,IF(CD144=\"Scraper Dozer\",GM144,IF(CD144=\"Tandem Scraper\",HB144,0))))","v":396},{"$f":"IF(OR(CD144=\"Small Dozer\",CD144=\"Med Dozer\",CD144=\"Large Dozer\"),FF144,IF(RIGHT(CD144,5)=\"Truck\",FY144,IF(CD144=\"Scraper Dozer\",GN144,IF(CD144=\"Tandem Scraper\",HC144,0))))","v":2},{"$f":"IF(OR(CD144=\"Small Dozer\",CD144=\"Med Dozer\",CD144=\"Large Dozer\"),FG144,IF(RIGHT(CD144,5)=\"Truck\",GA144,IF(CD144=\"Scraper Dozer\",GP144,IF(CD144=\"Tandem Scraper\",HE144,0))))","v":552},{"$f":"IF(OR(CD144=\"Small Dozer\",CD144=\"Med Dozer\",CD144=\"Large Dozer\"),FH144,IF(RIGHT(CD144,5)=\"Truck\",FZ144,IF(CD144=\"Scraper Dozer\",GO144,IF(CD144=\"Tandem Scraper\",HD144,0))))","v":1239},null,{"$f":"BJ144","v":718},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"ABS(BN144)","v":0},0,null,0,0,0,0,{"$f":"IF(RIGHT(BQ144,6)=\"Loader\",ROUND(60/CU144*CV144,0),\"\")","v":""},{"$f":"IF(RIGHT(BQ144,6)=\"Loader\",ROUND(BK144/CW144,0),0)","v":0},{"$f":"IF(RIGHT(BQ144,6)=\"Loader\",ROUND(IF(CX144<1,1,(CX144))*INDIRECT(BP144&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BQ144,6)=\"Loader\",ROUND(IF(CX144<1,1,(CX144))*INDIRECT(BP144&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BQ144,6)=\"Loader\",CY144+CZ144,0)","v":0},{"$f":"IF(BP144=0,0,ROUND(BM144/(INDEX(INDIRECT(BP144&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BP144&\"TruckLoadedWeight\"),0),MATCH(IF($CP144-INDIRECT(BP144&\"TruckRollingResistance\")<0,0,$CP144-INDIRECT(BP144&\"TruckRollingResistance\")),INDIRECT(BP144&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},0,{"$f":"IF(BP144=0,0,ROUND(BM144/(INDEX(INDIRECT(BP144&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BP144&\"TruckLoadedWeight\"),0),MATCH(IF(CP144-INDIRECT(BP144&\"TruckRollingResistance\")<0,0,CP144+INDIRECT(BP144&\"TruckRollingResistance\")),INDIRECT(BP144&\"TruckUHSlopes\"),-1))*88),2))","v":0},0,{"$f":"IF(CA144>=0,DD144,DE144)","v":0},{"$f":"IF(CA144>=0,DC144,DB144)","v":0},{"$f":"DF144+DG144","v":0},{"$f":"IF(BP144=0,0,INDIRECT(BP144&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BP144=0,0,INDIRECT(BP144&\"TruckManuverDump\"))","v":0},{"$f":"IF(BP144=0,0,INDIRECT(BP144&IF(INDIRECT(BP144&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},0,0,{"$f":"IF(BP144=0,0,ROUND((60/DL144)*INDIRECT(BP144&\"TruckAvgCapacity\"),CubesRounding))","v":0},0,0,{"$f":"IF(BP144=0,0,ROUND(IF(DP144<1,1,(DP144))*((DM144*INDIRECT(BP144&\"TruckEquipRate\"))+INDIRECT(BP144&\"LoaderEquipRate\")+INDIRECT(BP144&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BP144=0,0,ROUND(IF(DP144<1,1,(DP144))*((DM144*INDIRECT(BP144&\"TruckLaborRate\"))+INDIRECT(BP144&\"LoaderLaborRate\")+INDIRECT(BP144&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DQ144+DR144","v":0},0,0,0,0,{"$f":"IF(BN144>=0,DV144,DW144)","v":0},{"$f":"IF(BN144>=0,DU144,DT144)","v":0},{"$f":"DX144+DY144","v":0},1.2,1.2,1,1204,1,687,181,{"$f":"EF144+EG144","v":868},0,0,0,0,{"$f":"IF(BN144>=0,EK144,EL144)","v":0},{"$f":"IF(BN144>=0,EJ144,EI144)","v":0},{"$f":"EM144+EN144","v":0},1.1000000000000001,1.1000000000000001,2,2626,1,665,181,{"$f":"EU144+EV144","v":846},{"$f":"ROUND(BD144*2/3,0)","v":65},{"$f":"BJ144/2","v":359},463,{"$f":"IF(B144=\"\",1,IF(CA144>30,1.6,ROUND((0.0214*CA144)+0.9786,1)))","v":1.1000000000000001},1,0.79,1,250,{"$f":"IF(B144=\"\",0,IF(EY144=0,0,IF(EY144/FE144<1,1,ROUND(EY144/FE144,HoursRounding))))","v":1},60,99,159,{"$f":"ABS(CA144)","v":5},{"$f":"IF(CC144=0,0,ROUND(BZ144/(INDEX(INDIRECT(CC144&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CC144&\"TruckLoadedWeight\"),0),MATCH(IF(FJ144-INDIRECT(CC144&\"TruckRollingResistance\")<0,0,FJ144-INDIRECT(CC144&\"TruckRollingResistance\")),INDIRECT(CC144&\"TruckDownhillSlopes\"),-1))*88),2))","v":0.95},1.1100000000000001,{"$f":"IF(CC144=0,0,ROUND(BZ144/(INDEX(INDIRECT(CC144&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CC144&\"TruckLoadedWeight\"),0),MATCH(IF(FJ144-INDIRECT(CC144&\"TruckRollingResistance\")<0,0,FJ144+INDIRECT(CC144&\"TruckRollingResistance\")),INDIRECT(CC144&\"TruckUHSlopes\"),-1))*88),2))","v":1.39},2.4500000000000002,{"$f":"IF(CA144>=0,FM144,FN144)","v":1.39},{"$f":"IF(CA144>=0,FL144,FK144)","v":1.1100000000000001},{"$f":"FO144+FP144","v":2.5},{"$f":"IF(CC144=0,0,INDIRECT(CC144&\"TruckManuverLoad\"))","v":0.7},{"$f":"IF(CC144=0,0,INDIRECT(CC144&\"TruckManuverDump\"))","v":1.1000000000000001},{"$f":"IF(CC144=0,0,INDIRECT(CC144&IF(INDIRECT(CC144&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":2.1},6.4,3,{"$f":"IF(CC144=0,0,ROUND((60/FU144)*INDIRECT(CC144&\"TruckAvgCapacity\"),CubesRounding))","v":159},396,2,{"$f":"IF(CC144=0,0,ROUND(IF(FY144<1,1,(FY144))*((FV144*INDIRECT(CC144&\"TruckEquipRate\"))+INDIRECT(CC144&\"LoaderEquipRate\")+INDIRECT(CC144&\"TruckDozerEquipRate\")),0))","v":1239},{"$f":"IF(CC144=0,0,ROUND(IF(FY144<1,1,(FY144))*((FV144*INDIRECT(CC144&\"TruckLaborRate\"))+INDIRECT(CC144&\"LoaderLaborRate\")+INDIRECT(CC144&\"TruckDozerLaborRate\")),0))","v":552},{"$f":"FZ144+GA144","v":1791},0.95,1.0900000000000001,1.62,2.54,{"$f":"IF(CA144>=0,GE144,GF144)","v":1.62},{"$f":"IF(CA144>=0,GD144,GC144)","v":1.0900000000000001},{"$f":"GG144+GH144","v":2.71},1.2,3.91,3,1108,1,1327,301,{"$f":"GO144+GP144","v":1628},0.95,0.95,1.24,0.98,1.87,{"$f":"IF(CA144>=0,GS144,GR144)","v":0.95},{"$f":"GV144+GW144","v":2.8200000000000003},1.1000000000000001,3.9200000000000004,2,737,1,665,181,{"$f":"HD144+HE144","v":846}]
[]
[null,null,{"$f":"IF(SUM(C138:C145)=0,0,SUM(C138:C145))","v":0},{"$f":"IF(SUM(D138:D145)=0,0,SUM(D138:D145))","v":2227},null,null,null,null,{"$f":"IF(SUM(I138:I145)=0,0,SUM(I138:I145))","v":0},null,null,null,null,{"$f":"IF(SUM(N138:N145)=0,0,SUM(N138:N145))","v":7},0,0,0,0,0,0,0,1932,4334,6266,6266]
[]
[null,"Notes:"]
[null,"1. If crushed or screened, Cover Volume = volume delivered to crusher - amount loss to crushing/screening)"]
[null,"2. If pond backfilled by dozing berm into pond, backfill volume will be 50% of the backfill volume to account for cut-to-fit construction"]
[]
[{"$f":"ThisSheetName(A153)&\" - \"&VLOOKUP(A153,TableTitles,2)","v":"Process Ponds - Backfill 2 Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Borrow to Crusher",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crusher to Placement"]
[14,null,"Material Volumes",null,"Haul to Crusher",null,null,null,null,"Backfill Placement",null,null,null,null,"Haul to Crusher",null,null,"Crush","Compact",null,null,"Haul to Placement",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Backfill Parameters",null,null,null,null,null,null,null,null,null,null,null,null,"To Crusher",null,null,null,null,null,null,null,null,null,null,"To Placement",null,null,null,null,null,null,null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,null,"Loader Fleet",null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Dozer",null,null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Material Volume to Crusher","Final Material Volume (1,2)","Crusher Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost","Total Crush/ Screen Cost","Labor \nCost","Equipment \nCost","Total Cost","Labor \nCost","Equipment \nCost","Total Cost","Total Cover Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pond Footprint",null,null,null,null,null,null,null,"Pond volume","Backfill Volume","Material volume to crusher","Material Type","Distance to Crusher","Slope to Crusher","Haul (long or short)","Crusher Haul Fleet","Haul Fleet","Fleet Error","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Material Type","Distance to Placement","Slope to Placement","Haul (long or doze)","Placement Haul Fleet","Haul Fleet","Fleet Error","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost",null,"Final Material Vol Required","Crushing Cost","Screening Cost","Absolute grade","empty travel time (assumes 0 grade)",null,"loaded travel time (assumes 0 grade)","manuver/ load/ manuever/ dump","total cycle time","bucket capacity","hourly production","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill  Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Dozing distance (2/3 pond width)","Dozing volume (1/2 backfill vol)","Uncorrected Dozer Productivity","Grade Correction","Dozing Material Condition","Density Correction","Altitude deration","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Backfill Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,"LCM/hr","hrs",null,"min",null,"LCM/hr","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sq ft",null,null,null,null,null,null,null,"cu yd","cu yd",null,null,"ft","% grade",null,null,null,null,null,"min","LCY/hr",null,"$","$","ft","ft","% grade",null,null,null,null,null,"min","LCY/hr",null,"$","$",null,"cu yd",null,null,"%","min",null,"min","min","min","cy","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","ft",null,"cy/hr",null,null,null,null,"cy/hr","hr","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK(B32),BK156=\"\"),0,IF(Metric,ROUND(CY_2_M3*(BK156),0),BK156))","v":0},{"$f":"IF(OR(ISBLANK(B32),BJ156=\"\"),\"\",IF(Metric,ROUND(CY_2_M3*(BJ156),0),BJ156))","v":""},{"$f":"IF(OR(ISBLANK(B32),C156=\"\",C156=0,T32=0),\"\",IF(OR(ISBLANK(O55),ISBLANK(P55)),\"Haul Info\",IF(BL156=0,\"Select Material\",IF(OR(BR156<>0,BQ156=0),\"Select Fleet\",IF(RIGHT(BQ156,6)=\"Loader\",INDIRECT(BP156&\"CrusherLoader\"),IF(RIGHT(BQ156,5)=\"Truck\",INDIRECT(BP156&\"Truck\")&\"/\"&INDIRECT(BP156&\"Loader\")&\"/\"&INDIRECT(BP156&\"CrusherLoader\"),IF(BP156=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BP156=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C156=\"\",C156=0,T32=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(Q55)),\"Haul Info\",IF(BL156=0,\"Select Material\",IF(OR(BR156<>0,BQ156=0),\"Select Fleet\",BT156))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C156=0,C156=\"\",T32=0),\"\",IF(OR(ISBLANK(O55),ISBLANK(P55)),\"Haul Info\",IF(BL156=0,\"Select Material\",IF(OR(BR156<>0,BQ156=0),\"Select Fleet\",BS156))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C156=0,T32=0),\"\",IF(OR(ISBLANK(O55),ISBLANK(P55)),\"Haul Info\",IF(BL156=0,\"Select Material\",IF(OR(BR156<>0,BQ156=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BU156,0),BU156)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C156=0,T32=0),0,IF(OR(ISBLANK(O55),ISBLANK(P55)),\"Haul Info\",IF(BL156=0,\"Select Material\",IF(OR(BR156<>0,BQ156=0),\"Select Fleet\",BV156))))","v":0},{"$f":"IF(OR(ISBLANK(B32),D156=\"\",D156=0),\"\",IF(OR(ISBLANK(T32),ISBLANK(U32)),\"Haul Info\",IF(BY156=0,\"Select Material\",IF(OR(CD156=0,CE156<>\"\"),\"Select Fleet\",IF(OR(CD156=\"Small Dozer\",CD156=\"Med Dozer\",CD156=\"Large Dozer\"),INDIRECT(CC156&\"Dozer\"),IF(RIGHT(CD156,5)=\"Truck\",INDIRECT(CC156&\"Truck\")&\"/\"&INDIRECT(CC156&\"Loader\")&\"/\"&INDIRECT(CC156&\"TruckDozer\"),IF(CC156=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CC156=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D156=\"\",D156=0),\"\",IF(OR(ISBLANK(T32),ISBLANK(U32)),\"Haul Info\",IF(BY156=0,\"Select Material\",IF(OR(CD156=0,CE156<>\"\"),\"Select Fleet\",IF(BD72=\"Push\",\"\",CG156)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D156=0,D156=\"\"),\"\",IF(OR(ISBLANK(T32),ISBLANK(U32)),\"Haul Info\",IF(BY156=0,\"Select Material\",IF(OR(CD156=0,CE156<>\"\"),\"Select Fleet\",CF156))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D156=0,D156=\"\"),\"\",IF(OR(ISBLANK(T32),ISBLANK(U32)),\"Haul Info\",IF(BY156=0,\"Select Material\",IF(OR(CD156=0,CE156<>\"\"),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CH156,0),CH156)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D156=0,D156=\"\"),0,IF(OR(ISBLANK(T32),ISBLANK(U32)),\"Haul Info\",IF(BY156=0,\"Select Material\",IF(OR(CD156=0,CE156<>\"\"),\"Select Fleet\",CI156))))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(O55),ISBLANK(P55),I156=0),0,BW156)","v":0},{"$f":"IF(OR(ISBLANK(B32),O156=0),0,BX156)","v":0},{"$f":"IF(OR(ISBLANK(B32),C156=\"\",O156=\"\"),0,SUM(O156:P156))","v":0},{"$f":"IF(OR(ISBLANK(B32),C156=\"\",O156=\"\",),0,IF(L55=\"Yes\",CN156,0)+IF(M55=\"Yes\",CO156,0))","v":0},{"$f":"IF(OR(ISBLANK(B32),D156=\"\",ISBLANK(H72),ISBLANK(I72),OR(ISBLANK(R55),R55=\"No\")),0,BJ156*CompactionLabor)","v":0},{"$f":"IF(OR(ISBLANK(B32),D156=\"\",S156=0),0,D156*CompactionEquip)","v":0},{"$f":"IF(OR(ISBLANK(B32),D156=\"\",S156=\"\"),0,SUM(S156:T156))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(D156),D156=\"\",ISBLANK(H72),ISBLANK(I72),NOT(ISNUMBER(N156))),0,CJ156)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(D156),D156=\"\",V156=0),0,CK156)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(D156),D156=\"\",V156=\"\"),0,SUM(V156:W156))","v":0},{"$f":"IF(OR(ISBLANK(B32),D156=\"\",V156=\"\"),0,Q156+R156+U156+X156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA138","v":0},null,null,{"$f":"BD138","v":0},null,null,null,null,{"$f":"IF(OR(ISBLANK(BN32),BN32=\"\"),BI138)","v":0},{"$f":"IF(OR(ISBLANK(S32),S32=0),0,ROUND(IF(BK32=\"\",0,BK32)*(IF(BN32=\"\",BI156,BN32)*IF(BZ156=0,0.5,1)),CubesRounding))","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(L55),L55=\"No\"),OR(ISBLANK(M55),M55=\"No\")),BJ156=\"\"),0,ROUND(BJ156/IF(ISBLANK(N55),1,(1-N55)),0))","v":0},{"$f":"H72","v":0},{"$f":"BL32","v":0},{"$f":"BJ55","v":0},{"$f":"BF55","v":0},{"$f":"BH55","v":0},{"$f":"Q55","v":0},{"$f":"BG55","v":0},{"$f":"IF(RIGHT(BQ156,5)=\"Truck\",DM156,IF(BQ156=\"Scraper Dozer\",EC156,IF(BQ156=\"Tandem Scraper\",ER156,IF(OR(RIGHT(BQ156,6)=\"Loader\",RIGHT(BQ156,5)=\"Dozer\"),1,0))))","v":0},{"$f":"IF(BO156=\"LongHaul\",IF(RIGHT(BQ156,5)=\"Truck\",DL156,IF(BQ156=\"Scraper Dozer\",EB156,IF(BQ156=\"Tandem Scraper\",EQ156,\"\"))),CU156)","v":0},{"$f":"IF(BO156=\"LongHaul\",IF(RIGHT(BQ156,5)=\"Truck\",DO156,IF(BQ156=\"Scraper Dozer\",ED156,IF(BQ156=\"Tandem Scraper\",ES156,\"\"))),CW156)","v":0},{"$f":"IF(BO156=\"LongHaul\",IF(RIGHT(BQ156,5)=\"Truck\",DO156,IF(BQ156=\"Scraper Dozer\",EE156,IF(BQ156=\"Tandem Scraper\",ET156,\"\"))),CX156)","v":0},{"$f":"IF(BO156=\"LongHaul\",IF(RIGHT(BQ156,5)=\"Truck\",DR156,IF(BQ156=\"Scraper Dozer\",EG156,IF(BQ156=\"Tandem Scraper\",EV156,\"\"))),CZ156)","v":0},{"$f":"IF(BO156=\"LongHaul\",IF(RIGHT(BQ156,5)=\"Truck\",DQ156,IF(BQ156=\"Scraper Dozer\",EF156,IF(BQ156=\"Tandem Scraper\",EU156,\"\"))),CY156)","v":0},{"$f":"H72","v":0},{"$f":"BL32","v":0},{"$f":"U32","v":0},{"$f":"BD72","v":0},{"$f":"BF72","v":0},{"$f":"IF(OR(D156=0,D156=\"\",),0,I72)","v":0},{"$f":"BE72","v":""},{"$f":"IF(RIGHT(CD156,5)=\"Truck\",FV156,IF(CD156=\"Scraper Dozer\",GL156,IF(CD156=\"Tandem Scraper\",HA156,IF(OR(CD156=\"Small Dozer\",CD156=\"Med Dozer\",CD156=\"Large Dozer\"),1,0))))","v":0},{"$f":"IF(RIGHT(CD156,5)=\"Truck\",FU156,IF(CD156=\"Scraper Dozer\",GK156,IF(CD156=\"Tandem Scraper\",GZ156,0)))","v":0},{"$f":"IF(OR(CD156=\"Small Dozer\",CD156=\"Med Dozer\",CD156=\"Large Dozer\"),FE156,IF(RIGHT(CD156,5)=\"Truck\",FX156,IF(CD156=\"Scraper Dozer\",GM156,IF(CD156=\"Tandem Scraper\",HB156,0))))","v":0},{"$f":"IF(OR(CD156=\"Small Dozer\",CD156=\"Med Dozer\",CD156=\"Large Dozer\"),FF156,IF(RIGHT(CD156,5)=\"Truck\",FY156,IF(CD156=\"Scraper Dozer\",GN156,IF(CD156=\"Tandem Scraper\",HC156,0))))","v":0},{"$f":"IF(OR(CD156=\"Small Dozer\",CD156=\"Med Dozer\",CD156=\"Large Dozer\"),FG156,IF(RIGHT(CD156,5)=\"Truck\",GA156,IF(CD156=\"Scraper Dozer\",GP156,IF(CD156=\"Tandem Scraper\",HE156,0))))","v":0},{"$f":"IF(OR(CD156=\"Small Dozer\",CD156=\"Med Dozer\",CD156=\"Large Dozer\"),FH156,IF(RIGHT(CD156,5)=\"Truck\",FZ156,IF(CD156=\"Scraper Dozer\",GO156,IF(CD156=\"Tandem Scraper\",HD156,0))))","v":0},null,{"$f":"BJ156","v":0},{"$f":"ROUND(C156*Crushing,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(C156*Screening,0)","v":{"$error":"#VALUE!"}},{"$f":"ABS(BN156)","v":0},{"$f":"IF(RIGHT(BQ156,6)=\"Loader\",(ROUND(Ft2M*BM156,0)*INDEX(LoaderTravelEmptyArray,MATCH(E156,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E156,CrusherLoaderList,0),12), 0)","v":0},null,{"$f":"IF(RIGHT(BQ156,6)=\"Loader\",(ROUND(Ft2M*BM156,0)*INDEX(LoaderTravelLoadedArray,MATCH(E156,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E156,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BQ156,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E156,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(S55),NOT(ISNUMBER(S55)),S55=\"\"),IF(RIGHT(BQ156,6)=\"Loader\",ROUND(SUM(CQ156:CT156),2),0),S55)","v":0},{"$f":"IF(RIGHT(BQ156,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E156,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BQ156,6)=\"Loader\",ROUND(60/CU156*CV156,0),0)","v":0},{"$f":"IF(RIGHT(BQ156,6)=\"Loader\",ROUND(BK156/CW156,0),0)","v":0},{"$f":"IF(RIGHT(BQ156,6)=\"Loader\",ROUND(IF(CX156<1,1,(CX156))*INDIRECT(BP156&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BQ156,6)=\"Loader\",ROUND(IF(CX156<1,1,(CX156))*INDIRECT(BP156&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BQ156,6)=\"Loader\",CY156+CZ156,0)","v":0},{"$f":"IF(BP156=0,0,ROUND(BM156/(INDEX(INDIRECT(BP156&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BP156&\"TruckLoadedWeight\"),0),MATCH(IF($CP156-INDIRECT(BP156&\"TruckRollingResistance\")<0,0,$CP156-INDIRECT(BP156&\"TruckRollingResistance\")),INDIRECT(BP156&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP156=0,0,ROUND(BM156/(INDEX(INDIRECT(BP156&\"TruckSpeedTable\"),MATCH(BL156,HaulMaterials,0),MATCH(IF(CP156-INDIRECT(BP156&\"TruckRollingResistance\")<0,0,CP156-INDIRECT(BP156&\"TruckRollingResistance\")),INDIRECT(BP156&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP156=0,0,ROUND(BM156/(INDEX(INDIRECT(BP156&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BP156&\"TruckLoadedWeight\"),0),MATCH(IF(CP156-INDIRECT(BP156&\"TruckRollingResistance\")<0,0,CP156+INDIRECT(BP156&\"TruckRollingResistance\")),INDIRECT(BP156&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP156=0,0,ROUND(BM156/(INDEX(INDIRECT(BP156&\"TruckUHSpeedTable\"),MATCH(BL156,HaulMaterials,0),MATCH(IF(CP156-INDIRECT(BP156&\"TruckRollingResistance\")<0,0,CP156+INDIRECT(BP156&\"TruckRollingResistance\")),INDIRECT(BP156&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CA156>=0,DD156,DE156)","v":0},{"$f":"IF(CA156>=0,DC156,DB156)","v":0},{"$f":"DF156+DG156","v":0},{"$f":"IF(BP156=0,0,INDIRECT(BP156&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BP156=0,0,INDIRECT(BP156&\"TruckManuverDump\"))","v":0},{"$f":"IF(BP156=0,0,INDIRECT(BP156&IF(INDIRECT(BP156&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(S55),NOT(ISNUMBER(S55)),S55=\"\"),SUM(DH156:DK156),S55)","v":0},{"$f":"IF(DK156=0,0,IF(OR(ISBLANK(T55),NOT(ISNUMBER(T55)),T55=\"\"),IF((DL156-DK156)/DK156<=1,2,ROUNDUP((DL156-DK156)/DK156,0)),T55))","v":0},{"$f":"IF(BP156=0,0,ROUND((60/DL156)*INDIRECT(BP156&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BP156=0,0,ROUND(DM156*DN156*TruckOperator*INDIRECT(BP156&\"TruckJobEfficiency\")*INDIRECT(BP156&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(BP156=0,0,IF(ROUND(BK156/DO156,HoursRounding)<1,1,ROUND(BK156/DO156,HoursRounding)))","v":0},{"$f":"IF(BP156=0,0,ROUND(IF(DP156<1,1,(DP156))*((DM156*INDIRECT(BP156&\"TruckEquipRate\"))+INDIRECT(BP156&\"LoaderEquipRate\")+INDIRECT(BP156&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BP156=0,0,ROUND(IF(DP156<1,1,(DP156))*((DM156*INDIRECT(BP156&\"TruckLaborRate\"))+INDIRECT(BP156&\"LoaderLaborRate\")+INDIRECT(BP156&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DQ156+DR156","v":0},{"$f":"ROUND(BM156/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CP156-HaulScraperRollingResistance<0,0,CP156-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL156=0,0,ROUND(BM156/(INDEX(HaulScraperSpeedTable,MATCH(BL156,HaulMaterials,0)+1,MATCH(IF(CP156-HaulScraperRollingResistance<0,0,CP156-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BM156/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CP156-HaulScraperRollingResistance<0,0,CP156+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL156=0,0,ROUND(BM156/(INDEX(HaulScraperUHSpeedTable,MATCH(BL156,HaulMaterials,0),MATCH(IF(CP156-HaulScraperRollingResistance<0,0,CP156+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BN156>=0,DV156,DW156)","v":0},{"$f":"IF(BN156>=0,DU156,DT156)","v":0},{"$f":"DX156+DY156","v":0},{"$f":"IF(D156=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":1.2},{"$f":"IF(OR(ISBLANK(S55),NOT(ISNUMBER(S55)),S55=\"\"),SUM(DZ156:EA156),S55)","v":1.2},{"$f":"IF(OR(ISBLANK(T55),NOT(ISNUMBER(T55)),T55=\"\"),IF(TRUNC(DZ156/EA156,0)<1,1,ROUND(DZ156/EA156,0)+1),T55)","v":1},{"$f":"ROUND((60/(DZ156+EA156)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EC156,CubesRounding)","v":1204},{"$f":"IF(ROUND(BK156/ED156,HoursRounding)<1,1,ROUND(BK156/ED156,HoursRounding))","v":1},{"$f":"ROUND(IF(EE156<1,1,EE156)*((EC156*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":687},{"$f":"ROUND(IF(EE156<1,1,EE156)*((EC156*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":181},{"$f":"EF156+EG156","v":868},{"$f":"ROUND(BM156/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CP156-TandemScraperRollingResistance<0,0,CP156-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL156=0,0,ROUND(BM156/(INDEX(TandemScraperSpeedTable,MATCH(BL156,HaulMaterials,0)+1,MATCH(IF(CP156-TandemScraperRollingResistance<0,0,CP156-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BM156/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CP156-TandemScraperRollingResistance<0,0,CP156+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL156=0,0,ROUND(BM156/(INDEX(TandemScraperUHSpeedTable,MATCH(BL156,HaulMaterials,0),MATCH(IF(CP156-TandemScraperRollingResistance<0,0,CP156+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BN156>=0,EK156,EL156)","v":0},{"$f":"IF(BN156>=0,EJ156,EI156)","v":0},{"$f":"EM156+EN156","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(S55),NOT(ISNUMBER(S55)),S55=\"\"),SUM(EO156:EP156),S55)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(T55),NOT(ISNUMBER(T55)),T55=\"\"),IF(TRUNC(EO156/EP156,0)<2,2,TRUNC(EO156/EP156,0)+IF(MOD(TRUNC(EO156/EP156,0),2),1,0)),T55+IF(MOD(T55,2)>0,1))","v":2},{"$f":"ROUND((60/(EO156+EP156)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*ER156,CubesRounding)","v":2626},{"$f":"IF(ROUND(BK156/ES156,HoursRounding)<1,1,ROUND(BK156/ES156,HoursRounding))","v":1},{"$f":"ROUND(IF(ET156<1,1,ET156)*((ER156*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(ET156<1,1,ET156)*((ER156*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"EU156+EV156","v":846},{"$f":"ROUND(BD156*2/3,0)","v":0},{"$f":"BJ156/2","v":0},{"$f":"IF(CC156=0,0,ROUND(HLOOKUP(INDIRECT(CC156&\"Dozer\"),DozerProductionArray,13,FALSE)*EX156^HLOOKUP(INDIRECT(CC156&\"Dozer\"),DozerProductionArray,14,FALSE),0))","v":0},{"$f":"IF(B156=\"\",1,IF(CA156>30,1.6,ROUND((0.0214*CA156)+0.9786,1)))","v":1},1,{"$f":"IF(B156=\"\",1,VLOOKUP(BY156,DozingDensityCorrectionArray,2))","v":1},{"$f":"IF(B156=\"\",1,IF(EY156=0,0,HLOOKUP(INDIRECT(CC156&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":1},{"$f":"IF(B156=\"\",0,ROUND(EZ156*FA156*FB156*FC156*Dozer_Job_Efficiency*Dozer_Operator*FD156,CubesRounding))","v":0},{"$f":"IF(B156=\"\",0,IF(EY156=0,0,IF(EY156/FE156<1,1,ROUND(EY156/FE156,HoursRounding))))","v":0},{"$f":"IF(OR(ISBLANK(I72),B156=\"\"),0,ROUND(FF156*INDIRECT(CC156&\"DozerLaborRate\"),0))","v":0},{"$f":"IF(OR(ISBLANK(I72),B156=\"\"),0,ROUND(FF156*INDIRECT(CC156&\"DozerEquipRate\"),0))","v":0},{"$f":"IF(OR(ISBLANK(I72),B156=\"\"),0,SUM(FG156:FH156))","v":0},{"$f":"ABS(CA156)","v":0},{"$f":"IF(CC156=0,0,ROUND(BZ156/(INDEX(INDIRECT(CC156&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CC156&\"TruckLoadedWeight\"),0),MATCH(IF(FJ156-INDIRECT(CC156&\"TruckRollingResistance\")<0,0,FJ156-INDIRECT(CC156&\"TruckRollingResistance\")),INDIRECT(CC156&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CC156=0,0,ROUND(BZ156/(INDEX(INDIRECT(CC156&\"TruckSpeedTable\"),MATCH(BY156,HaulMaterials,0),MATCH(IF(FJ156-INDIRECT(CC156&\"TruckRollingResistance\")<0,0,FJ156-INDIRECT(CC156&\"TruckRollingResistance\")),INDIRECT(CC156&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CC156=0,0,ROUND(BZ156/(INDEX(INDIRECT(CC156&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CC156&\"TruckLoadedWeight\"),0),MATCH(IF(FJ156-INDIRECT(CC156&\"TruckRollingResistance\")<0,0,FJ156+INDIRECT(CC156&\"TruckRollingResistance\")),INDIRECT(CC156&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CC156=0,0,ROUND(BZ156/(INDEX(INDIRECT(CC156&\"TruckUHSpeedTable\"),MATCH(BY156,HaulMaterials,0),MATCH(IF(FJ156-INDIRECT(CC156&\"TruckRollingResistance\")<0,0,FJ156+INDIRECT(CC156&\"TruckRollingResistance\")),INDIRECT(CC156&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CA156>=0,FM156,FN156)","v":0},{"$f":"IF(CA156>=0,FL156,FK156)","v":0},{"$f":"FO156+FP156","v":0},{"$f":"IF(CC156=0,0,INDIRECT(CC156&\"TruckManuverLoad\"))","v":0},{"$f":"IF(CC156=0,0,INDIRECT(CC156&\"TruckManuverDump\"))","v":0},{"$f":"IF(CC156=0,0,INDIRECT(CC156&IF(INDIRECT(CC156&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(CC156=0,0,IF(OR(ISBLANK(F72),NOT(ISNUMBER(F72)),F72=\"\"),SUM(FQ156:FT156),F96))","v":0},{"$f":"IF(FU156=0,0,IF(OR(ISBLANK(G96),NOT(ISNUMBER(G96)),G96=\"\"),IF((FU156-FT156)/FT156<=1,2,ROUNDUP((FU156-FT156)/FT156,0)),G96))","v":0},{"$f":"IF(CC156=0,0,ROUND((60/FU156)*INDIRECT(CC156&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CC156=0,0,ROUND(FV156*FW156*TruckOperator*INDIRECT(CC156&\"TruckJobEfficiency\")*INDIRECT(CC156&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FX156=0,0,IF(ROUND(CM156/FX156,HoursRounding)<1,1,ROUND(CM156/FX156,HoursRounding)))","v":0},{"$f":"IF(CC156=0,0,ROUND(IF(FY156<1,1,(FY156))*((FV156*INDIRECT(CC156&\"TruckEquipRate\"))+INDIRECT(CC156&\"LoaderEquipRate\")+INDIRECT(CC156&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CC156=0,0,ROUND(IF(FY156<1,1,(FY156))*((FV156*INDIRECT(CC156&\"TruckLaborRate\"))+INDIRECT(CC156&\"LoaderLaborRate\")+INDIRECT(CC156&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FZ156+GA156","v":0},{"$f":"ROUND(BZ156/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FJ156-HaulScraperRollingResistance<0,0,FJ156-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BY156=0,0,ROUND(BZ156/(INDEX(HaulScraperSpeedTable,MATCH(BY156,HaulMaterials,0)+1,MATCH(IF(FJ156-HaulScraperRollingResistance<0,0,FJ156-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BZ156/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FJ156-HaulScraperRollingResistance<0,0,FJ156+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BY156=0,0,ROUND(BZ156/(INDEX(HaulScraperUHSpeedTable,MATCH(BY156,HaulMaterials,0),MATCH(IF(FJ156-HaulScraperRollingResistance<0,0,FJ156+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CA156>=0,GE156,GF156)","v":0},{"$f":"IF(CA156>=0,GD156,GC156)","v":0},{"$f":"GG156+GH156","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(F96),NOT(ISNUMBER(F96)),F96=\"\"),SUM(GI156:GJ156),F96)","v":1.2},{"$f":"IF(OR(ISBLANK(K96),NOT(ISNUMBER(K96)),K96=\"\"),ROUNDUP((GK156-GJ156)/GJ156,0),K96)","v":0},{"$f":"ROUND((60/(GI156+GJ156)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GL156,CubesRounding)","v":0},{"$f":"IF(GM156=0,0,IF(ROUND(CM156/GM156,HoursRounding)<1,1,ROUND($CM156/GM156,HoursRounding)))","v":0},{"$f":"ROUND(IF(GN156<1,1,GN156)*((GL156*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":654},{"$f":"ROUND(IF(GN156<1,1,GN156)*((GL156*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":120},{"$f":"GO156+GP156","v":774},{"$f":"ROUND(BZ156/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FJ156-TandemScraperRollingResistance<0,0,FJ156-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BY156=0,0,ROUND(BZ156/(INDEX(TandemScraperSpeedTable,MATCH(BY156,HaulMaterials,0)+1,MATCH(IF(FJ156-TandemScraperRollingResistance<0,0,FJ156-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND((BZ156/VLOOKUP(FJ156+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP(FJ156+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(BZ156/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FJ156-TandemScraperRollingResistance<0,0,FJ156+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BY156=0,0,ROUND(BZ156/(INDEX(TandemScraperUHSpeedTable,MATCH(BY156,HaulMaterials,0),MATCH(IF(FJ156-TandemScraperRollingResistance<0,0,FJ156+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CA156>=0,GS156,GR156)","v":0},{"$f":"GV156+GW156","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(F96),NOT(ISNUMBER(F96)),F96=\"\"),SUM(GX156:GY156),F96)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(G96),NOT(ISNUMBER(G96)),G96=\"\"),IF(TRUNC(GX156/GY156,0)<2,2,TRUNC(GX156/GY156,0)+IF(MOD(TRUNC(GX156/GY156,0),2),1,0)),G96+IF(MOD(G96,2)>0,1))","v":2},{"$f":"ROUND((60/(GX156+GY156)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*HaulOperator*TandemScraperAltitudeDeration)*HA156,CubesRounding)","v":2626},{"$f":"IF(ROUND(CM156/HB156,HoursRounding)<1,1,ROUND(CM156/HB156,HoursRounding))","v":1},{"$f":"ROUND(IF(HC156<1,1,HC156)*((HA156*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(HC156<1,1,HC156)*((HA156*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"HD156+HE156","v":846}]
[1,"Residue Pond A",0,0,"",{"$f":"IF(OR(ISBLANK(B33),C157=\"\",C157=0,T33=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(Q56)),\"Haul Info\",IF(BL157=0,\"Select Material\",IF(OR(BR157<>0,BQ157=0),\"Select Fleet\",BT157))))","v":""},"","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17000,null,null,100,null,null,null,null,3853,0,0,0,0,0,0,0,0,0,{"$f":"IF(RIGHT(BQ157,5)=\"Truck\",DM157,IF(BQ157=\"Scraper Dozer\",EC157,IF(BQ157=\"Tandem Scraper\",ER157,IF(OR(RIGHT(BQ157,6)=\"Loader\",RIGHT(BQ157,5)=\"Dozer\"),1,0))))","v":0},{"$f":"IF(BO157=\"LongHaul\",IF(RIGHT(BQ157,5)=\"Truck\",DL157,IF(BQ157=\"Scraper Dozer\",EB157,IF(BQ157=\"Tandem Scraper\",EQ157,\"\"))),CU157)","v":0},{"$f":"IF(BO157=\"LongHaul\",IF(RIGHT(BQ157,5)=\"Truck\",DO157,IF(BQ157=\"Scraper Dozer\",ED157,IF(BQ157=\"Tandem Scraper\",ES157,\"\"))),CW157)","v":0},{"$f":"IF(BO157=\"LongHaul\",IF(RIGHT(BQ157,5)=\"Truck\",DO157,IF(BQ157=\"Scraper Dozer\",EE157,IF(BQ157=\"Tandem Scraper\",ET157,\"\"))),CX157)","v":0},{"$f":"IF(BO157=\"LongHaul\",IF(RIGHT(BQ157,5)=\"Truck\",DR157,IF(BQ157=\"Scraper Dozer\",EG157,IF(BQ157=\"Tandem Scraper\",EV157,\"\"))),CZ157)","v":0},{"$f":"IF(BO157=\"LongHaul\",IF(RIGHT(BQ157,5)=\"Truck\",DQ157,IF(BQ157=\"Scraper Dozer\",EF157,IF(BQ157=\"Tandem Scraper\",EU157,\"\"))),CY157)","v":0},0,0,0,0,0,0,"",{"$f":"IF(RIGHT(CD157,5)=\"Truck\",FV157,IF(CD157=\"Scraper Dozer\",GL157,IF(CD157=\"Tandem Scraper\",HA157,IF(OR(CD157=\"Small Dozer\",CD157=\"Med Dozer\",CD157=\"Large Dozer\"),1,0))))","v":0},{"$f":"IF(RIGHT(CD157,5)=\"Truck\",FU157,IF(CD157=\"Scraper Dozer\",GK157,IF(CD157=\"Tandem Scraper\",GZ157,0)))","v":0},{"$f":"IF(OR(CD157=\"Small Dozer\",CD157=\"Med Dozer\",CD157=\"Large Dozer\"),FE157,IF(RIGHT(CD157,5)=\"Truck\",FX157,IF(CD157=\"Scraper Dozer\",GM157,IF(CD157=\"Tandem Scraper\",HB157,0))))","v":0},{"$f":"IF(OR(CD157=\"Small Dozer\",CD157=\"Med Dozer\",CD157=\"Large Dozer\"),FF157,IF(RIGHT(CD157,5)=\"Truck\",FY157,IF(CD157=\"Scraper Dozer\",GN157,IF(CD157=\"Tandem Scraper\",HC157,0))))","v":0},{"$f":"IF(OR(CD157=\"Small Dozer\",CD157=\"Med Dozer\",CD157=\"Large Dozer\"),FG157,IF(RIGHT(CD157,5)=\"Truck\",GA157,IF(CD157=\"Scraper Dozer\",GP157,IF(CD157=\"Tandem Scraper\",HE157,0))))","v":0},{"$f":"IF(OR(CD157=\"Small Dozer\",CD157=\"Med Dozer\",CD157=\"Large Dozer\"),FH157,IF(RIGHT(CD157,5)=\"Truck\",FZ157,IF(CD157=\"Scraper Dozer\",GO157,IF(CD157=\"Tandem Scraper\",HD157,0))))","v":0},null,{"$f":"BJ157","v":0},{"$f":"ROUND(C157*Crushing,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(C157*Screening,0)","v":{"$error":"#VALUE!"}},{"$f":"ABS(BN157)","v":0},{"$f":"IF(RIGHT(BQ157,6)=\"Loader\",(ROUND(Ft2M*BM157,0)*INDEX(LoaderTravelEmptyArray,MATCH(E157,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E157,CrusherLoaderList,0),12), 0)","v":0},null,{"$f":"IF(RIGHT(BQ157,6)=\"Loader\",(ROUND(Ft2M*BM157,0)*INDEX(LoaderTravelLoadedArray,MATCH(E157,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E157,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BQ157,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E157,CrusherLoaderNames,0)),0)","v":0},0,{"$f":"IF(RIGHT(BQ157,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E157,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BQ157,6)=\"Loader\",ROUND(60/CU157*CV157,0),0)","v":0},{"$f":"IF(RIGHT(BQ157,6)=\"Loader\",ROUND(BK157/CW157,0),0)","v":0},{"$f":"IF(RIGHT(BQ157,6)=\"Loader\",ROUND(IF(CX157<1,1,(CX157))*INDIRECT(BP157&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BQ157,6)=\"Loader\",ROUND(IF(CX157<1,1,(CX157))*INDIRECT(BP157&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BQ157,6)=\"Loader\",CY157+CZ157,0)","v":0},{"$f":"IF(BP157=0,0,ROUND(BM157/(INDEX(INDIRECT(BP157&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BP157&\"TruckLoadedWeight\"),0),MATCH(IF($CP157-INDIRECT(BP157&\"TruckRollingResistance\")<0,0,$CP157-INDIRECT(BP157&\"TruckRollingResistance\")),INDIRECT(BP157&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP157=0,0,ROUND(BM157/(INDEX(INDIRECT(BP157&\"TruckSpeedTable\"),MATCH(BL157,HaulMaterials,0),MATCH(IF(CP157-INDIRECT(BP157&\"TruckRollingResistance\")<0,0,CP157-INDIRECT(BP157&\"TruckRollingResistance\")),INDIRECT(BP157&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP157=0,0,ROUND(BM157/(INDEX(INDIRECT(BP157&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BP157&\"TruckLoadedWeight\"),0),MATCH(IF(CP157-INDIRECT(BP157&\"TruckRollingResistance\")<0,0,CP157+INDIRECT(BP157&\"TruckRollingResistance\")),INDIRECT(BP157&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP157=0,0,ROUND(BM157/(INDEX(INDIRECT(BP157&\"TruckUHSpeedTable\"),MATCH(BL157,HaulMaterials,0),MATCH(IF(CP157-INDIRECT(BP157&\"TruckRollingResistance\")<0,0,CP157+INDIRECT(BP157&\"TruckRollingResistance\")),INDIRECT(BP157&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CA157>=0,DD157,DE157)","v":0},{"$f":"IF(CA157>=0,DC157,DB157)","v":0},{"$f":"DF157+DG157","v":0},{"$f":"IF(BP157=0,0,INDIRECT(BP157&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BP157=0,0,INDIRECT(BP157&\"TruckManuverDump\"))","v":0},{"$f":"IF(BP157=0,0,INDIRECT(BP157&IF(INDIRECT(BP157&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},0,0,{"$f":"IF(BP157=0,0,ROUND((60/DL157)*INDIRECT(BP157&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BP157=0,0,ROUND(DM157*DN157*TruckOperator*INDIRECT(BP157&\"TruckJobEfficiency\")*INDIRECT(BP157&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(BP157=0,0,IF(ROUND(BK157/DO157,HoursRounding)<1,1,ROUND(BK157/DO157,HoursRounding)))","v":0},{"$f":"IF(BP157=0,0,ROUND(IF(DP157<1,1,(DP157))*((DM157*INDIRECT(BP157&\"TruckEquipRate\"))+INDIRECT(BP157&\"LoaderEquipRate\")+INDIRECT(BP157&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BP157=0,0,ROUND(IF(DP157<1,1,(DP157))*((DM157*INDIRECT(BP157&\"TruckLaborRate\"))+INDIRECT(BP157&\"LoaderLaborRate\")+INDIRECT(BP157&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DQ157+DR157","v":0},{"$f":"ROUND(BM157/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CP157-HaulScraperRollingResistance<0,0,CP157-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL157=0,0,ROUND(BM157/(INDEX(HaulScraperSpeedTable,MATCH(BL157,HaulMaterials,0)+1,MATCH(IF(CP157-HaulScraperRollingResistance<0,0,CP157-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BM157/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CP157-HaulScraperRollingResistance<0,0,CP157+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL157=0,0,ROUND(BM157/(INDEX(HaulScraperUHSpeedTable,MATCH(BL157,HaulMaterials,0),MATCH(IF(CP157-HaulScraperRollingResistance<0,0,CP157+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BN157>=0,DV157,DW157)","v":0},{"$f":"IF(BN157>=0,DU157,DT157)","v":0},{"$f":"DX157+DY157","v":0},{"$f":"IF(D157=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":""},0,{"$error":"#VALUE!"},{"$f":"ROUND((60/(DZ157+EA157)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EC157,CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(ROUND(BK157/ED157,HoursRounding)<1,1,ROUND(BK157/ED157,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EE157<1,1,EE157)*((EC157*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EE157<1,1,EE157)*((EC157*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"EF157+EG157","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BM157/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CP157-TandemScraperRollingResistance<0,0,CP157-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL157=0,0,ROUND(BM157/(INDEX(TandemScraperSpeedTable,MATCH(BL157,HaulMaterials,0)+1,MATCH(IF(CP157-TandemScraperRollingResistance<0,0,CP157-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BM157/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CP157-TandemScraperRollingResistance<0,0,CP157+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL157=0,0,ROUND(BM157/(INDEX(TandemScraperUHSpeedTable,MATCH(BL157,HaulMaterials,0),MATCH(IF(CP157-TandemScraperRollingResistance<0,0,CP157+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BN157>=0,EK157,EL157)","v":0},{"$f":"IF(BN157>=0,EJ157,EI157)","v":0},{"$f":"EM157+EN157","v":0},1.1000000000000001,1.1000000000000001,2,{"$f":"ROUND((60/(EO157+EP157)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*ER157,CubesRounding)","v":2626},{"$f":"IF(ROUND(BK157/ES157,HoursRounding)<1,1,ROUND(BK157/ES157,HoursRounding))","v":1},{"$f":"ROUND(IF(ET157<1,1,ET157)*((ER157*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(ET157<1,1,ET157)*((ER157*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"EU157+EV157","v":846},{"$f":"ROUND(BD157*2/3,0)","v":67},{"$f":"BJ157/2","v":0},{"$f":"IF(CC157=0,0,ROUND(HLOOKUP(INDIRECT(CC157&\"Dozer\"),DozerProductionArray,13,FALSE)*EX157^HLOOKUP(INDIRECT(CC157&\"Dozer\"),DozerProductionArray,14,FALSE),0))","v":0},{"$f":"IF(B157=\"\",1,IF(CA157>30,1.6,ROUND((0.0214*CA157)+0.9786,1)))","v":1},1,{"$f":"IF(B157=\"\",1,VLOOKUP(BY157,DozingDensityCorrectionArray,2))","v":{"$error":"#N/A"}},{"$f":"IF(B157=\"\",1,IF(EY157=0,0,HLOOKUP(INDIRECT(CC157&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":0},{"$f":"IF(B157=\"\",0,ROUND(EZ157*FA157*FB157*FC157*Dozer_Job_Efficiency*Dozer_Operator*FD157,CubesRounding))","v":{"$error":"#N/A"}},{"$f":"IF(B157=\"\",0,IF(EY157=0,0,IF(EY157/FE157<1,1,ROUND(EY157/FE157,HoursRounding))))","v":0},0,0,0,{"$f":"ABS(CA157)","v":0},{"$f":"IF(CC157=0,0,ROUND(BZ157/(INDEX(INDIRECT(CC157&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CC157&\"TruckLoadedWeight\"),0),MATCH(IF(FJ157-INDIRECT(CC157&\"TruckRollingResistance\")<0,0,FJ157-INDIRECT(CC157&\"TruckRollingResistance\")),INDIRECT(CC157&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CC157=0,0,ROUND(BZ157/(INDEX(INDIRECT(CC157&\"TruckSpeedTable\"),MATCH(BY157,HaulMaterials,0),MATCH(IF(FJ157-INDIRECT(CC157&\"TruckRollingResistance\")<0,0,FJ157-INDIRECT(CC157&\"TruckRollingResistance\")),INDIRECT(CC157&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CC157=0,0,ROUND(BZ157/(INDEX(INDIRECT(CC157&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CC157&\"TruckLoadedWeight\"),0),MATCH(IF(FJ157-INDIRECT(CC157&\"TruckRollingResistance\")<0,0,FJ157+INDIRECT(CC157&\"TruckRollingResistance\")),INDIRECT(CC157&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CC157=0,0,ROUND(BZ157/(INDEX(INDIRECT(CC157&\"TruckUHSpeedTable\"),MATCH(BY157,HaulMaterials,0),MATCH(IF(FJ157-INDIRECT(CC157&\"TruckRollingResistance\")<0,0,FJ157+INDIRECT(CC157&\"TruckRollingResistance\")),INDIRECT(CC157&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CA157>=0,FM157,FN157)","v":0},{"$f":"IF(CA157>=0,FL157,FK157)","v":0},{"$f":"FO157+FP157","v":0},{"$f":"IF(CC157=0,0,INDIRECT(CC157&\"TruckManuverLoad\"))","v":0},{"$f":"IF(CC157=0,0,INDIRECT(CC157&\"TruckManuverDump\"))","v":0},{"$f":"IF(CC157=0,0,INDIRECT(CC157&IF(INDIRECT(CC157&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},0,0,{"$f":"IF(CC157=0,0,ROUND((60/FU157)*INDIRECT(CC157&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CC157=0,0,ROUND(FV157*FW157*TruckOperator*INDIRECT(CC157&\"TruckJobEfficiency\")*INDIRECT(CC157&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FX157=0,0,IF(ROUND(CM157/FX157,HoursRounding)<1,1,ROUND(CM157/FX157,HoursRounding)))","v":0},{"$f":"IF(CC157=0,0,ROUND(IF(FY157<1,1,(FY157))*((FV157*INDIRECT(CC157&\"TruckEquipRate\"))+INDIRECT(CC157&\"LoaderEquipRate\")+INDIRECT(CC157&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CC157=0,0,ROUND(IF(FY157<1,1,(FY157))*((FV157*INDIRECT(CC157&\"TruckLaborRate\"))+INDIRECT(CC157&\"LoaderLaborRate\")+INDIRECT(CC157&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FZ157+GA157","v":0},{"$f":"ROUND(BZ157/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FJ157-HaulScraperRollingResistance<0,0,FJ157-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BY157=0,0,ROUND(BZ157/(INDEX(HaulScraperSpeedTable,MATCH(BY157,HaulMaterials,0)+1,MATCH(IF(FJ157-HaulScraperRollingResistance<0,0,FJ157-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BZ157/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FJ157-HaulScraperRollingResistance<0,0,FJ157+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BY157=0,0,ROUND(BZ157/(INDEX(HaulScraperUHSpeedTable,MATCH(BY157,HaulMaterials,0),MATCH(IF(FJ157-HaulScraperRollingResistance<0,0,FJ157+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CA157>=0,GE157,GF157)","v":0},{"$f":"IF(CA157>=0,GD157,GC157)","v":0},{"$f":"GG157+GH157","v":0},1.2,1.2,0,{"$f":"ROUND((60/(GI157+GJ157)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GL157,CubesRounding)","v":0},{"$f":"IF(GM157=0,0,IF(ROUND(CM157/GM157,HoursRounding)<1,1,ROUND($CM157/GM157,HoursRounding)))","v":0},{"$f":"ROUND(IF(GN157<1,1,GN157)*((GL157*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":654},{"$f":"ROUND(IF(GN157<1,1,GN157)*((GL157*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":120},{"$f":"GO157+GP157","v":774},{"$f":"ROUND(BZ157/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FJ157-TandemScraperRollingResistance<0,0,FJ157-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BY157=0,0,ROUND(BZ157/(INDEX(TandemScraperSpeedTable,MATCH(BY157,HaulMaterials,0)+1,MATCH(IF(FJ157-TandemScraperRollingResistance<0,0,FJ157-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND((BZ157/VLOOKUP(FJ157+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP(FJ157+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(BZ157/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FJ157-TandemScraperRollingResistance<0,0,FJ157+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BY157=0,0,ROUND(BZ157/(INDEX(TandemScraperUHSpeedTable,MATCH(BY157,HaulMaterials,0),MATCH(IF(FJ157-TandemScraperRollingResistance<0,0,FJ157+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CA157>=0,GS157,GR157)","v":0},{"$f":"GV157+GW157","v":0},1.1000000000000001,1.1000000000000001,2,{"$f":"ROUND((60/(GX157+GY157)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*HaulOperator*TandemScraperAltitudeDeration)*HA157,CubesRounding)","v":2626},{"$f":"IF(ROUND(CM157/HB157,HoursRounding)<1,1,ROUND(CM157/HB157,HoursRounding))","v":1},{"$f":"ROUND(IF(HC157<1,1,HC157)*((HA157*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(HC157<1,1,HC157)*((HA157*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"HD157+HE157","v":846}]
[2,"Residue Pond B",0,0,"",{"$f":"IF(OR(ISBLANK(B34),C158=\"\",C158=0,T34=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(Q57)),\"Haul Info\",IF(BL158=0,\"Select Material\",IF(OR(BR158<>0,BQ158=0),\"Select Fleet\",BT158))))","v":""},"","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9660,null,null,92,null,null,null,null,2029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,0,0,0,0,0,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,665,181,846,61,0,0,1,1,{"$error":"#N/A"},0,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,654,120,774,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,665,181,846]
[3,"ARD Lime Treatment Pond A",0,0,"",{"$f":"IF(OR(ISBLANK(B35),C159=\"\",C159=0,T35=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(Q58)),\"Haul Info\",IF(BL159=0,\"Select Material\",IF(OR(BR159<>0,BQ159=0),\"Select Fleet\",BT159))))","v":""},"","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12000,null,null,80,null,null,null,null,2093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,0,0,0,0,0,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,665,181,846,53,0,0,1,1,{"$error":"#N/A"},0,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,654,120,774,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,665,181,846]
[4,"ARD Lime Treatment Pond B",0,0,"",{"$f":"IF(OR(ISBLANK(B36),C160=\"\",C160=0,T36=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(Q59)),\"Haul Info\",IF(BL160=0,\"Select Material\",IF(OR(BR160<>0,BQ160=0),\"Select Fleet\",BT160))))","v":""},"","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12000,null,null,80,null,null,null,null,2093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,0,0,0,0,0,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,665,181,846,53,0,0,1,1,{"$error":"#N/A"},0,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,654,120,774,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,665,181,846]
[5,"ARD Lime Treatment Evaporation Pond A",0,0,"",{"$f":"IF(OR(ISBLANK(B37),C161=\"\",C161=0,T37=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(Q60)),\"Haul Info\",IF(BL161=0,\"Select Material\",IF(OR(BR161<>0,BQ161=0),\"Select Fleet\",BT161))))","v":""},"","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22050,null,null,90,null,null,null,null,5028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,0,0,0,0,0,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,665,181,846,60,0,0,1,1,{"$error":"#N/A"},0,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,654,120,774,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,665,181,846]
[6,"ARD Lime Treatment Evaporation Pond B",0,0,"",{"$f":"IF(OR(ISBLANK(B38),C162=\"\",C162=0,T38=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(Q61)),\"Haul Info\",IF(BL162=0,\"Select Material\",IF(OR(BR162<>0,BQ162=0),\"Select Fleet\",BT162))))","v":""},"","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30555,null,null,97,null,null,null,null,7176,0,0,0,0,0,0,0,0,0,{"$f":"IF(RIGHT(BQ162,5)=\"Truck\",DM162,IF(BQ162=\"Scraper Dozer\",EC162,IF(BQ162=\"Tandem Scraper\",ER162,IF(OR(RIGHT(BQ162,6)=\"Loader\",RIGHT(BQ162,5)=\"Dozer\"),1,0))))","v":0},{"$f":"IF(BO162=\"LongHaul\",IF(RIGHT(BQ162,5)=\"Truck\",DL162,IF(BQ162=\"Scraper Dozer\",EB162,IF(BQ162=\"Tandem Scraper\",EQ162,\"\"))),CU162)","v":0},{"$f":"IF(BO162=\"LongHaul\",IF(RIGHT(BQ162,5)=\"Truck\",DO162,IF(BQ162=\"Scraper Dozer\",ED162,IF(BQ162=\"Tandem Scraper\",ES162,\"\"))),CW162)","v":0},{"$f":"IF(BO162=\"LongHaul\",IF(RIGHT(BQ162,5)=\"Truck\",DO162,IF(BQ162=\"Scraper Dozer\",EE162,IF(BQ162=\"Tandem Scraper\",ET162,\"\"))),CX162)","v":0},{"$f":"IF(BO162=\"LongHaul\",IF(RIGHT(BQ162,5)=\"Truck\",DR162,IF(BQ162=\"Scraper Dozer\",EG162,IF(BQ162=\"Tandem Scraper\",EV162,\"\"))),CZ162)","v":0},{"$f":"IF(BO162=\"LongHaul\",IF(RIGHT(BQ162,5)=\"Truck\",DQ162,IF(BQ162=\"Scraper Dozer\",EF162,IF(BQ162=\"Tandem Scraper\",EU162,\"\"))),CY162)","v":0},0,0,0,0,0,0,"",{"$f":"IF(RIGHT(CD162,5)=\"Truck\",FV162,IF(CD162=\"Scraper Dozer\",GL162,IF(CD162=\"Tandem Scraper\",HA162,IF(OR(CD162=\"Small Dozer\",CD162=\"Med Dozer\",CD162=\"Large Dozer\"),1,0))))","v":0},{"$f":"IF(RIGHT(CD162,5)=\"Truck\",FU162,IF(CD162=\"Scraper Dozer\",GK162,IF(CD162=\"Tandem Scraper\",GZ162,0)))","v":0},{"$f":"IF(OR(CD162=\"Small Dozer\",CD162=\"Med Dozer\",CD162=\"Large Dozer\"),FE162,IF(RIGHT(CD162,5)=\"Truck\",FX162,IF(CD162=\"Scraper Dozer\",GM162,IF(CD162=\"Tandem Scraper\",HB162,0))))","v":0},{"$f":"IF(OR(CD162=\"Small Dozer\",CD162=\"Med Dozer\",CD162=\"Large Dozer\"),FF162,IF(RIGHT(CD162,5)=\"Truck\",FY162,IF(CD162=\"Scraper Dozer\",GN162,IF(CD162=\"Tandem Scraper\",HC162,0))))","v":0},{"$f":"IF(OR(CD162=\"Small Dozer\",CD162=\"Med Dozer\",CD162=\"Large Dozer\"),FG162,IF(RIGHT(CD162,5)=\"Truck\",GA162,IF(CD162=\"Scraper Dozer\",GP162,IF(CD162=\"Tandem Scraper\",HE162,0))))","v":0},{"$f":"IF(OR(CD162=\"Small Dozer\",CD162=\"Med Dozer\",CD162=\"Large Dozer\"),FH162,IF(RIGHT(CD162,5)=\"Truck\",FZ162,IF(CD162=\"Scraper Dozer\",GO162,IF(CD162=\"Tandem Scraper\",HD162,0))))","v":0},null,{"$f":"BJ162","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"ABS(BN162)","v":0},0,null,0,0,0,0,{"$f":"IF(RIGHT(BQ162,6)=\"Loader\",ROUND(60/CU162*CV162,0),0)","v":0},{"$f":"IF(RIGHT(BQ162,6)=\"Loader\",ROUND(BK162/CW162,0),0)","v":0},{"$f":"IF(RIGHT(BQ162,6)=\"Loader\",ROUND(IF(CX162<1,1,(CX162))*INDIRECT(BP162&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BQ162,6)=\"Loader\",ROUND(IF(CX162<1,1,(CX162))*INDIRECT(BP162&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BQ162,6)=\"Loader\",CY162+CZ162,0)","v":0},{"$f":"IF(BP162=0,0,ROUND(BM162/(INDEX(INDIRECT(BP162&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BP162&\"TruckLoadedWeight\"),0),MATCH(IF($CP162-INDIRECT(BP162&\"TruckRollingResistance\")<0,0,$CP162-INDIRECT(BP162&\"TruckRollingResistance\")),INDIRECT(BP162&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},0,{"$f":"IF(BP162=0,0,ROUND(BM162/(INDEX(INDIRECT(BP162&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BP162&\"TruckLoadedWeight\"),0),MATCH(IF(CP162-INDIRECT(BP162&\"TruckRollingResistance\")<0,0,CP162+INDIRECT(BP162&\"TruckRollingResistance\")),INDIRECT(BP162&\"TruckUHSlopes\"),-1))*88),2))","v":0},0,{"$f":"IF(CA162>=0,DD162,DE162)","v":0},{"$f":"IF(CA162>=0,DC162,DB162)","v":0},{"$f":"DF162+DG162","v":0},{"$f":"IF(BP162=0,0,INDIRECT(BP162&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BP162=0,0,INDIRECT(BP162&\"TruckManuverDump\"))","v":0},{"$f":"IF(BP162=0,0,INDIRECT(BP162&IF(INDIRECT(BP162&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},0,0,{"$f":"IF(BP162=0,0,ROUND((60/DL162)*INDIRECT(BP162&\"TruckAvgCapacity\"),CubesRounding))","v":0},0,0,{"$f":"IF(BP162=0,0,ROUND(IF(DP162<1,1,(DP162))*((DM162*INDIRECT(BP162&\"TruckEquipRate\"))+INDIRECT(BP162&\"LoaderEquipRate\")+INDIRECT(BP162&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BP162=0,0,ROUND(IF(DP162<1,1,(DP162))*((DM162*INDIRECT(BP162&\"TruckLaborRate\"))+INDIRECT(BP162&\"LoaderLaborRate\")+INDIRECT(BP162&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DQ162+DR162","v":0},0,0,0,0,{"$f":"IF(BN162>=0,DV162,DW162)","v":0},{"$f":"IF(BN162>=0,DU162,DT162)","v":0},{"$f":"DX162+DY162","v":0},"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EF162+EG162","v":{"$error":"#VALUE!"}},0,0,0,0,{"$f":"IF(BN162>=0,EK162,EL162)","v":0},{"$f":"IF(BN162>=0,EJ162,EI162)","v":0},{"$f":"EM162+EN162","v":0},1.1000000000000001,1.1000000000000001,2,2626,1,665,181,{"$f":"EU162+EV162","v":846},{"$f":"ROUND(BD162*2/3,0)","v":65},{"$f":"BJ162/2","v":0},0,{"$f":"IF(B162=\"\",1,IF(CA162>30,1.6,ROUND((0.0214*CA162)+0.9786,1)))","v":1},1,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$f":"IF(B162=\"\",0,IF(EY162=0,0,IF(EY162/FE162<1,1,ROUND(EY162/FE162,HoursRounding))))","v":0},0,0,0,{"$f":"ABS(CA162)","v":0},{"$f":"IF(CC162=0,0,ROUND(BZ162/(INDEX(INDIRECT(CC162&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CC162&\"TruckLoadedWeight\"),0),MATCH(IF(FJ162-INDIRECT(CC162&\"TruckRollingResistance\")<0,0,FJ162-INDIRECT(CC162&\"TruckRollingResistance\")),INDIRECT(CC162&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},0,{"$f":"IF(CC162=0,0,ROUND(BZ162/(INDEX(INDIRECT(CC162&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CC162&\"TruckLoadedWeight\"),0),MATCH(IF(FJ162-INDIRECT(CC162&\"TruckRollingResistance\")<0,0,FJ162+INDIRECT(CC162&\"TruckRollingResistance\")),INDIRECT(CC162&\"TruckUHSlopes\"),-1))*88),2))","v":0},0,{"$f":"IF(CA162>=0,FM162,FN162)","v":0},{"$f":"IF(CA162>=0,FL162,FK162)","v":0},{"$f":"FO162+FP162","v":0},{"$f":"IF(CC162=0,0,INDIRECT(CC162&\"TruckManuverLoad\"))","v":0},{"$f":"IF(CC162=0,0,INDIRECT(CC162&\"TruckManuverDump\"))","v":0},{"$f":"IF(CC162=0,0,INDIRECT(CC162&IF(INDIRECT(CC162&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},0,0,{"$f":"IF(CC162=0,0,ROUND((60/FU162)*INDIRECT(CC162&\"TruckAvgCapacity\"),CubesRounding))","v":0},0,0,{"$f":"IF(CC162=0,0,ROUND(IF(FY162<1,1,(FY162))*((FV162*INDIRECT(CC162&\"TruckEquipRate\"))+INDIRECT(CC162&\"LoaderEquipRate\")+INDIRECT(CC162&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CC162=0,0,ROUND(IF(FY162<1,1,(FY162))*((FV162*INDIRECT(CC162&\"TruckLaborRate\"))+INDIRECT(CC162&\"LoaderLaborRate\")+INDIRECT(CC162&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FZ162+GA162","v":0},0,0,0,0,{"$f":"IF(CA162>=0,GE162,GF162)","v":0},{"$f":"IF(CA162>=0,GD162,GC162)","v":0},{"$f":"GG162+GH162","v":0},1.2,1.2,0,0,0,654,120,{"$f":"GO162+GP162","v":774},0,0,0,0,0,{"$f":"IF(CA162>=0,GS162,GR162)","v":0},{"$f":"GV162+GW162","v":0},1.1000000000000001,1.1000000000000001,2,2626,1,665,181,{"$f":"HD162+HE162","v":846}]
[]
[null,null,{"$f":"IF(SUM(C156:C163)=0,0,SUM(C156:C163))","v":0},{"$f":"IF(SUM(D156:D163)=0,0,SUM(D156:D163))","v":0},null,null,null,null,{"$f":"IF(SUM(I156:I163)=0,0,SUM(I156:I163))","v":0},null,null,null,null,{"$f":"IF(SUM(N156:N163)=0,0,SUM(N156:N163))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Notes:"]
[null,"1. If crushed or screened, Cover Volume = volume delivered to crusher - amount loss to crushing/screening)"]
[null,"2. If pond backfilled by dozing berm into pond, backfill volume will be 50% of the backfill volume to account for cut-to-fit construction"]
[]
[{"$f":"ThisSheetName(A171)&\" - \"&VLOOKUP(A171,TableTitles,2)","v":"Process Ponds - Growth Media Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Media"]
[10,null,"Growth Media Placement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Media Placement Parameters",null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Final Material Volume","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","hrs","Labor \nCost","Equipment \nCost","Total Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GM Fleet Cycle Time","Productivity for selected fleet","Final Footprint","Cover \nThickness ","Topsoil Volume","Material Type","Distance to Placement","Slope to Placement","Haul fleet size","Haul Fleet","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Total Cycle Time","Number Scrapers Required","Fleet Productivity","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Total Cycle Time","Number Scrapers Required","Fleet Productivity","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,{"$f":"IF(Metric,\"BCM/hr\",\"BCY/hr\")","v":"BCY/hr"},null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"min","BCY/hr","acres","in","cu yd",null,"ft","% grade",null,null,"%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK(B32),AND(ISBLANK(X32),ISBLANK(Y32))),\"\",IF(Metric,ROUND(CY_2_M3*(BE174),0),BE174))","v":""},{"$f":"IF(OR(ISBLANK(B32),C174=\"\",C174=0),\"\",IF(OR(ISBLANK(X32),ISBLANK(Y32)),\"Haul Info\",IF(BF174=0,\"Select Material\",IF(BJ174=0,\"Select Fleet\",IF(RIGHT(BJ174,5)=\"Truck\",INDIRECT(BI174&\"Truck\")&\"/\"&INDIRECT(BI174&\"Loader\")&\"/\"&INDIRECT(BI174&\"TruckDozer\"),IF(BI174=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BI174=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C174=\"\",C174=0),\"\",IF(OR(ISBLANK(X32),ISBLANK(Y32)),\"Haul Info\",IF(BF174=0,\"Select Material\",IF(BJ174=0,\"Select Fleet\",BA174))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C174=\"\"),\"\",IF(OR(ISBLANK(X32),ISBLANK(Y32)),\"Haul Info\",IF(BF174=0,\"Select Material\",IF(BJ174=0,\"Select Fleet\",IF(RIGHT(BJ174,5)=\"Truck\",BW174,IF(BJ174=\"Scraper Dozer\",CM174,IF(BJ174=\"Tandem Scraper\",DB174,\"\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C174=\"\",C174=0),\"\",IF(OR(ISBLANK(X32),ISBLANK(Y32)),\"Haul Info\",IF(BF174=0,\"Select Material\",IF(BJ174=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BB174,0),BB174)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C174=\"\"),0,IF(OR(ISBLANK(X32),ISBLANK(Y32)),\"Haul Info\",IF(BF174=0,\"Select Material\",IF(BJ174=0,\"Select Fleet\",IF(RIGHT(BJ174,5)=\"Truck\",BZ174,IF(BJ174=\"Scraper Dozer\",CO174,IF(BJ174=\"Tandem Scraper\",DD174,\"\")))))))","v":0},{"$f":"IF(OR(ISBLANK(B32),C174=\"\",ISTEXT(H174)),0,IF(RIGHT(BJ174,5)=\"Truck\",CB174,IF(BJ174=\"Scraper Dozer\",CQ174,IF(BJ174=\"Tandem Scraper\",DF174,0))))","v":0},{"$f":"IF(OR(ISBLANK(B32),C174=\"\",ISTEXT(H174)),0,IF(RIGHT(BJ174,5)=\"Truck\",CA174,IF(BJ174=\"Scraper Dozer\",CP174,IF(BJ174=\"Tandem Scraper\",DE174,0))))","v":0},{"$f":"IF(OR(ISBLANK(B32),C174=\"\",C174=0),0,SUM(I174:J174))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RIGHT(BJ174,5)=\"Truck\",BV174,IF(BJ174=\"Scraper Dozer\",CL174,IF(BJ174=\"Tandem Scraper\",DA174,0)))","v":0},{"$f":"IF(RIGHT(BJ174,5)=\"Truck\",BY174,IF(BJ174=\"Scraper Dozer\",CN174,IF(BJ174=\"Tandem Scraper\",DC174,0)))","v":0},{"$f":"ROUND(BA138/43560,2)","v":0},{"$f":"BP32","v":0},{"$f":"ROUND((BD174*43620*(1/12)*BC174)/27,0)","v":0},{"$f":"L72","v":0},{"$f":"BQ32","v":0},{"$f":"BR32","v":0},{"$f":"BG72","v":0},{"$f":"M72","v":0},{"$f":"ABS(BH174)","v":0},{"$f":"IF(BI174=0,0,ROUND(BG174/(INDEX(INDIRECT(BI174&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI174&\"TruckLoadedWeight\"),0),MATCH(IF(BK174-INDIRECT(BI174&\"TruckRollingResistance\")<0,0,BK174-INDIRECT(BI174&\"TruckRollingResistance\")),INDIRECT(BI174&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI174=0,0,ROUND(BG174/(INDEX(INDIRECT(BI174&\"TruckSpeedTable\"),MATCH(BF174,HaulMaterials,0),MATCH(IF(BK174-INDIRECT(BI174&\"TruckRollingResistance\")<0,0,BK174-INDIRECT(BI174&\"TruckRollingResistance\")),INDIRECT(BI174&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI174=0,0,ROUND(BG174/(INDEX(INDIRECT(BI174&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI174&\"TruckLoadedWeight\"),0),MATCH(IF(BK174-INDIRECT(BI174&\"TruckRollingResistance\")<0,0,BK174+INDIRECT(BI174&\"TruckRollingResistance\")),INDIRECT(BI174&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI174=0,0,ROUND(BG174/(INDEX(INDIRECT(BI174&\"TruckUHSpeedTable\"),MATCH(BF174,HaulMaterials,0),MATCH(IF(BK174-INDIRECT(BI174&\"TruckRollingResistance\")<0,0,BK174+INDIRECT(BI174&\"TruckRollingResistance\")),INDIRECT(BI174&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH174>=0,BN174,BO174)","v":0},{"$f":"IF(BH174>=0,BM174,BL174)","v":0},{"$f":"BP174+BQ174","v":0},{"$f":"IF(BI174=0,0,INDIRECT(BI174&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BI174=0,0,INDIRECT(BI174&\"TruckManuverDump\"))","v":0},{"$f":"IF(BI174=0,0,INDIRECT(BI174&IF(INDIRECT(BI174&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(N72),NOT(ISNUMBER(N72)),N72=\"\"),BR174+BS174+BT174+BU174,N72)","v":0},{"$f":"IF(BU174=0,0,IF(OR(ISBLANK(O72),NOT(ISNUMBER(O72)),O72=\"\"),IF((BV174-BU174)/BU174<=1,2,ROUNDUP((BV174-BU174)/BU174,0)),O72))","v":0},{"$f":"IF(BI174=0,0,ROUND((60/BV174)*INDIRECT(BI174&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BI174=0,0,ROUND(BW174*BX174*TruckOperator*INDIRECT(BI174&\"TruckJobEfficiency\")*INDIRECT(BI174&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(BY174=0,0,ROUND(BE174/BY174,HoursRounding))","v":0},{"$f":"IF(BI174=0,0,ROUND(IF(BZ174<1,1,BZ174)*((BW174*INDIRECT(BI174&\"TruckEquipRate\"))+INDIRECT(BI174&\"LoaderEquipRate\")+INDIRECT(BI174&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BI174=0,0,ROUND(IF(BZ174<1,1,BZ174)*((BW174*INDIRECT(BI174&\"TruckLaborRate\"))+INDIRECT(BI174&\"LoaderLaborRate\")+INDIRECT(BI174&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"CA174+CB174","v":0},{"$f":"ROUND(BG174/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BK174-HaulScraperRollingResistance<0,0,BK174-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF174=0,0,ROUND(BG174/(INDEX(HaulScraperSpeedTable,MATCH(BF174,HaulMaterials,0)+1,MATCH(IF(BK174-HaulScraperRollingResistance<0,0,BK174-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BG174/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BK174-HaulScraperRollingResistance<0,0,BK174+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BG174=0,0,ROUND(BG174/(INDEX(HaulScraperUHSpeedTable,MATCH(BF174,HaulMaterials,0),MATCH(IF(BK174-HaulScraperRollingResistance<0,0,BK174+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BH174>=0,CF174,CG174)","v":0},{"$f":"IF(BH174>=0,CE174,CD174)","v":0},{"$f":"CH174+CI174","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(N72),NOT(ISNUMBER(N72)),N72=\"\"),CJ174+CK174,N72)","v":1.2},{"$f":"IF(OR(ISBLANK(O72),NOT(ISNUMBER(O72)),O72=\"\"),IF(TRUNC(CJ174/CK174,0)<1,1,ROUND(CJ174/CK174,0)+1),O72)","v":1},{"$f":"ROUND((60/(CJ174+CK174)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*ScraperOperator)*CM174,CubesRounding)","v":1204},{"$f":"IF(BE174/CN174<1,1,ROUND(BE174/CN174,HoursRounding))","v":1},{"$f":"ROUND(IF(CO174<1,1,CO174)*((CM174*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":879},{"$f":"ROUND(IF(CO174<1,1,CO174)*((CM174*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":181},{"$f":"CP174+CQ174","v":1060},{"$f":"ROUND(BG174/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BK174-TandemScraperRollingResistance<0,0,BK174-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF174=0,0,ROUND(BG174/(INDEX(TandemScraperSpeedTable,MATCH(BF174,HaulMaterials,0)+1,MATCH(IF(BK174-TandemScraperRollingResistance<0,0,BK174-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND((BG174/VLOOKUP(BK174+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP(BK174+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(BG174/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BK174-TandemScraperRollingResistance<0,0,BK174+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF174=0,0,ROUND(BG174/(INDEX(TandemScraperUHSpeedTable,MATCH(BF174,HaulMaterials,0),MATCH(IF(BK174-TandemScraperRollingResistance<0,0,BK174+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BH174>=0,CT174,CS174)","v":0},{"$f":"CW174+CX174","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(N72),NOT(ISNUMBER(N72)),N72=\"\"),SUM(CY174:CZ174),N72)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(O72),NOT(ISNUMBER(O72)),O72=\"\"),IF(TRUNC(CY174/CZ174,0)<2,2,TRUNC(CY174/CZ174,0)+IF(MOD(TRUNC(CY174/CZ174,0),2),1,0)),O72+IF(MOD(O72,2)>0,1))","v":2},{"$f":"ROUND((60/(CY174+CZ174)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*ScraperOperator)*DB174,CubesRounding)","v":2626},{"$f":"ROUND(BE174/DC174,HoursRounding)","v":0},{"$f":"ROUND(IF(DD174<1,1,DD174)*((DB174*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(DD174<1,1,DD174)*((DB174*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"DE174+DF174","v":846}]
[1,"Residue Pond A",630,"725C2/966M/D6T",7.3000000000000007,3,349,2,552,1239,1791,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RIGHT(BJ175,5)=\"Truck\",BV175,IF(BJ175=\"Scraper Dozer\",CL175,IF(BJ175=\"Tandem Scraper\",DA175,0)))","v":7.3000000000000007},{"$f":"IF(RIGHT(BJ175,5)=\"Truck\",BY175,IF(BJ175=\"Scraper Dozer\",CN175,IF(BJ175=\"Tandem Scraper\",DC175,0)))","v":349},0.39,12,{"$f":"ROUND((BD175*43620*(1/12)*BC175)/27,0)","v":630},"Alluvium",{"$f":"BQ33","v":2500},-5,"Small","Small Truck",{"$f":"ABS(BH175)","v":5},{"$f":"IF(BI175=0,0,ROUND(BG175/(INDEX(INDIRECT(BI175&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI175&\"TruckLoadedWeight\"),0),MATCH(IF(BK175-INDIRECT(BI175&\"TruckRollingResistance\")<0,0,BK175-INDIRECT(BI175&\"TruckRollingResistance\")),INDIRECT(BI175&\"TruckDownhillSlopes\"),-1))*88),2))","v":0.95},{"$f":"IF(BI175=0,0,ROUND(BG175/(INDEX(INDIRECT(BI175&\"TruckSpeedTable\"),MATCH(BF175,HaulMaterials,0),MATCH(IF(BK175-INDIRECT(BI175&\"TruckRollingResistance\")<0,0,BK175-INDIRECT(BI175&\"TruckRollingResistance\")),INDIRECT(BI175&\"TruckDownhillSlopes\"),-1))*88),2))","v":1.1100000000000001},{"$f":"IF(BI175=0,0,ROUND(BG175/(INDEX(INDIRECT(BI175&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI175&\"TruckLoadedWeight\"),0),MATCH(IF(BK175-INDIRECT(BI175&\"TruckRollingResistance\")<0,0,BK175+INDIRECT(BI175&\"TruckRollingResistance\")),INDIRECT(BI175&\"TruckUHSlopes\"),-1))*88),2))","v":1.39},{"$f":"IF(BI175=0,0,ROUND(BG175/(INDEX(INDIRECT(BI175&\"TruckUHSpeedTable\"),MATCH(BF175,HaulMaterials,0),MATCH(IF(BK175-INDIRECT(BI175&\"TruckRollingResistance\")<0,0,BK175+INDIRECT(BI175&\"TruckRollingResistance\")),INDIRECT(BI175&\"TruckUHSlopes\"),-1))*88),2))","v":2.4500000000000002},{"$f":"IF(BH175>=0,BN175,BO175)","v":2.4500000000000002},{"$f":"IF(BH175>=0,BM175,BL175)","v":0.95},{"$f":"BP175+BQ175","v":3.4000000000000004},{"$f":"IF(BI175=0,0,INDIRECT(BI175&\"TruckManuverLoad\"))","v":0.7},{"$f":"IF(BI175=0,0,INDIRECT(BI175&\"TruckManuverDump\"))","v":1.1000000000000001},{"$f":"IF(BI175=0,0,INDIRECT(BI175&IF(INDIRECT(BI175&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":2.1},7.3000000000000007,3,{"$f":"IF(BI175=0,0,ROUND((60/BV175)*INDIRECT(BI175&\"TruckAvgCapacity\"),CubesRounding))","v":140},{"$f":"IF(BI175=0,0,ROUND(BW175*BX175*TruckOperator*INDIRECT(BI175&\"TruckJobEfficiency\")*INDIRECT(BI175&\"TruckAltitudeDeration\"),CubesRounding))","v":349},{"$f":"IF(BY175=0,0,ROUND(BE175/BY175,HoursRounding))","v":2},{"$f":"IF(BI175=0,0,ROUND(IF(BZ175<1,1,BZ175)*((BW175*INDIRECT(BI175&\"TruckEquipRate\"))+INDIRECT(BI175&\"LoaderEquipRate\")+INDIRECT(BI175&\"TruckDozerEquipRate\")),0))","v":1239},{"$f":"IF(BI175=0,0,ROUND(IF(BZ175<1,1,BZ175)*((BW175*INDIRECT(BI175&\"TruckLaborRate\"))+INDIRECT(BI175&\"LoaderLaborRate\")+INDIRECT(BI175&\"TruckDozerLaborRate\")),0))","v":552},{"$f":"CA175+CB175","v":1791},{"$f":"ROUND(BG175/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BK175-HaulScraperRollingResistance<0,0,BK175-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0.95},{"$f":"IF(BF175=0,0,ROUND(BG175/(INDEX(HaulScraperSpeedTable,MATCH(BF175,HaulMaterials,0)+1,MATCH(IF(BK175-HaulScraperRollingResistance<0,0,BK175-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":1.0900000000000001},{"$f":"ROUND(BG175/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BK175-HaulScraperRollingResistance<0,0,BK175+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":1.62},2.54,{"$f":"IF(BH175>=0,CF175,CG175)","v":2.54},{"$f":"IF(BH175>=0,CE175,CD175)","v":0.95},{"$f":"CH175+CI175","v":3.49},1.2,4.6900000000000004,4,{"$f":"ROUND((60/(CJ175+CK175)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*ScraperOperator)*CM175,CubesRounding)","v":1232},{"$f":"IF(BE175/CN175<1,1,ROUND(BE175/CN175,HoursRounding))","v":1},{"$f":"ROUND(IF(CO175<1,1,CO175)*((CM175*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":1552},{"$f":"ROUND(IF(CO175<1,1,CO175)*((CM175*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":361},{"$f":"CP175+CQ175","v":1913},{"$f":"ROUND(BG175/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BK175-TandemScraperRollingResistance<0,0,BK175-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0.95},{"$f":"IF(BF175=0,0,ROUND(BG175/(INDEX(TandemScraperSpeedTable,MATCH(BF175,HaulMaterials,0)+1,MATCH(IF(BK175-TandemScraperRollingResistance<0,0,BK175-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0.95},{"$f":"ROUND((BG175/VLOOKUP(BK175+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP(BK175+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":1.24},{"$f":"ROUND(BG175/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BK175-TandemScraperRollingResistance<0,0,BK175+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0.98},{"$f":"IF(BF175=0,0,ROUND(BG175/(INDEX(TandemScraperUHSpeedTable,MATCH(BF175,HaulMaterials,0),MATCH(IF(BK175-TandemScraperRollingResistance<0,0,BK175+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":1.87},{"$f":"IF(BH175>=0,CT175,CS175)","v":0.95},{"$f":"CW175+CX175","v":2.8200000000000003},1.1000000000000001,3.9200000000000004,2,{"$f":"ROUND((60/(CY175+CZ175)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*ScraperOperator)*DB175,CubesRounding)","v":737},{"$f":"ROUND(BE175/DC175,HoursRounding)","v":1},{"$f":"ROUND(IF(DD175<1,1,DD175)*((DB175*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(DD175<1,1,DD175)*((DB175*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"DE175+DF175","v":846}]
[2,"Residue Pond B",355,"725C2/966M/D6T",7.3000000000000007,3,349,1,276,619,895,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3000000000000007,349,0.22,12,355,"Alluvium",{"$f":"BQ34","v":2500},-5,"Small","Small Truck",5,0.95,1.1100000000000001,1.39,2.4500000000000002,2.4500000000000002,0.95,3.4000000000000004,0.7,1.1000000000000001,2.1,7.3000000000000007,3,140,349,1,619,276,895,0.95,1.0900000000000001,1.62,2.54,2.54,0.95,3.49,1.2,4.6900000000000004,4,1232,1,1552,361,1913,0.95,0.95,1.24,0.98,1.87,0.95,2.8200000000000003,1.1000000000000001,3.9200000000000004,2,737,0,665,181,846]
[3,"ARD Lime Treatment Pond A",452,"725C2/966M/D6T",6.4,3,396,1,276,619,895,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4,396,0.28000000000000003,12,452,"Alluvium",{"$f":"BQ35","v":2500},5,"Small","Small Truck",5,0.95,1.1100000000000001,1.39,2.4500000000000002,1.39,1.1100000000000001,2.5,0.7,1.1000000000000001,2.1,6.4,3,159,396,1,619,276,895,0.95,1.0900000000000001,1.62,2.54,1.62,1.0900000000000001,2.71,1.2,3.91,3,1108,1,1327,301,1628,0.95,0.95,1.24,0.98,1.87,0.95,2.8200000000000003,1.1000000000000001,3.9200000000000004,2,737,1,665,181,846]
[4,"ARD Lime Treatment Pond B",452,"725C2/966M/D6T",6.4,3,396,1,276,619,895,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4,396,0.28000000000000003,12,452,"Alluvium",{"$f":"BQ36","v":2500},5,"Small","Small Truck",5,0.95,1.1100000000000001,1.39,2.4500000000000002,1.39,1.1100000000000001,2.5,0.7,1.1000000000000001,2.1,6.4,3,159,396,1,619,276,895,0.95,1.0900000000000001,1.62,2.54,1.62,1.0900000000000001,2.71,1.2,3.91,3,1108,1,1327,301,1628,0.95,0.95,1.24,0.98,1.87,0.95,2.8200000000000003,1.1000000000000001,3.9200000000000004,2,737,1,665,181,846]
[5,"ARD Lime Treatment Evaporation Pond A",824,"725C2/966M/D6T",6.4,3,396,2,552,1239,1791,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4,396,0.51,12,824,"Alluvium",{"$f":"BQ37","v":2500},5,"Small","Small Truck",5,0.95,1.1100000000000001,1.39,2.4500000000000002,1.39,1.1100000000000001,2.5,0.7,1.1000000000000001,2.1,6.4,3,159,396,2,1239,552,1791,0.95,1.0900000000000001,1.62,2.54,1.62,1.0900000000000001,2.71,1.2,3.91,3,1108,1,1327,301,1628,0.95,0.95,1.24,0.98,1.87,0.95,2.8200000000000003,1.1000000000000001,3.9200000000000004,2,737,1,665,181,846]
[6,"ARD Lime Treatment Evaporation Pond B",1131,"725C2/966M/D6T",6.4,3,396,3,829,1858,2687,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RIGHT(BJ180,5)=\"Truck\",BV180,IF(BJ180=\"Scraper Dozer\",CL180,IF(BJ180=\"Tandem Scraper\",DA180,0)))","v":6.4},{"$f":"IF(RIGHT(BJ180,5)=\"Truck\",BY180,IF(BJ180=\"Scraper Dozer\",CN180,IF(BJ180=\"Tandem Scraper\",DC180,0)))","v":396},0.7,12,{"$f":"ROUND((BD180*43620*(1/12)*BC180)/27,0)","v":1131},"Alluvium",{"$f":"BQ38","v":2500},{"$f":"BR38","v":5},"Small","Small Truck",{"$f":"ABS(BH180)","v":5},{"$f":"IF(BI180=0,0,ROUND(BG180/(INDEX(INDIRECT(BI180&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI180&\"TruckLoadedWeight\"),0),MATCH(IF(BK180-INDIRECT(BI180&\"TruckRollingResistance\")<0,0,BK180-INDIRECT(BI180&\"TruckRollingResistance\")),INDIRECT(BI180&\"TruckDownhillSlopes\"),-1))*88),2))","v":0.95},1.1100000000000001,{"$f":"IF(BI180=0,0,ROUND(BG180/(INDEX(INDIRECT(BI180&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI180&\"TruckLoadedWeight\"),0),MATCH(IF(BK180-INDIRECT(BI180&\"TruckRollingResistance\")<0,0,BK180+INDIRECT(BI180&\"TruckRollingResistance\")),INDIRECT(BI180&\"TruckUHSlopes\"),-1))*88),2))","v":1.39},2.4500000000000002,{"$f":"IF(BH180>=0,BN180,BO180)","v":1.39},{"$f":"IF(BH180>=0,BM180,BL180)","v":1.1100000000000001},{"$f":"BP180+BQ180","v":2.5},{"$f":"IF(BI180=0,0,INDIRECT(BI180&\"TruckManuverLoad\"))","v":0.7},{"$f":"IF(BI180=0,0,INDIRECT(BI180&\"TruckManuverDump\"))","v":1.1000000000000001},{"$f":"IF(BI180=0,0,INDIRECT(BI180&IF(INDIRECT(BI180&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":2.1},6.4,3,{"$f":"IF(BI180=0,0,ROUND((60/BV180)*INDIRECT(BI180&\"TruckAvgCapacity\"),CubesRounding))","v":159},396,{"$f":"IF(BY180=0,0,ROUND(BE180/BY180,HoursRounding))","v":3},{"$f":"IF(BI180=0,0,ROUND(IF(BZ180<1,1,BZ180)*((BW180*INDIRECT(BI180&\"TruckEquipRate\"))+INDIRECT(BI180&\"LoaderEquipRate\")+INDIRECT(BI180&\"TruckDozerEquipRate\")),0))","v":1858},{"$f":"IF(BI180=0,0,ROUND(IF(BZ180<1,1,BZ180)*((BW180*INDIRECT(BI180&\"TruckLaborRate\"))+INDIRECT(BI180&\"LoaderLaborRate\")+INDIRECT(BI180&\"TruckDozerLaborRate\")),0))","v":829},{"$f":"CA180+CB180","v":2687},0.95,1.0900000000000001,1.62,2.54,{"$f":"IF(BH180>=0,CF180,CG180)","v":1.62},{"$f":"IF(BH180>=0,CE180,CD180)","v":1.0900000000000001},{"$f":"CH180+CI180","v":2.71},1.2,3.91,3,1108,{"$f":"IF(BE180/CN180<1,1,ROUND(BE180/CN180,HoursRounding))","v":1},1327,301,{"$f":"CP180+CQ180","v":1628},0.95,0.95,1.24,0.98,1.87,{"$f":"IF(BH180>=0,CT180,CS180)","v":0.95},{"$f":"CW180+CX180","v":2.8200000000000003},1.1000000000000001,3.9200000000000004,2,737,{"$f":"ROUND(BE180/DC180,HoursRounding)","v":2},1329,361,{"$f":"DE180+DF180","v":1690}]
[]
[null,null,{"$f":"IF(SUM(C174:C181)=0,0,SUM(C174:C181))","v":3844},null,null,null,null,{"$f":"IF(SUM(H174:H181)=0,0,SUM(H174:H181))","v":10},{"$f":"IF(SUM(I174:I181)=0,0,SUM(I174:I181))","v":2761},{"$f":"IF(SUM(J174:J181)=0,0,SUM(J174:J181))","v":6193},{"$f":"IF(SUM(K174:K181)=0,0,SUM(K174:K181))","v":8954}]
[]
[{"$f":"ThisSheetName(A185)&\" - \"&VLOOKUP(A185,TableTitles,2)","v":"Process Ponds - Revegetation Costs"}]
[12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revegetation"]
[null,"Description\n(required)","Surface Area","Revegetation Labor Cost","Revegetation Equipment Cost","Revgetation Material Cost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Footprint","Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acres"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(ISBLANK(B32),\"\",IF(Metric,ROUND(Ac2Ha*BA188,2),BA188))","v":""},{"$f":"IF(OR(P72=\"None\",ISBLANK(P72)),0,BC188)","v":0},{"$f":"IF(OR(P72=\"None\",ISBLANK(P72)),0,BB188)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISERROR(BG188)),0,BG188)","v":0},{"$f":"IF(AND(D188=\"\",E188=0,F188=0),0,SUM(D188:F188))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BA138=0,0,IF(BA138/43560<0.1,0.1,ROUND(BA138/43560,1)))","v":0},{"$f":"IF(OR(P72=\"None\",ISBLANK(P72),BA188=0),0,IF(BA188<1,SeedEquipPondFlat,ROUND(SeedEquipPondFlat*BA188,0)))","v":0},{"$f":"IF(OR(P72=\"None\",ISBLANK(P72),BA188=0),0,IF(BA188<1,SeedLaborPondFlat,ROUND(SeedLaborPondFlat*BA188,0)))","v":0},{"$f":"IF(OR(P72=\"None\",ISBLANK(P72),BA188=0),0,ROUND(INDEX(SeedMixArray,MATCH(P72,SeedMixes,0),4)*C188,0))","v":0},{"$f":"IF(OR(Q72=\"None\",ISBLANK(Q72),BA188=0),0,ROUND(INDEX(MulchArray,MATCH(Q72,Mulches,0),4)*C188,0))","v":0},{"$f":"IF(OR(R72=\"None\",ISBLANK(R72),BA188=0),0,ROUND(INDEX(FertilizerArray,MATCH(R72,Fertilizers,0),4)*C188,0))","v":0},{"$f":"IF(AND(BD188=\"\",BE188=\"\",BF188=\"\"),0,SUM(BD188:BF188))","v":0},{"$f":"IF(OR(P119=\"None\",ISBLANK(P119)),0,ROUND(BB188+BC188+BG188,0))","v":0}]
[1,"Residue Pond A",0.4,175,100,96,{"$f":"IF(AND(D189=\"\",E189=0,F189=0),0,SUM(D189:F189))","v":371},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,100,175,96,0,0,{"$f":"IF(AND(BD189=\"\",BE189=\"\",BF189=\"\"),0,SUM(BD189:BF189))","v":96},0]
[2,"Residue Pond B",0.2,175,100,48,323,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,100,175,48,0,0,48,0]
[3,"ARD Lime Treatment Pond A",0.3,175,100,72,347,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,100,175,72,0,0,72,0]
[4,"ARD Lime Treatment Pond B",0.3,175,100,72,347,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,100,175,72,0,0,72,0]
[5,"ARD Lime Treatment Evaporation Pond A",0.5,175,100,121,396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,100,175,121,0,0,121,0]
[6,"ARD Lime Treatment Evaporation Pond B",0.7,175,100,169,{"$f":"IF(AND(D194=\"\",E194=0,F194=0),0,SUM(D194:F194))","v":444},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,100,175,169,0,0,{"$f":"IF(AND(BD194=\"\",BE194=\"\",BF194=\"\"),0,SUM(BD194:BF194))","v":169},0]
[null,{"$f":"IF(ISBLANK(B63),\"\",B63)","v":""},{"$f":"IF(ISBLANK(B63),\"\",BA195)","v":""},{"$f":"IF(OR(P120=\"None\",ISBLANK(P120)),\"\",BC195)","v":""},{"$f":"IF(OR(P120=\"None\",ISBLANK(P120)),\"\",BB195)","v":""},{"$f":"IF(OR(P120=\"None\",ISBLANK(P120)),\"\",BG195)","v":""},{"$f":"IF(AND(D195=\"\",E195=\"\",F195=\"\"),\"\",SUM(D195:F195))","v":""}]
[null,null,{"$f":"IF(SUM(C188:C195)=0,0,SUM(C188:C195))","v":2.4000000000000004},{"$f":"IF(SUM(D188:D195)=0,0,SUM(D188:D195))","v":1050},{"$f":"IF(SUM(E188:E195)=0,0,SUM(E188:E195))","v":600},{"$f":"IF(SUM(F188:F195)=0,0,SUM(F188:F195))","v":578},{"$f":"IF(SUM(G188:G195)=0,0,SUM(G188:G195))","v":2228}]
[]
[]
[{"$f":"ThisSheetName(A200)&\" - \"&VLOOKUP(A200,TableTitles,2)","v":"Process Ponds - Evaporation/Evapotranspiration Cell Liners"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[16,null,"Liner Repair",null,null,null,null,"Other Geosynthetics",null,null,null,null,"Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liner Repair/replacement information",null,null,null,null,"Other geosynthetics",null,null,"Liners",null,null,null,"Geotextile"]
[null,"Description\n(required)","Surface Area","Material Costs","Labor Cost","Equipment Cost","Total Liner Cost","Surface Area","Material Costs","Labor Cost","Equipment Cost","Total Geosynthetic Cost","Subtotal","Markup","Total Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pond Bottom Area","End surface area","Side surface area","Liner Surface Area","Total Liner Area","Area (assumes pond top)","Total Geofabric",null,"Liner Material","Liner Labor","Liner Equipment","Liner Premium","Geotextile Material","Geotextile Labor","Geotextile Equipment","Geotextile Premium"]
[null,null,{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft2","ft2","ft2","ft2","ft2","ft2","ft2",null,{"$f":"IF(Metric,\"$/m2\",\"$/ft2\")","v":"$/ft2"},{"$f":"IF(Metric,\"$/m2\",\"$/ft2\")","v":"$/ft2"},{"$f":"IF(Metric,\"$/m2\",\"$/ft2\")","v":"$/ft2"},"%",{"$f":"IF(Metric,\"$/m2\",\"$/ft2\")","v":"$/ft2"},{"$f":"IF(Metric,\"$/m2\",\"$/ft2\")","v":"$/ft2"},{"$f":"IF(Metric,\"$/m2\",\"$/ft2\")","v":"$/ft2"},"%"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(J32),ISBLANK(K32),ISBLANK(L32),ISBLANK(M32),ISBLANK(C89)),0,IF(Metric,ROUND(Ft2_2_M2*(BE203),0),BE203))","v":0},{"$f":"IF(OR(ISBLANK(B32),C203=0),0,BI203*C203)","v":0},{"$f":"IF(OR(ISBLANK(B32),C203=0),0,BJ203*C203)","v":0},{"$f":"IF(OR(ISBLANK(B32),C203=0),0,BK203*C203)","v":0},{"$f":"IF(OR(ISBLANK(B32),C203=0),0,SUM(D203:F203))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(J32),ISBLANK(K32),ISBLANK(L32),ISBLANK(M32),ISBLANK(C89)),0,IF(Metric,ROUND(Ft2_2_M2*(BG203),0),BG203))","v":0},{"$f":"IF(OR(ISBLANK(B32),H203=0),0,BM203*H203)","v":0},{"$f":"IF(OR(ISBLANK(B32),H203=0),0,BN203*H203)","v":0},{"$f":"IF(OR(ISBLANK(B32),H203=0),0,BO203*H203)","v":0},{"$f":"IF(OR(ISBLANK(B32),H203=0),0,SUM(I203:K203))","v":0},{"$f":"IF(OR(ISBLANK(B32),AND(C203=0,H203=0)),0,G203+L203)","v":0},{"$f":"M203*O89","v":0},{"$f":"IF(OR(ISBLANK(B32),C203=\"\"),0,SUM(M203:N203))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE138*BF138","v":0},{"$f":"ROUND(BG138*(BD138+BF138)/2,0)","v":0},{"$f":"ROUND(BG138*(BC138+BE138)/2,0)","v":0},{"$f":"BA203+(2*BB203)+(2*BC203)","v":0},{"$f":"BD203*BA89*IF(BB89=\"Repair\",0.1,1)","v":0},{"$f":"BA138","v":0},{"$f":"BF203*G89","v":0},null,{"$f":"IF(ISBLANK(D89),0,INDEX(LinerCostTable,MATCH(D89,LinerTypes,0)+3,6))","v":0},{"$f":"IF(BI203=0,0,INDEX(LinerCostTable,MATCH(D89,LinerTypes,0),7))","v":0},{"$f":"IF(BI203=0,0,INDEX(LinerCostTable,MATCH(D89,LinerTypes,0),8))","v":0},{"$f":"IF(BI203=0,0,INDEX(LinerCostTable,MATCH(D89,LinerTypes,0),9))","v":0},{"$f":"INDEX(LinerCostTable,MATCH(\"Geotextile\",Geofabrics,0),6)","v":0},{"$f":"INDEX(LinerCostTable,MATCH(\"Geotextile\",Geofabrics,0),7)","v":0.96},{"$f":"INDEX(LinerCostTable,MATCH(\"Geotextile\",Geofabrics,0),8)","v":0.44},{"$f":"INDEX(LinerCostTable,MATCH(\"Geotextile\",Geofabrics,0),9)","v":""}]
[1,"Residue Pond A",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9384,1512,2772,{"$f":"BA204+(2*BB204)+(2*BC204)","v":17952},0,{"$f":"BA139","v":17000},0,null,0,0,0,0,0,0.96,0.44,""]
[2,"Residue Pond B",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4380,1368,1602,10320,0,9660,0,null,0,0,0,0,0,0.96,0.44,""]
[3,"ARD Lime Treatment Pond A",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7056,884,1794,12412,0,12000,0,null,0,0,0,0,0,0.96,0.44,""]
[4,"ARD Lime Treatment Pond B",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7056,884,1794,12412,0,12000,0,null,0,0,0,0,0,0.96,0.44,""]
[5,"ARD Lime Treatment Evaporation Pond A",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12354,1332,4122,23262,0,22050,0,null,0,0,0,0,0,0.96,0.44,""]
[6,"ARD Lime Treatment Evaporation Pond B",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18395,1458,5382,{"$f":"BA209+(2*BB209)+(2*BC209)","v":32075},0,{"$f":"BA144","v":30555},0,null,0,0,0,0,0,0.96,0.44,""]
[]
[null,null,{"$f":"IF(SUM(C203:C210)=0,0,SUM(C203:C210))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$f":"ThisSheetName(A215)&\" - \"&VLOOKUP(A215,TableTitles,2)","v":"Process Ponds - Evaporation/Evapotranspiration Cell Piping"}]
[17,null,"Cell Piping",null,null,null,null,"Connector Piping",null,null,null,null,"Drainfield Piping",null,null,null,null,"Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other geosynthetics",null,null,"Cell Piping",null,null,"Connector Piping",null,null,"Drainfield Piping"]
[null,"Description\n(required)","Total Cell Pipe Length (1)","Material Costs","Labor Cost","Equipment Cost","Total Cost","Total Connector Pipe Length (1)","Material Costs","Labor Cost","Equipment Cost","Total Cost","Total Drainfield Pipe Length","Material Costs","Labor Cost","Equipment Cost","Total Cost","Subtotal","Markup","Total Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cell Pipe Length","Connector Pipe","Drainfield Lake","Area (assumes pond top)","Total Geofabric",null,"Cell Pipe Material","Cell Pipe Labor","Cell Pipe Equipment","Connector Pipe Material","Connector Pipe Labor","Connector Pipe Equipment","Drainfield Pipe Material","Drainfield Pipe Labor","Drainfield Pipe Equipment"]
[null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft",null,null,"ft2","ft2",null,{"$f":"IF(Metric,\"$/m\",\"$/ft\")","v":"$/ft"},{"$f":"IF(Metric,\"$/m\",\"$/ft\")","v":"$/ft"},{"$f":"IF(Metric,\"$/m\",\"$/ft\")","v":"$/ft"},{"$f":"IF(Metric,\"$/m\",\"$/ft\")","v":"$/ft"},"$/ft","$/ft","$/ft","$/ft","$/ft"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(J32),AND(ISBLANK(J89),ISBLANK(H89)),ISBLANK(K32),ISBLANK(L32),ISBLANK(M32)),0,IF(Metric,ROUND(Ft2M*(BA218),0),BA218))","v":0},{"$f":"IF(OR(ISBLANK(Q32),C218=0,C218=\"\"),0,BG218*C218)","v":0},{"$f":"IF(OR(ISBLANK(Q32),C218=0,C218=\"\"),0,BH218*C218)","v":0},{"$f":"IF(OR(ISBLANK(Q32),C218=0,C218=\"\"),0,BI218*C218)","v":0},{"$f":"IF(OR(ISBLANK(B32),C218=0,C218=\"\"),0,SUM(D218:F218))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(K89)),0,IF(Metric,ROUND(Ft2_2_M2*(BB218),0),BB218))","v":0},{"$f":"IF(OR(ISBLANK(B32),H218=0),0,BJ218*H218)","v":0},{"$f":"IF(OR(ISBLANK(B32),H218=0),0,BK218*H218)","v":0},{"$f":"IF(OR(ISBLANK(B32),H218=0),0,BL218*H218)","v":0},{"$f":"IF(OR(ISBLANK(H32),H218=\"\"),0,SUM(I218:K218))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(M89)),0,IF(Metric,ROUND(Ft2_2_M2*(BC218),0),BC218))","v":0},{"$f":"IF(OR(ISBLANK(B32),AND(M218=0,ISBLANK(N89))),0,IF(OR(AND(M218<>0,ISBLANK(N89)),AND(M218=0,NOT(ISBLANK(N89)))),\"Pipe Info\",BM218*M218))","v":0},{"$f":"IF(OR(ISBLANK(B32),AND(M218=0,ISBLANK(N89))),0,IF(OR(AND(M218<>0,ISBLANK(N89)),AND(M218=0,NOT(ISBLANK(N89)))),\"Pipe Info\",BN218*M218))","v":0},{"$f":"IF(OR(ISBLANK(B32),AND(M218=0,ISBLANK(N89))),0,IF(OR(AND(M218<>0,ISBLANK(N89)),AND(M218=0,NOT(ISBLANK(N89)))),\"Pipe Info\",BL218*M218))","v":0},{"$f":"IF(OR(ISBLANK(B32),M218=0),0,SUM(N218:P218))","v":0},{"$f":"IF(ISBLANK(B32),0,G218+L218+Q218)","v":0},{"$f":"R218*O89","v":0},{"$f":"IF(ISBLANK(B32),0,SUM(R218:S218))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BC89=0,ISBLANK(J89)),0,IF(ISBLANK(J89),ROUNDUP(BB32/BC89,0)*BC32,BD89))","v":0},{"$f":"BE89","v":0},{"$f":"BF89","v":0},{"$f":"BA138","v":0},{"$f":"BF203*G89","v":0},null,{"$f":"IF(ISBLANK(I89),0,INDEX(DrainPipeCostTable,MATCH(I89,DrainpipeTypes,0)-1,6))","v":0},{"$f":"IF(ISBLANK(I89),0,INDEX(DrainPipeCostTable,MATCH(I89,DrainpipeTypes,0)-1,7))","v":0},{"$f":"IF(ISBLANK(I89),0,INDEX(DrainPipeCostTable,MATCH(I89,DrainpipeTypes,0)-1,8))","v":0},{"$f":"IF(ISBLANK(L89),0,INDEX(WaterPipeCostTable,MATCH(L89,WaterPipeTypes,0)-1,6))","v":0},{"$f":"IF(ISBLANK(L89),0,INDEX(WaterPipeCostTable,MATCH(L89,WaterPipeTypes,0)-1,7))","v":0},{"$f":"IF(ISBLANK(L89),0,INDEX(WaterPipeCostTable,MATCH(L89,WaterPipeTypes,0)-1,8))","v":0},{"$f":"IF(ISBLANK(N89),0,INDEX(DrainPipeCostTable,MATCH(N89,DrainpipeTypes,0)-1,6))","v":0},{"$f":"IF(ISBLANK(N89),0,INDEX(DrainPipeCostTable,MATCH(N89,DrainpipeTypes,0)-1,7))","v":0},{"$f":"IF(ISBLANK(N89),0,INDEX(DrainPipeCostTable,MATCH(N89,DrainpipeTypes,0)-1,8))","v":0}]
[1,"Residue Pond A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"BE90","v":0},0,{"$f":"BA139","v":17000},0,null,0,0,0,0,0,0,0,0,0]
[2,"Residue Pond B",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"BE91","v":0},0,9660,0,null,0,0,0,0,0,0,0,0,0]
[3,"ARD Lime Treatment Pond A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"BE92","v":0},0,12000,0,null,0,0,0,0,0,0,0,0,0]
[4,"ARD Lime Treatment Pond B",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"BE93","v":0},0,12000,0,null,0,0,0,0,0,0,0,0,0]
[5,"ARD Lime Treatment Evaporation Pond A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"BE94","v":0},0,22050,0,null,0,0,0,0,0,0,0,0,0]
[6,"ARD Lime Treatment Evaporation Pond B",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"BE95","v":0},{"$f":"BF95","v":0},{"$f":"BA144","v":30555},0,null,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"IF(SUM(C218:C225)=0,0,SUM(C218:C225))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Notes:"]
[null,"  1. Length of cell pipe = (Length of Pond / Pipe Spacing) * Width of Pond"]

{"sheet":"Yards, Etc.","index":17,"n_rows":160,"n_cols":191,"rows_kept":160,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"},null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
[]
[{"$f":"\"Yards, Etc. - \"&CostType&\" Cost Summary\"","v":"Yards, Etc. - FA Cost Summary"}]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Regrading Cost",{"$f":"SUMIF($BA$35:$BA$38,TRUE,L105:L108)","v":0},{"$f":"SUMIF($BA$35:$BA$38,TRUE,M105:M108)","v":0},"N/A",{"$f":"SUM(C13:E13)","v":0}]
[null,"Cover 1 Placement Cost",{"$f":"SUMIF($BA$35:$BA$38,TRUE,S116:S119)+SUMIF($BA$35:$BA$38,TRUE,V116:V119)+SUMIF($BA$35:$BA$38,TRUE,O116:O119)","v":0},{"$f":"SUMIF($BA$35:$BA$38,TRUE,P116:P119)+SUMIF($BA$35:$BA$38,TRUE,R116:R119)+SUMIF($BA$35:$BA$38,TRUE,T116:T119)+SUMIF($BA$35:$BA$38,TRUE,W116:W119)","v":0},"N/A",{"$f":"SUM(C14:E14)","v":0}]
[null,"Cover 2 Placement Cost",{"$f":"SUMIF($BA$35:$BA$38,TRUE,S129:S132)+SUMIF($BA$35:$BA$38,TRUE,V129:V132)+SUMIF($BA$35:$BA$38,TRUE,O129:O132)","v":0},{"$f":"SUMIF($BA$35:$BA$38,TRUE,P129:P132)+SUMIF($BA$35:$BA$38,TRUE,R129:R132)+SUMIF($BA$35:$BA$38,TRUE,T129:T132)+SUMIF($BA$35:$BA$38,TRUE,W129:W132)","v":0},"N/A",{"$f":"SUM(C15:E15)","v":0}]
[null,"Growth Media Placement Cost",{"$f":"SUMIF($BA$35:$BA$38,TRUE,I142:I145)","v":0},{"$f":"SUMIF($BA$35:$BA$38,TRUE,J142:J145)","v":0},"N/A",{"$f":"SUM(C16:E16)","v":0}]
[null,"Ripping/Scarifying Cost",{"$f":"SUMIF($BA$35:$BA$38,TRUE,G153:G156)","v":0},{"$f":"SUMIF($BA$35:$BA$38,TRUE,H153:H156)","v":0},"N/A",{"$f":"SUM(C17:E17)","v":0}]
[null,"Subtotal Earthworks",{"$f":"SUM(C13:C17)","v":0},{"$f":"SUM(D13:D17)","v":0},null,{"$f":"SUM(F13:F17)","v":0}]
[null,"Revegetation Cost",{"$f":"SUMIF($BA$35:$BA$38,TRUE,J153:J156)","v":0},{"$f":"SUMIF($BA$35:$BA$38,TRUE,K153:K156)","v":0},{"$f":"SUMIF($BA$35:$BA$38,TRUE,L153:L156)","v":0},{"$f":"SUM(C19:E19)","v":0}]
[null,"TOTALS",{"$f":"SUM(C18:C19)","v":0},{"$f":"SUM(D18:D19)","v":0},{"$f":"SUM(E18:E19)","v":0},{"$f":"F18+F19","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Input Converted to English Units"]
[]
[{"$f":"ThisSheetName(A1)&\" - \"&VLOOKUP(A32,TableTitles,2)","v":"Yards, Etc. - User Input"},null,null,null,null,null,null,null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each building or facility"]
[3,"Facility Description",null,null,null,null,null,null,null,"Physical",null,null,"Cover 1",null,null,"Cover 2",null,null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Physical",null,null,"Cover 1",null,null,"Cover 2",null,null,"Growth Media (upper layer)"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Area","Average Flat Area Long Dimension (ripping distance)","Regrade Volume\n(calculated elsewhere)","Cover Thickness","Haul Distance to Placement Location (2)","Slope to Placement Location","Cover Thickness","Haul Distance to Placement Location (2)","Slope to Placement Location","Growth \nMedia \nThickness","Haul Distance to Placement","Slope to Placement Location",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type","Area","Average Flat Area Long Dimension (ripping distance)","Regrade Volume\n(calculated elsewhere)","Cover Thickness","Distance \nfrom\nCover\nBorrow Area","Slope from \nFacility to \nBorrow Area","Cover Thickness","Distance \nfrom\nCover\nBorrow Area","Slope from \nFacility to \nBorrow Area","Growth \nMedia \nThickness","Distance \nfrom \nGrowth Media Stockpile","Slope from Facility to Stockpile"]
[-1,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acres","ft","cy","in","ft","% grade","in","ft","% grade","in","ft","% grade"]
[{"$f":"ROW(A35) - ROW($A$34)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(O35)>20,ABS(U35)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I35)))","v":false},{"$f":"IF(Metric,ROUND(Ha2Ac*J35,3),J35)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*K35,0),K35)","v":0},{"$f":"IF(ISBLANK(L35),0,IF(Metric,ROUND(M3_2_CY*L35,0),L35))","v":0},{"$f":"IF(Metric,ROUND(mm2in*M35,0),M35)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*N35,0),N35)","v":0},{"$f":"O35","v":0},{"$f":"IF(Metric,ROUND(mm2in*P35,0),P35)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*Q35,0),Q35)","v":0},{"$f":"R35","v":0},{"$f":"IF(Metric,ROUND(mm2in*S35,0),S35)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*T35,0),T35)","v":0},{"$f":"U35","v":0}]
[{"$f":"ROW(A36) - ROW($A$34)-1","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(O36)>20,ABS(U36)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I36)))","v":false},{"$f":"IF(Metric,ROUND(Ha2Ac*J36,3),J36)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*K36,0),K36)","v":0},{"$f":"IF(ISBLANK(L36),0,IF(Metric,ROUND(M3_2_CY*L36,0),L36))","v":0},{"$f":"IF(Metric,ROUND(mm2in*M36,0),M36)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*N36,0),N36)","v":0},{"$f":"O36","v":0},{"$f":"IF(Metric,ROUND(mm2in*P36,0),P36)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*Q36,0),Q36)","v":0},{"$f":"R36","v":0},{"$f":"IF(Metric,ROUND(mm2in*S36,0),S36)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*T36,0),T36)","v":0},{"$f":"U36","v":0}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I37)))","v":false},{"$f":"IF(Metric,ROUND(Ha2Ac*J37,3),J37)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*K37,0),K37)","v":0},{"$f":"IF(ISBLANK(L37),0,IF(Metric,ROUND(M3_2_CY*L37,0),L37))","v":0},{"$f":"IF(Metric,ROUND(mm2in*M37,0),M37)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*N37,0),N37)","v":0},0,{"$f":"IF(Metric,ROUND(mm2in*P37,0),P37)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*Q37,0),Q37)","v":0},0,{"$f":"IF(Metric,ROUND(mm2in*S37,0),S37)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*T37,0),T37)","v":0},0]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. Input distance from crusher to placement location if material to be crushed, screened or compacted"]
[null,"  3. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivity Sheet)"]
[]
[]
[]
[]
[]
[{"$f":"ThisSheetName(A18)&\" - \"&VLOOKUP(A50,TableTitles,2)","v":"Yards, Etc. - User Input (Cont.)"}]
[4,"Facility Description","Cover 1 - Crushing & Screening",null,null,null,null,null,null,null,null,"Cover 2 - Crushing & Screening",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover 1",null,null,null,null,"Cover 2"]
[null,"Description\n(required)","Crush\nMaterial","\nScreen\nMaterial","Loss to Crushing/\nScreening","Haul Distance to Crusher (1)","Slope \nfrom \nCover Borrow","Haul to Crusher Fleet (2)","Compact\nAfter \nPlacement?","Cycle Time Override","Maximum\nFleet Size","Crush\nMaterial","\nScreen\nMaterial","Loss to Crushing/\nScreening","Haul Distance to Crusher (1)","Slope \nfrom \nCover Borrow","Haul to Crusher Fleet (2)","Compact\nAfter \nPlacement?","Cycle Time Override","Maximum\nFleet Size",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haul (long or short)","Fleet error","Crusher Haul Fleet","Distance to Crusher","Slope to Crusher","Haul (long or short)","Fleet error","Crusher Haul Fleet","Distance to Crusher","Slope to Crusher"]
[-1,null,"(select)","(select)","%",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(select)","(select)","(user override)","(user override)","(select)","(select)","%",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(select)","(select)","(user override)","(user override)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","% grade",null,null,null,"ft","% grade"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(P53)>20,ABS(P53)>20,ABS(P53)>20,ABS(P53)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(F53),0,IF(F53<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BA53=\"ShortHaul\",RIGHT(H53,6)<>\"Loader\"),AND(BA53=\"LongHaul\",RIGHT(H53,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(H53),0,LEFT(H53,SEARCH(\" \",H53)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*F53,0),F53)","v":0},{"$f":"G53","v":0},{"$f":"IF(ISBLANK(O53),0,IF(O53<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BF53=\"ShortHaul\",RIGHT(Q53,6)<>\"Loader\"),AND(BF53=\"LongHaul\",RIGHT(Q53,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(Q53),0,LEFT(Q53,SEARCH(\" \",Q53)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*O53,0),O53)","v":0},{"$f":"P53","v":0}]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(P54)>20,ABS(P54)>20,ABS(P54)>20,ABS(P54)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(F54),0,IF(F54<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BA54=\"ShortHaul\",RIGHT(H54,6)<>\"Loader\"),AND(BA54=\"LongHaul\",RIGHT(H54,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(H54),0,LEFT(H54,SEARCH(\" \",H54)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*F54,0),F54)","v":0},{"$f":"G54","v":0},{"$f":"IF(ISBLANK(O54),0,IF(O54<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BF54=\"ShortHaul\",RIGHT(Q54,6)<>\"Loader\"),AND(BF54=\"LongHaul\",RIGHT(Q54,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(Q54),0,LEFT(Q54,SEARCH(\" \",Q54)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*O54,0),O54)","v":0},{"$f":"P54","v":0}]
[2,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Notes:"]
[null,"1. Input distance to crusher if material to be crushed or screened"]
[null,{"$f":"\"2. if distance from borrow <\"&ShortHaulDist&IF(Metric,\" m\",\" ft\")&\" must select loader fleet\"","v":"2. if distance from borrow <60.96 ft must select loader fleet"}]
[]
[{"$f":"ThisSheetName(A32)&\" - \"&VLOOKUP(A63,TableTitles,2)","v":"Yards, Etc. - User Input (Cont.)"},null,null,"You must fill in ALL green cells and relevant blue cells in this section for each building or facility"]
[4,null,"Grading",null,null,"Cover 1",null,null,null,"Cover 2",null,null,null,"Growth Media",null,null,null,"Revegetation"]
[null,"Description\n(required)","Dozing Material Condition","Dozing\nMaterial\nType","Grading Equipment Fleet","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Seed Mix","Mulch","Fertilizer","Scarify/ Rip?","Ripping Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grading Fleet","Cover 1 Truck Fleet","Cover 2 Truck Fleet","GrowthMed truck fleet","Grading"]
[null,null,"(select)","(select)","(select)","(select)","(select)","(user override)","(user override)","(select)","(select)","(user override)","(user override)","(select)","(select)","(user override)","(user override)","(select)","(select)","(select)","(select)","(select)"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E66=\"Medium\",\"Med\",E66)","v":0},{"$f":"IF(ISBLANK(G66),0,LEFT(G66,SEARCH(\" \",G66)-1))","v":0},{"$f":"IF(ISBLANK(K66),0,LEFT(K66,SEARCH(\" \",K66)-1))","v":0},{"$f":"IF(ISBLANK(O66),0,LEFT(O66,SEARCH(\" \",O66)-1))","v":0},{"$f":"IF(ISBLANK(V66),0,LEFT(V66,SEARCH(\" \",V66)-1))","v":0}]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E67=\"Medium\",\"Med\",E67)","v":0},{"$f":"IF(ISBLANK(G67),0,LEFT(G67,SEARCH(\" \",G67)-1))","v":0},{"$f":"IF(ISBLANK(K67),0,LEFT(K67,SEARCH(\" \",K67)-1))","v":0},{"$f":"IF(ISBLANK(O67),0,LEFT(O67,SEARCH(\" \",O67)-1))","v":0},{"$f":"IF(ISBLANK(V67),0,LEFT(V67,SEARCH(\" \",V67)-1))","v":0}]
[2,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[]
[null,"Notes:"]
[null,"1. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
[{"$f":"ThisSheetName(A1) & \" - Assumptions & Calculations\"","v":"Yards, Etc. - Assumptions & Calculations"}]
[]
[]
[null,"Grading Calculations"]
[]
[null,{"$f":"IF(Metric, \"Average push distance assumed to be 2/3 of the 180 m maximum from Catepillar Handbook or 120 m\",\"Average push distance assumed to be 2/3 of the 600 feet maximum from Catepillar Handbook or 400 feet\")","v":"Average push distance assumed to be 2/3 of the 600 feet maximum from Catepillar Handbook or 400 feet"}]
[null,"Material assumed to be loose stockile (1.2 productivity factor)"]
[null,"Slope assumed to be 0 to 5% (1.0 productivity factor)"]
[]
[null,"Cover Volume Calculation"]
[]
[null,"Yard area x cover thickness"]
[]
[null,"Ripping/Scarifying Calculations"]
[]
[null,"Flat area width = Final flat area ÷ Average long dimensions"]
[null,"Number of passes = Flat area width ÷ Grader width"]
[null,"Travel distance = Number of passes x  Average long dimensions"]
[null,"Total hours = (Travel distance ÷ Grader productivity) + (Number of passes x Grader maneuver time)"]
[null,"Minimum 1 hr ripping/scarifying per area"]
[]
[null,"Revegetation"]
[]
[null,{"$f":"IF(Metric,\"Minimum 0.4 ha revegetation crew time per area\",\"Minimum 1 acre revegetation crew time per area\")","v":"Minimum 1 acre revegetation crew time per area"}]
[]
[]
[]
["Yards, Etc. - Regrading Costs"]
[6,{"$f":"(CONCATENATE(\"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (\",Dozer_Operator,\") x Material x Visibility x Job Efficiency (\",Dozer_Job_Efficiency,\") x (Slot/Side-by-Side)\"))","v":"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (0.75) x Material x Visibility x Job Efficiency (0.83) x (Slot/Side-by-Side)"}]
[null,"Description\n(required)","Regrading Volume","Dozing Distance (see above)","Regrading Fleet","Uncorrected Dozer Productivity","Grade Correction","Dozing Material","Density Correction","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dozing Distance (see above)","Regrading Volume","Uncorrected Dozer Productivity","Grade Correction","Dozing Material Condition","Density Correction","Altitude deration","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},null,null,null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","cy","cy/hr",null,null,null,null,"cy/hr","hr","$","$","$"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(BD35),BD35=0),\"\",IF(Metric,ROUND(CY_2_M3*BB105,0),BB105))","v":""},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(BD35),BD35=0),\"\",IF(Metric,ROUND(Ft2M*BA105,0),BA105))","v":""},{"$f":"IF(OR(ISBLANK(B35),B105=\"\",B105=0),\"\",IF(ISBLANK(E66),\"Select Fleet\",INDIRECT(BA66&\"Dozer\")))","v":""},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(BD35),BD35=0),\"\",IF(ISBLANK(E66),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BC105,0),BC105)))","v":""},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(BD35),BD35=0),\"\",IF(ISBLANK(E66),\"Select Fleet\",BD105))","v":""},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(BD35),BD35=0),\"\",IF(ISBLANK(E66),\"Select Fleet\",IF(ISBLANK(C66),\"Dozing Material!\",BE105)))","v":""},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(BD35),BD35=0),\"\",IF(ISBLANK(E66),\"Select Fleet\",IF(ISBLANK(D66),\"Material Type!\",BF105)))","v":""},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(BD35),ISBLANK(C66),ISBLANK(D66),BD35=0),\"\",IF(ISBLANK(E66),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BH105,0),BH105)))","v":""},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(BD35),ISBLANK(C66),ISBLANK(D66),BD35=0),0,IF(ISBLANK(E66),\"Select Fleet\",BI105))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(BD35),ISBLANK(C66),ISBLANK(D66),ISBLANK(E66),BD35=0),0,BJ105)","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(BD35),ISBLANK(C66),ISBLANK(D66),ISBLANK(E66),BD35=0),0,BK105)","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(BD35),ISBLANK(C66),ISBLANK(D66),ISBLANK(E66),BD35=0),0,BL105)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B105=\"\",0,TailingsMaxDozingDist)","v":0},{"$f":"IF(B105=\"\",0,BD35)","v":0},{"$f":"IF(ISBLANK(E66),0,ROUND(HLOOKUP(INDIRECT(E66&\"Dozer\"),DozerProductionArray,13,FALSE)*BA105^HLOOKUP(INDIRECT(E66&\"Dozer\"),DozerProductionArray,14,FALSE),0))","v":0},{"$f":"IF(B105=\"\",0,1)","v":0},{"$f":"IF(B105=\"\",1,C66)","v":1},{"$f":"IF(B105=\"\",1,VLOOKUP(D66,DozingDensityCorrectionArray,2))","v":1},{"$f":"IF(ISBLANK(B35),1,IF(BB105=0,0,HLOOKUP(INDIRECT(E66&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":1},{"$f":"IF(B105=\"\",0,ROUND(BC105*BD105*BE105*BF105*Dozer_Job_Efficiency*Dozer_Operator*BG105,CubesRounding))","v":0},{"$f":"IF(B105=\"\",0,IF(BB105=0,0,IF(BB105/BH105<1,1,ROUND(BB105/BH105,HoursRounding))))","v":0},{"$f":"IF(OR(ISBLANK(E66),B105=\"\"),0,ROUND(K105*INDIRECT(BA66&\"DozerLaborRate\"),0))","v":0},{"$f":"IF(OR(ISBLANK(E66),B105=\"\"),0,ROUND(K105*INDIRECT(BA66&\"DozerEquipRate\"),0))","v":0},{"$f":"IF(OR(ISBLANK(E66),B105=\"\"),0,SUM(L105:M105))","v":0}]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":""},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(BD36),BD36=0),\"\",IF(Metric,ROUND(CY_2_M3*BB106,0),BB106))","v":""},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(BD36),BD36=0),\"\",IF(Metric,ROUND(Ft2M*BA106,0),BA106))","v":""},{"$f":"IF(OR(ISBLANK(B36),B106=\"\",B106=0),\"\",IF(ISBLANK(E67),\"Select Fleet\",INDIRECT(BA67&\"Dozer\")))","v":""},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(BD36),BD36=0),\"\",IF(ISBLANK(E67),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BC106,0),BC106)))","v":""},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(BD36),BD36=0),\"\",IF(ISBLANK(E67),\"Select Fleet\",BD106))","v":""},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(BD36),BD36=0),\"\",IF(ISBLANK(E67),\"Select Fleet\",IF(ISBLANK(C67),\"Dozing Material!\",BE106)))","v":""},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(BD36),BD36=0),\"\",IF(ISBLANK(E67),\"Select Fleet\",IF(ISBLANK(D67),\"Material Type!\",BF106)))","v":""},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(BD36),ISBLANK(C67),ISBLANK(D67),BD36=0),\"\",IF(ISBLANK(E67),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BH106,0),BH106)))","v":""},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(BD36),ISBLANK(C67),ISBLANK(D67),BD36=0),0,IF(ISBLANK(E67),\"Select Fleet\",BI106))","v":0},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(BD36),ISBLANK(C67),ISBLANK(D67),ISBLANK(E67),BD36=0),0,BJ106)","v":0},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(BD36),ISBLANK(C67),ISBLANK(D67),ISBLANK(E67),BD36=0),0,BK106)","v":0},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(BD36),ISBLANK(C67),ISBLANK(D67),ISBLANK(E67),BD36=0),0,BL106)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B106=\"\",0,TailingsMaxDozingDist)","v":0},{"$f":"IF(B106=\"\",0,BD36)","v":0},{"$f":"IF(ISBLANK(E67),0,ROUND(HLOOKUP(INDIRECT(E67&\"Dozer\"),DozerProductionArray,13,FALSE)*BA106^HLOOKUP(INDIRECT(E67&\"Dozer\"),DozerProductionArray,14,FALSE),0))","v":0},{"$f":"IF(B106=\"\",0,1)","v":0},{"$f":"IF(B106=\"\",1,C67)","v":1},{"$f":"IF(B106=\"\",1,VLOOKUP(D67,DozingDensityCorrectionArray,2))","v":1},{"$f":"IF(ISBLANK(B36),1,IF(BB106=0,0,HLOOKUP(INDIRECT(E67&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":1},{"$f":"IF(B106=\"\",0,ROUND(BC106*BD106*BE106*BF106*Dozer_Job_Efficiency*Dozer_Operator*BG106,CubesRounding))","v":0},{"$f":"IF(B106=\"\",0,IF(BB106=0,0,IF(BB106/BH106<1,1,ROUND(BB106/BH106,HoursRounding))))","v":0},{"$f":"IF(OR(ISBLANK(E67),B106=\"\"),0,ROUND(K106*INDIRECT(BA67&\"DozerLaborRate\"),0))","v":0},{"$f":"IF(OR(ISBLANK(E67),B106=\"\"),0,ROUND(K106*INDIRECT(BA67&\"DozerEquipRate\"),0))","v":0},{"$f":"IF(OR(ISBLANK(E67),B106=\"\"),0,SUM(L106:M106))","v":0}]
[2,"",{"$f":"IF(OR(ISBLANK(B37),ISBLANK(BD37),BD37=0),\"\",IF(Metric,ROUND(CY_2_M3*BB107,0),BB107))","v":""},{"$f":"IF(OR(ISBLANK(B37),ISBLANK(BD37),BD37=0),\"\",IF(Metric,ROUND(Ft2M*BA107,0),BA107))","v":""},"",{"$f":"IF(OR(ISBLANK(B37),ISBLANK(BD37),BD37=0),\"\",IF(ISBLANK(E68),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BC107,0),BC107)))","v":""},"","","",{"$f":"IF(OR(ISBLANK(B37),ISBLANK(BD37),ISBLANK(C68),ISBLANK(D68),BD37=0),\"\",IF(ISBLANK(E68),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BH107,0),BH107)))","v":""},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(ISBLANK(E68),0,ROUND(HLOOKUP(INDIRECT(E68&\"Dozer\"),DozerProductionArray,13,FALSE)*BA107^HLOOKUP(INDIRECT(E68&\"Dozer\"),DozerProductionArray,14,FALSE),0))","v":0},0,1,{"$f":"IF(B107=\"\",1,VLOOKUP(D68,DozingDensityCorrectionArray,2))","v":1},{"$f":"IF(ISBLANK(B37),1,IF(BB107=0,0,HLOOKUP(INDIRECT(E68&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":1},0,0,0,0,0]
[]
[null,null,{"$f":"IF(SUM(C105:C108)=0,0,SUM(C105:C108))","v":0},null,null,null,null,null,null,null,{"$f":"IF(SUM(K105:K108)=0,0,SUM(K105:K108))","v":0},{"$f":"IF(SUM(L105:L108)=0,0,SUM(L105:L108))","v":0},{"$f":"IF(SUM(M105:M108)=0,0,SUM(M105:M108))","v":0},{"$f":"IF(SUM(N105:N108)=0,0,SUM(N105:N108))","v":0}]
[]
[]
[{"$f":"ThisSheetName(A66)&\" - \"&VLOOKUP(A113,TableTitles,2)","v":"Yards, Etc. - Cover 1 Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Borrow to Crusher",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To Placement"]
[8,null,"Material Volumes",null,"Haul to Crusher",null,null,null,null,"Haul to Placement",null,null,null,null,"Haul to Crusher",null,null,"Crush","Compact",null,null,"Haul to Placement",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Placement Parameters",null,null,null,"To Crusher",null,null,null,null,null,null,null,null,null,null,null,"To Placement",null,null,null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,null,null,null,"Loader Fleet",null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Material Volume to Crusher","Final Material Volume","Crusher Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost","Total Crush/ Screen Cost","Labor \nCost","Equipment \nCost","Total Cost","Labor \nCost","Equipment \nCost","Total Cost","Total Cover Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Thickness ","Final  Area","Cover Volume","Material Type","Distance to Crusher","Slope to Crusher","Haul (long or short)","Crusher Haul Fleet","Haul Fleet","Fleet Error","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Distance to Placement","Slope to Placement","Placement Haul Fleet","Haul Fleet","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Final Area","Material Volume to Crusher","Final Material VolRequired","Crushing Cost","Screening Cost","Absolute grade","empty travel time (assumes 0 grade)","loaded travel time (assumes 0 grade)","manuver/ load/ manuever/ dump","total cycle time","bucket capacity","hourly production","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill  Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,"LCM/hr","hrs",null,"min",null,"LCM/hr","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in","acres",null,null,"ft","% grade",null,null,null,null,null,"min","LCY/hr",null,"$","$","ft","% grade",null,null,null,"min","LCY/hr",null,"$","$","acres","cu yd","cu yd",null,null,"%","min","min","min","min","cy","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(OR(ISBLANK(B35),CB116=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CB116),0),CB116))","v":0},{"$f":"IF(OR(ISBLANK(B35)),0,IF(Metric,ROUND(CY_2_M3*(CC116),0),CC116))","v":0},{"$f":"IF(OR(ISBLANK(B35),C116=0),\"\",IF(OR(ISBLANK(F53),ISBLANK(G53)),\"Haul Info\",IF(BD116=0,\"Select Material\",IF(OR(BJ116<>0,BI116=0),\"Select Fleet\",IF(RIGHT(BI116,6)=\"Loader\",INDIRECT(BH116&\"CrusherLoader\"),IF(RIGHT(BI116,5)=\"Truck\",INDIRECT(BH116&\"Truck\")&\"/\"&INDIRECT(BH116&\"Loader\")&\"/\"&INDIRECT(BH116&\"CrusherLoader\"),IF(BH116=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BH116=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C116=0),\"\",IF(OR(ISBLANK(F53),ISBLANK(G53)),\"Haul Info\",IF(BD116=0,\"Select Material\",IF(OR(BJ116<>0,BI116=0),\"Select Fleet\",BL116))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C116=0),\"\",IF(OR(ISBLANK(F53),ISBLANK(G53)),\"Haul Info\",IF(BD116=0,\"Select Material\",IF(OR(BJ116<>0,BI116=0),\"Select Fleet\",BK116))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C116=0),\"\",IF(OR(ISBLANK(F53),ISBLANK(G53)),\"Haul Info\",IF(BD116=0,\"Select Material\",IF(OR(BJ116<>0,BI116=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BM116,0),BM116)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C116=0),0,IF(OR(ISBLANK(F53),ISBLANK(G53)),\"Haul Info\",IF(BD116=0,\"Select Material\",IF(OR(BJ116<>0,BI116=0),\"Select Fleet\",BN116))))","v":0},{"$f":"IF(OR(ISBLANK(B35),D116=0),\"\",IF(OR(ISBLANK(N35),ISBLANK(O35)),\"Haul Info\",IF(BD116=0,\"Select Material\",IF(BT116=0,\"Select Fleet\",IF(RIGHT(BT116,5)=\"Truck\",INDIRECT(BS116&\"Truck\")&\"/\"&INDIRECT(BS116&\"Loader\")&\"/\"&INDIRECT(BS116&\"TruckDozer\"),IF(BS116=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BS116=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D116=0),\"\",IF(OR(ISBLANK(N35),ISBLANK(O35)),\"Haul Info\",IF(BD116=0,\"Select Material\",IF(BT116=0,\"Select Fleet\",BV116))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D116=0),\"\",IF(OR(ISBLANK(N35),ISBLANK(O35)),\"Haul Info\",IF(BD116=0,\"Select Material\",IF(BT116=0,\"Select Fleet\",BU116))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D116=0),\"\",IF(OR(ISBLANK(N35),ISBLANK(O35)),\"Haul Info\",IF(BD116=0,\"Select Material\",IF(BT116=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BW116,0),BW116)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D116=0),0,IF(OR(ISBLANK(N35),ISBLANK(O35)),\"Haul Info\",IF(BD116=0,\"Select Material\",IF(BT116=0,\"Select Fleet\",BX116))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(F53),ISBLANK(G53),I116=\"\"),0,BO116)","v":0},{"$f":"IF(OR(ISBLANK(B35),O116=\"\"),0,BP116)","v":0},{"$f":"IF(OR(ISBLANK(B35),C116=0,O116=\"\"),0,SUM(O116:P116))","v":0},{"$f":"IF(OR(ISBLANK(B35),C116=0,O116=\"\",),0,IF(C53=\"Yes\",CD116,0)+IF(D53=\"Yes\",CE116,0))","v":0},{"$f":"IF(OR(ISBLANK(B35),D116=0,ISBLANK(F66),ISBLANK(G66),OR(ISBLANK(I53),I53=\"No\")),0,D116*CompactionLabor)","v":0},{"$f":"IF(OR(ISBLANK(B35),D116=0,S116=0),0,D116*CompactionEquip)","v":0},{"$f":"IF(OR(ISBLANK(B35),S116=\"\",D116=0),0,SUM(S116:T116))","v":0},{"$f":"IF(OR(ISBLANK(B35),D116=0,ISBLANK(F66),ISBLANK(G66)),0,BY116)","v":0},{"$f":"IF(OR(ISBLANK(B35),D116=0,ISBLANK(F66),ISBLANK(G66)),0,BZ116)","v":0},{"$f":"IF(OR(ISBLANK(B35),D116=0,V116=\"\"),0,SUM(V116:W116))","v":0},{"$f":"IF(OR(ISBLANK(B35),D116=0,ISBLANK(F66),ISBLANK(G66)),0,Q116+R116+U116+X116)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE35","v":0},{"$f":"BB35","v":0},{"$f":"ROUND((BB116*43560*(1/12)*BA116)/27,0)","v":0},{"$f":"F66","v":0},{"$f":"BD53","v":0},{"$f":"BE53","v":0},{"$f":"BA53","v":0},{"$f":"BC53","v":0},{"$f":"IF(OR(D116=0,D116=\"\"),0,H53)","v":0},{"$f":"BB53","v":0},{"$f":"IF(RIGHT(BI116,5)=\"Truck\",DB116,IF(BI116=\"Scraper Dozer\",DR116,IF(BI116=\"Tandem Scraper\",EG116,IF(RIGHT(BI116,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BG116=\"LongHaul\",IF(RIGHT(BI116,5)=\"Truck\",DA116,IF(BI116=\"Scraper Dozer\",DQ116,IF(BI116=\"Tandem Scraper\",EF116,0))),CJ116)","v":0},{"$f":"IF(BG116=\"LongHaul\",IF(RIGHT(BI116,5)=\"Truck\",DD116,IF(BI116=\"Scraper Dozer\",DS116,IF(BI116=\"Tandem Scraper\",EH116,0))),CL116)","v":0},{"$f":"IF(BG116=\"LongHaul\",IF(RIGHT(BI116,5)=\"Truck\",DD116,IF(BI116=\"Scraper Dozer\",DT116,IF(BI116=\"Tandem Scraper\",EI116,0))),CM116)","v":0},{"$f":"IF(BG116=\"LongHaul\",IF(RIGHT(BI116,5)=\"Truck\",DG116,IF(BI116=\"Scraper Dozer\",DV116,IF(BI116=\"Tandem Scraper\",EK116,0))),CO116)","v":0},{"$f":"IF(BG116=\"LongHaul\",IF(RIGHT(BI116,5)=\"Truck\",DF116,IF(BI116=\"Scraper Dozer\",DU116,IF(BI116=\"Tandem Scraper\",EJ116,0))),CN116)","v":0},{"$f":"BF35","v":0},{"$f":"BG35","v":0},{"$f":"BB66","v":0},{"$f":"IF(OR(D116=0,D116=\"\",),0,G66)","v":0},{"$f":"IF(RIGHT(BT116,5)=\"Truck\",EY116,IF(BT116=\"Scraper Dozer\",FO116,IF(BT116=\"Tandem Scraper\",GD116,0)))","v":0},{"$f":"IF(RIGHT(BT116,5)=\"Truck\",EX116,IF(BT116=\"Scraper Dozer\",FN116,IF(BT116=\"Tandem Scraper\",GC116,0)))","v":0},{"$f":"IF(RIGHT(BT116,5)=\"Truck\",FA116,IF(BT116=\"Scraper Dozer\",FP116,IF(BT116=\"Tandem Scraper\",GE116,0)))","v":0},{"$f":"IF(RIGHT(BT116,5)=\"Truck\",FB116,IF(BT116=\"Scraper Dozer\",FQ116,IF(BT116=\"Tandem Scraper\",GF116,0)))","v":0},{"$f":"IF(RIGHT(BT116,5)=\"Truck\",FD116,IF(BT116=\"Scraper Dozer\",FS116,IF(BT116=\"Tandem Scraper\",GH116,0)))","v":0},{"$f":"IF(RIGHT(BT116,5)=\"Truck\",FC116,IF(BT116=\"Scraper Dozer\",FR116,IF(BT116=\"Tandem Scraper\",GG116,0)))","v":0},{"$f":"BB116","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(C53),C53=\"No\"),OR(ISBLANK(D53),D53=\"No\")),ISBLANK(BC116)),0,ROUND(BC116/IF(ISBLANK(E53),1,(1-E53)),0))","v":0},{"$f":"BC116","v":0},{"$f":"C116*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C116*Screening","v":{"$error":"#VALUE!"}},{"$f":"ABS(BF116)","v":0},{"$f":"IF(RIGHT(BI116,6)=\"Loader\",(ROUND(Ft2M*BE116,0)*INDEX(LoaderTravelEmptyArray,MATCH(E116,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E116,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI116,6)=\"Loader\",(ROUND(Ft2M*BE116,0)*INDEX(LoaderTravelLoadedArray,MATCH(E116,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E116,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI116,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E116,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(J53),NOT(ISNUMBER(J53)),J53=\"\"),IF(RIGHT(BI116,6)=\"Loader\",ROUND(SUM(CG116:CI116),2),0),J53)","v":0},{"$f":"IF(RIGHT(BI116,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E116,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BI116,6)=\"Loader\",ROUND(60/CJ116*CK116,0),0)","v":0},{"$f":"IF(RIGHT(BI116,6)=\"Loader\",ROUND(CB116/CL116,0),0)","v":0},{"$f":"IF(RIGHT(BI116,6)=\"Loader\",ROUND(IF(CM116<1,1,(CM116))*INDIRECT(BH116&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI116,6)=\"Loader\",ROUND(IF(CM116<1,1,(CM116))*INDIRECT(BH116&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI116,6)=\"Loader\",CN116+CO116,0)","v":0},{"$f":"IF(BH116=0,0,ROUND(BE116/(INDEX(INDIRECT(BH116&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BH116&\"TruckLoadedWeight\"),0),MATCH(IF($CF116-INDIRECT(BH116&\"TruckRollingResistance\")<0,0,$CF116-INDIRECT(BH116&\"TruckRollingResistance\")),INDIRECT(BH116&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH116=0,0,ROUND(BE116/(INDEX(INDIRECT(BH116&\"TruckSpeedTable\"),MATCH(BD116,HaulMaterials,0),MATCH(IF(CF116-INDIRECT(BH116&\"TruckRollingResistance\")<0,0,CF116-INDIRECT(BH116&\"TruckRollingResistance\")),INDIRECT(BH116&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH116=0,0,ROUND(BE116/(INDEX(INDIRECT(BH116&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BH116&\"TruckLoadedWeight\"),0),MATCH(IF(CF116-INDIRECT(BH116&\"TruckRollingResistance\")<0,0,CF116+INDIRECT(BH116&\"TruckRollingResistance\")),INDIRECT(BH116&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH116=0,0,ROUND(BE116/(INDEX(INDIRECT(BH116&\"TruckUHSpeedTable\"),MATCH(BD116,HaulMaterials,0),MATCH(IF(CF116-INDIRECT(BH116&\"TruckRollingResistance\")<0,0,CF116+INDIRECT(BH116&\"TruckRollingResistance\")),INDIRECT(BH116&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR116>=0,CS116,CT116)","v":0},{"$f":"IF(BR116>=0,CR116,CQ116)","v":0},{"$f":"CU116+CV116","v":0},{"$f":"IF(BH116=0,0,INDIRECT(BH116&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BH116=0,0,INDIRECT(BH116&\"TruckManuverDump\"))","v":0},{"$f":"IF(BH116=0,0,INDIRECT(BH116&IF(INDIRECT(BH116&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(J53),NOT(ISNUMBER(J53)),J53=\"\"),SUM(CW116:CZ116),J53)","v":0},{"$f":"IF(CZ116=0,0,IF(OR(ISBLANK(K53),NOT(ISNUMBER(K53)),K53=\"\"),IF((DA116-CZ116)/CZ116<=1,2,ROUNDUP((DA116-CZ116)/CZ116,0)),K53))","v":0},{"$f":"IF(DA116=0,0,ROUND((60/DA116)*INDIRECT(BH116&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BH116=0,0,ROUND(DB116*DC116*TruckOperator*INDIRECT(BH116&\"TruckJobEfficiency\")*INDIRECT(BH116&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DD116=0,0,IF(ROUND(CB116/DD116,HoursRounding)<1,1,ROUND(CB116/DD116,HoursRounding)))","v":0},{"$f":"IF(BH116=0,0,ROUND(IF(DE116<1,1,(DE116))*((DB116*INDIRECT(BH116&\"TruckEquipRate\"))+INDIRECT(BH116&\"LoaderEquipRate\")+INDIRECT(BH116&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BH116=0,0,ROUND(IF(DE116<1,1,(DE116))*((DB116*INDIRECT(BH116&\"TruckLaborRate\"))+INDIRECT(BH116&\"LoaderLaborRate\")+INDIRECT(BH116&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DF116+DG116","v":0},{"$f":"ROUND(BE116/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CF116-HaulScraperRollingResistance<0,0,CF116-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD116=0,0,ROUND(BE116/(INDEX(HaulScraperSpeedTable,MATCH(BD116,HaulMaterials,0)+1,MATCH(IF(CF116-HaulScraperRollingResistance<0,0,CF116-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE116/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CF116-HaulScraperRollingResistance<0,0,CF116+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD116=0,0,ROUND(BE116/(INDEX(HaulScraperUHSpeedTable,MATCH(BD116,HaulMaterials,0),MATCH(IF(CF116-HaulScraperRollingResistance<0,0,CF116+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF116>=0,DK116,DL116)","v":0},{"$f":"IF(BF116>=0,DJ116,DI116)","v":0},{"$f":"DM116+DN116","v":0},{"$f":"IF(D116=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":""},{"$f":"IF(OR(ISBLANK(J53),NOT(ISNUMBER(J53)),J53=\"\"),SUM(DO116:DP116),J53)","v":0},{"$f":"IF(OR(ISBLANK(K53),NOT(ISNUMBER(K53)),K53=\"\"),ROUNDUP(DO116/DP116,0),K53)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/(DO116+DP116)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DR116,CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(DS116=0,0,IF(ROUND(CB116/DS116,HoursRounding)<1,1,ROUND(CB116/DS116,HoursRounding)))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DT116<1,1,DT116)*((DR116*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DT116<1,1,DT116)*((DR116*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DU116+DV116","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BE116/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CF116-TandemScraperRollingResistance<0,0,CF116-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD116=0,0,ROUND(BE116/(INDEX(TandemScraperSpeedTable,MATCH(BD116,HaulMaterials,0)+1,MATCH(IF(CF116-TandemScraperRollingResistance<0,0,CF116-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE116/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CF116-TandemScraperRollingResistance<0,0,CF116+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD116=0,0,ROUND(BE116/(INDEX(TandemScraperUHSpeedTable,MATCH(BD116,HaulMaterials,0),MATCH(IF(CF116-TandemScraperRollingResistance<0,0,CF116+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF116>=0,DZ116,EA116)","v":0},{"$f":"IF(BF116>=0,DY116,DX116)","v":0},{"$f":"EB116+EC116","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(J53),NOT(ISNUMBER(J53)),J53=\"\"),SUM(ED116:EE116),J53)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(K53),NOT(ISNUMBER(K53)),K53=\"\"),IF(TRUNC(ED116/EE116,0)<2,2,TRUNC(ED116/EE116,0)+IF(MOD(TRUNC(ED116/EE116,0),2),1,0)),K53+IF(MOD(K53,2)>0,1))","v":2},{"$f":"ROUND((60/(ED116+EE116)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EG116,CubesRounding)","v":2626},{"$f":"IF(ROUND(CB116/EH116,HoursRounding)<1,1,ROUND(CB116/EH116,HoursRounding))","v":1},{"$f":"ROUND(IF(EI116<1,1,EI116)*((EG116*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(EI116<1,1,EI116)*((EG116*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"EJ116+EK116","v":846},{"$f":"ABS(BR116)","v":0},{"$f":"IF(BS116=0,0,ROUND(BQ116/(INDEX(INDIRECT(BS116&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS116&\"TruckLoadedWeight\"),0),MATCH(IF(EM116-INDIRECT(BS116&\"TruckRollingResistance\")<0,0,EM116-INDIRECT(BS116&\"TruckRollingResistance\")),INDIRECT(BS116&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS116=0,0,ROUND(BQ116/(INDEX(INDIRECT(BS116&\"TruckSpeedTable\"),MATCH(BD116,HaulMaterials,0),MATCH(IF(EM116-INDIRECT(BS116&\"TruckRollingResistance\")<0,0,EM116-INDIRECT(BS116&\"TruckRollingResistance\")),INDIRECT(BS116&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS116=0,0,ROUND(BQ116/(INDEX(INDIRECT(BS116&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS116&\"TruckLoadedWeight\"),0),MATCH(IF(EM116-INDIRECT(BS116&\"TruckRollingResistance\")<0,0,EM116+INDIRECT(BS116&\"TruckRollingResistance\")),INDIRECT(BS116&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS116=0,0,ROUND(BQ116/(INDEX(INDIRECT(BS116&\"TruckUHSpeedTable\"),MATCH(BD116,HaulMaterials,0),MATCH(IF(EM116-INDIRECT(BS116&\"TruckRollingResistance\")<0,0,EM116+INDIRECT(BS116&\"TruckRollingResistance\")),INDIRECT(BS116&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR116>=0,EP116,EQ116)","v":0},{"$f":"IF(BR116>=0,EO116,EN116)","v":0},{"$f":"ER116+ES116","v":0},{"$f":"IF(BS116=0,0,INDIRECT(BS116&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BS116=0,0,INDIRECT(BS116&\"TruckManuverDump\"))","v":0},{"$f":"IF(BS116=0,0,INDIRECT(BS116&IF(INDIRECT(BS116&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(H66),NOT(ISNUMBER(H66)),H66=\"\"),SUM(ET116:EW116),H66)","v":0},{"$f":"IF(EW116=0,0,IF(OR(ISBLANK(I66),NOT(ISNUMBER(I66)),I66=\"\"),IF((EX116-EW116)/EW116<=1,2,ROUNDUP((EX116-EW116)/EW116,0)),I66))","v":0},{"$f":"IF(BS116=0,0,ROUND((60/EX116)*INDIRECT(BS116&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BS116=0,0,ROUND(EY116*EZ116*TruckOperator*INDIRECT(BS116&\"TruckJobEfficiency\")*INDIRECT(BS116&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(BS116=0,0,IF(ROUND(CC116/FA116,HoursRounding)<1,1,ROUND(CC116/FA116,HoursRounding)))","v":0},{"$f":"IF(BS116=0,0,ROUND(IF(FB116<1,1,(FB116))*((EY116*INDIRECT(BS116&\"TruckEquipRate\"))+INDIRECT(BS116&\"LoaderEquipRate\")+INDIRECT(BS116&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BS116=0,0,ROUND(IF(FB116<1,1,(FB116))*((EY116*INDIRECT(BS116&\"TruckLaborRate\"))+INDIRECT(BS116&\"LoaderLaborRate\")+INDIRECT(BS116&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FC116+FD116","v":0},{"$f":"ROUND(BQ116/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EM116-HaulScraperRollingResistance<0,0,EM116-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD116=0,0,ROUND(BQ116/(INDEX(HaulScraperSpeedTable,MATCH(BD116,HaulMaterials,0)+1,MATCH(IF(EM116-HaulScraperRollingResistance<0,0,EM116-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ116/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EM116-HaulScraperRollingResistance<0,0,EM116+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD116=0,0,ROUND(BQ116/(INDEX(HaulScraperUHSpeedTable,MATCH(BD116,HaulMaterials,0),MATCH(IF(EM116-HaulScraperRollingResistance<0,0,EM116+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR116>=0,FH116,FI116)","v":0},{"$f":"IF(BR116>=0,FG116,FF116)","v":0},{"$f":"FJ116+FK116","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(H66),NOT(ISNUMBER(H66)),H66=\"\"),SUM(FL116:FM116),H66)","v":1.2},{"$f":"IF(OR(ISBLANK(I66),NOT(ISNUMBER(I66)),I66=\"\"),ROUNDUP(FL116/FM116,0),I66)","v":0},{"$f":"ROUND((60/(FL116+FM116)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*FO116,CubesRounding)","v":0},{"$f":"IF(FP116=0,0,IF(ROUND(CC116/FP116,HoursRounding)<1,1,ROUND($CC116/FP116,HoursRounding)))","v":0},{"$f":"ROUND(IF(FQ116<1,1,FQ116)*((FO116*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":654},{"$f":"ROUND(IF(FQ116<1,1,FQ116)*((FO116*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":120},{"$f":"FR116+FS116","v":774},{"$f":"ROUND(BQ116/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EM116-TandemScraperRollingResistance<0,0,EM116-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD116=0,0,ROUND(BQ116/(INDEX(TandemScraperSpeedTable,MATCH(BD116,HaulMaterials,0)+1,MATCH(IF(EM116-TandemScraperRollingResistance<0,0,EM116-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ116/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EM116-TandemScraperRollingResistance<0,0,EM116+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD116=0,0,ROUND(BQ116/(INDEX(TandemScraperUHSpeedTable,MATCH(BD116,HaulMaterials,0),MATCH(IF(EM116-TandemScraperRollingResistance<0,0,EM116+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR116>=0,FW116,FX116)","v":0},{"$f":"IF(BR116>=0,FV116,FU116)","v":0},{"$f":"FY116+FZ116","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(H66),NOT(ISNUMBER(H66)),H66=\"\"),SUM(GA116:GB116),H66)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(I66),NOT(ISNUMBER(I66)),I66=\"\"),IF(TRUNC(GA116/GB116,0)<2,2,TRUNC(GA116/GB116,0)+IF(MOD(TRUNC(GA116/GB116,0),2),1,0)),I66+IF(MOD(I66,2)>0,1))","v":2},{"$f":"ROUND((60/(GA116+GB116)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GD116,CubesRounding)","v":2626},{"$f":"IF(ROUND(CC116/GE116,HoursRounding)<1,1,ROUND(CC116/GE116,HoursRounding))","v":1},{"$f":"ROUND(IF(GF116<1,1,GF116)*((GD116*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(GF116<1,1,GF116)*((GD116*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"GG116+GH116","v":846}]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":""},{"$f":"IF(OR(ISBLANK(B36),CB117=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CB117),0),CB117))","v":0},{"$f":"IF(OR(ISBLANK(B36)),0,IF(Metric,ROUND(CY_2_M3*(CC117),0),CC117))","v":0},{"$f":"IF(OR(ISBLANK(B36),C117=0),\"\",IF(OR(ISBLANK(F54),ISBLANK(G54)),\"Haul Info\",IF(BD117=0,\"Select Material\",IF(OR(BJ117<>0,BI117=0),\"Select Fleet\",IF(RIGHT(BI117,6)=\"Loader\",INDIRECT(BH117&\"CrusherLoader\"),IF(RIGHT(BI117,5)=\"Truck\",INDIRECT(BH117&\"Truck\")&\"/\"&INDIRECT(BH117&\"Loader\")&\"/\"&INDIRECT(BH117&\"CrusherLoader\"),IF(BH117=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BH117=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C117=0),\"\",IF(OR(ISBLANK(F54),ISBLANK(G54)),\"Haul Info\",IF(BD117=0,\"Select Material\",IF(OR(BJ117<>0,BI117=0),\"Select Fleet\",BL117))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C117=0),\"\",IF(OR(ISBLANK(F54),ISBLANK(G54)),\"Haul Info\",IF(BD117=0,\"Select Material\",IF(OR(BJ117<>0,BI117=0),\"Select Fleet\",BK117))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C117=0),\"\",IF(OR(ISBLANK(F54),ISBLANK(G54)),\"Haul Info\",IF(BD117=0,\"Select Material\",IF(OR(BJ117<>0,BI117=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BM117,0),BM117)))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C117=0),0,IF(OR(ISBLANK(F54),ISBLANK(G54)),\"Haul Info\",IF(BD117=0,\"Select Material\",IF(OR(BJ117<>0,BI117=0),\"Select Fleet\",BN117))))","v":0},{"$f":"IF(OR(ISBLANK(B36),D117=0),\"\",IF(OR(ISBLANK(N36),ISBLANK(O36)),\"Haul Info\",IF(BD117=0,\"Select Material\",IF(BT117=0,\"Select Fleet\",IF(RIGHT(BT117,5)=\"Truck\",INDIRECT(BS117&\"Truck\")&\"/\"&INDIRECT(BS117&\"Loader\")&\"/\"&INDIRECT(BS117&\"TruckDozer\"),IF(BS117=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BS117=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B36),D117=0),\"\",IF(OR(ISBLANK(N36),ISBLANK(O36)),\"Haul Info\",IF(BD117=0,\"Select Material\",IF(BT117=0,\"Select Fleet\",BV117))))","v":""},{"$f":"IF(OR(ISBLANK(B36),D117=0),\"\",IF(OR(ISBLANK(N36),ISBLANK(O36)),\"Haul Info\",IF(BD117=0,\"Select Material\",IF(BT117=0,\"Select Fleet\",BU117))))","v":""},{"$f":"IF(OR(ISBLANK(B36),D117=0),\"\",IF(OR(ISBLANK(N36),ISBLANK(O36)),\"Haul Info\",IF(BD117=0,\"Select Material\",IF(BT117=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BW117,0),BW117)))))","v":""},{"$f":"IF(OR(ISBLANK(B36),D117=0),0,IF(OR(ISBLANK(N36),ISBLANK(O36)),\"Haul Info\",IF(BD117=0,\"Select Material\",IF(BT117=0,\"Select Fleet\",BX117))))","v":0},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(F54),ISBLANK(G54),I117=\"\"),0,BO117)","v":0},{"$f":"IF(OR(ISBLANK(B36),O117=\"\"),0,BP117)","v":0},{"$f":"IF(OR(ISBLANK(B36),C117=0,O117=\"\"),0,SUM(O117:P117))","v":0},{"$f":"IF(OR(ISBLANK(B36),C117=0,O117=\"\",),0,IF(C54=\"Yes\",CD117,0)+IF(D54=\"Yes\",CE117,0))","v":0},{"$f":"IF(OR(ISBLANK(B36),D117=0,ISBLANK(F67),ISBLANK(G67),OR(ISBLANK(I54),I54=\"No\")),0,D117*CompactionLabor)","v":0},{"$f":"IF(OR(ISBLANK(B36),D117=0,S117=0),0,D117*CompactionEquip)","v":0},{"$f":"IF(OR(ISBLANK(B36),S117=\"\",D117=0),0,SUM(S117:T117))","v":0},{"$f":"IF(OR(ISBLANK(B36),D117=0,ISBLANK(F67),ISBLANK(G67)),0,BY117)","v":0},{"$f":"IF(OR(ISBLANK(B36),D117=0,ISBLANK(F67),ISBLANK(G67)),0,BZ117)","v":0},{"$f":"IF(OR(ISBLANK(B36),D117=0,V117=\"\"),0,SUM(V117:W117))","v":0},{"$f":"IF(OR(ISBLANK(B36),D117=0,ISBLANK(F67),ISBLANK(G67)),0,Q117+R117+U117+X117)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE36","v":0},{"$f":"BB36","v":0},{"$f":"ROUND((BB117*43560*(1/12)*BA117)/27,0)","v":0},{"$f":"F67","v":0},{"$f":"BD54","v":0},0,{"$f":"BA54","v":0},{"$f":"BC54","v":0},{"$f":"IF(OR(D117=0,D117=\"\"),0,H54)","v":0},{"$f":"BB54","v":0},{"$f":"IF(RIGHT(BI117,5)=\"Truck\",DB117,IF(BI117=\"Scraper Dozer\",DR117,IF(BI117=\"Tandem Scraper\",EG117,IF(RIGHT(BI117,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BG117=\"LongHaul\",IF(RIGHT(BI117,5)=\"Truck\",DA117,IF(BI117=\"Scraper Dozer\",DQ117,IF(BI117=\"Tandem Scraper\",EF117,0))),CJ117)","v":0},{"$f":"IF(BG117=\"LongHaul\",IF(RIGHT(BI117,5)=\"Truck\",DD117,IF(BI117=\"Scraper Dozer\",DS117,IF(BI117=\"Tandem Scraper\",EH117,0))),CL117)","v":0},{"$f":"IF(BG117=\"LongHaul\",IF(RIGHT(BI117,5)=\"Truck\",DD117,IF(BI117=\"Scraper Dozer\",DT117,IF(BI117=\"Tandem Scraper\",EI117,0))),CM117)","v":0},{"$f":"IF(BG117=\"LongHaul\",IF(RIGHT(BI117,5)=\"Truck\",DG117,IF(BI117=\"Scraper Dozer\",DV117,IF(BI117=\"Tandem Scraper\",EK117,0))),CO117)","v":0},{"$f":"IF(BG117=\"LongHaul\",IF(RIGHT(BI117,5)=\"Truck\",DF117,IF(BI117=\"Scraper Dozer\",DU117,IF(BI117=\"Tandem Scraper\",EJ117,0))),CN117)","v":0},{"$f":"BF36","v":0},0,{"$f":"BB67","v":0},{"$f":"IF(OR(D117=0,D117=\"\",),0,G67)","v":0},{"$f":"IF(RIGHT(BT117,5)=\"Truck\",EY117,IF(BT117=\"Scraper Dozer\",FO117,IF(BT117=\"Tandem Scraper\",GD117,0)))","v":0},{"$f":"IF(RIGHT(BT117,5)=\"Truck\",EX117,IF(BT117=\"Scraper Dozer\",FN117,IF(BT117=\"Tandem Scraper\",GC117,0)))","v":0},{"$f":"IF(RIGHT(BT117,5)=\"Truck\",FA117,IF(BT117=\"Scraper Dozer\",FP117,IF(BT117=\"Tandem Scraper\",GE117,0)))","v":0},{"$f":"IF(RIGHT(BT117,5)=\"Truck\",FB117,IF(BT117=\"Scraper Dozer\",FQ117,IF(BT117=\"Tandem Scraper\",GF117,0)))","v":0},{"$f":"IF(RIGHT(BT117,5)=\"Truck\",FD117,IF(BT117=\"Scraper Dozer\",FS117,IF(BT117=\"Tandem Scraper\",GH117,0)))","v":0},{"$f":"IF(RIGHT(BT117,5)=\"Truck\",FC117,IF(BT117=\"Scraper Dozer\",FR117,IF(BT117=\"Tandem Scraper\",GG117,0)))","v":0},{"$f":"BB117","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(C54),C54=\"No\"),OR(ISBLANK(D54),D54=\"No\")),ISBLANK(BC117)),0,ROUND(BC117/IF(ISBLANK(E54),1,(1-E54)),0))","v":0},{"$f":"BC117","v":0},{"$f":"C117*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C117*Screening","v":{"$error":"#VALUE!"}},{"$f":"ABS(BF117)","v":0},{"$f":"IF(RIGHT(BI117,6)=\"Loader\",(ROUND(Ft2M*BE117,0)*INDEX(LoaderTravelEmptyArray,MATCH(E117,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E117,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI117,6)=\"Loader\",(ROUND(Ft2M*BE117,0)*INDEX(LoaderTravelLoadedArray,MATCH(E117,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E117,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI117,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E117,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(J54),NOT(ISNUMBER(J54)),J54=\"\"),IF(RIGHT(BI117,6)=\"Loader\",ROUND(SUM(CG117:CI117),2),0),J54)","v":0},{"$f":"IF(RIGHT(BI117,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E117,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BI117,6)=\"Loader\",ROUND(60/CJ117*CK117,0),0)","v":0},{"$f":"IF(RIGHT(BI117,6)=\"Loader\",ROUND(CB117/CL117,0),0)","v":0},{"$f":"IF(RIGHT(BI117,6)=\"Loader\",ROUND(IF(CM117<1,1,(CM117))*INDIRECT(BH117&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI117,6)=\"Loader\",ROUND(IF(CM117<1,1,(CM117))*INDIRECT(BH117&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI117,6)=\"Loader\",CN117+CO117,0)","v":0},{"$f":"IF(BH117=0,0,ROUND(BE117/(INDEX(INDIRECT(BH117&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BH117&\"TruckLoadedWeight\"),0),MATCH(IF($CF117-INDIRECT(BH117&\"TruckRollingResistance\")<0,0,$CF117-INDIRECT(BH117&\"TruckRollingResistance\")),INDIRECT(BH117&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH117=0,0,ROUND(BE117/(INDEX(INDIRECT(BH117&\"TruckSpeedTable\"),MATCH(BD117,HaulMaterials,0),MATCH(IF(CF117-INDIRECT(BH117&\"TruckRollingResistance\")<0,0,CF117-INDIRECT(BH117&\"TruckRollingResistance\")),INDIRECT(BH117&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH117=0,0,ROUND(BE117/(INDEX(INDIRECT(BH117&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BH117&\"TruckLoadedWeight\"),0),MATCH(IF(CF117-INDIRECT(BH117&\"TruckRollingResistance\")<0,0,CF117+INDIRECT(BH117&\"TruckRollingResistance\")),INDIRECT(BH117&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH117=0,0,ROUND(BE117/(INDEX(INDIRECT(BH117&\"TruckUHSpeedTable\"),MATCH(BD117,HaulMaterials,0),MATCH(IF(CF117-INDIRECT(BH117&\"TruckRollingResistance\")<0,0,CF117+INDIRECT(BH117&\"TruckRollingResistance\")),INDIRECT(BH117&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR117>=0,CS117,CT117)","v":0},{"$f":"IF(BR117>=0,CR117,CQ117)","v":0},{"$f":"CU117+CV117","v":0},{"$f":"IF(BH117=0,0,INDIRECT(BH117&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BH117=0,0,INDIRECT(BH117&\"TruckManuverDump\"))","v":0},{"$f":"IF(BH117=0,0,INDIRECT(BH117&IF(INDIRECT(BH117&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(J54),NOT(ISNUMBER(J54)),J54=\"\"),SUM(CW117:CZ117),J54)","v":0},{"$f":"IF(CZ117=0,0,IF(OR(ISBLANK(K54),NOT(ISNUMBER(K54)),K54=\"\"),IF((DA117-CZ117)/CZ117<=1,2,ROUNDUP((DA117-CZ117)/CZ117,0)),K54))","v":0},{"$f":"IF(DA117=0,0,ROUND((60/DA117)*INDIRECT(BH117&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BH117=0,0,ROUND(DB117*DC117*TruckOperator*INDIRECT(BH117&\"TruckJobEfficiency\")*INDIRECT(BH117&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DD117=0,0,IF(ROUND(CB117/DD117,HoursRounding)<1,1,ROUND(CB117/DD117,HoursRounding)))","v":0},{"$f":"IF(BH117=0,0,ROUND(IF(DE117<1,1,(DE117))*((DB117*INDIRECT(BH117&\"TruckEquipRate\"))+INDIRECT(BH117&\"LoaderEquipRate\")+INDIRECT(BH117&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BH117=0,0,ROUND(IF(DE117<1,1,(DE117))*((DB117*INDIRECT(BH117&\"TruckLaborRate\"))+INDIRECT(BH117&\"LoaderLaborRate\")+INDIRECT(BH117&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DF117+DG117","v":0},{"$f":"ROUND(BE117/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CF117-HaulScraperRollingResistance<0,0,CF117-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD117=0,0,ROUND(BE117/(INDEX(HaulScraperSpeedTable,MATCH(BD117,HaulMaterials,0)+1,MATCH(IF(CF117-HaulScraperRollingResistance<0,0,CF117-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE117/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CF117-HaulScraperRollingResistance<0,0,CF117+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD117=0,0,ROUND(BE117/(INDEX(HaulScraperUHSpeedTable,MATCH(BD117,HaulMaterials,0),MATCH(IF(CF117-HaulScraperRollingResistance<0,0,CF117+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF117>=0,DK117,DL117)","v":0},{"$f":"IF(BF117>=0,DJ117,DI117)","v":0},{"$f":"DM117+DN117","v":0},{"$f":"IF(D117=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":""},{"$f":"IF(OR(ISBLANK(J54),NOT(ISNUMBER(J54)),J54=\"\"),SUM(DO117:DP117),J54)","v":0},{"$f":"IF(OR(ISBLANK(K54),NOT(ISNUMBER(K54)),K54=\"\"),ROUNDUP(DO117/DP117,0),K54)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/(DO117+DP117)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DR117,CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(DS117=0,0,IF(ROUND(CB117/DS117,HoursRounding)<1,1,ROUND(CB117/DS117,HoursRounding)))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DT117<1,1,DT117)*((DR117*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DT117<1,1,DT117)*((DR117*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DU117+DV117","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BE117/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CF117-TandemScraperRollingResistance<0,0,CF117-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD117=0,0,ROUND(BE117/(INDEX(TandemScraperSpeedTable,MATCH(BD117,HaulMaterials,0)+1,MATCH(IF(CF117-TandemScraperRollingResistance<0,0,CF117-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE117/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CF117-TandemScraperRollingResistance<0,0,CF117+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD117=0,0,ROUND(BE117/(INDEX(TandemScraperUHSpeedTable,MATCH(BD117,HaulMaterials,0),MATCH(IF(CF117-TandemScraperRollingResistance<0,0,CF117+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF117>=0,DZ117,EA117)","v":0},{"$f":"IF(BF117>=0,DY117,DX117)","v":0},{"$f":"EB117+EC117","v":0},1.1000000000000001,{"$f":"IF(OR(ISBLANK(J54),NOT(ISNUMBER(J54)),J54=\"\"),SUM(ED117:EE117),J54)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(K54),NOT(ISNUMBER(K54)),K54=\"\"),IF(TRUNC(ED117/EE117,0)<2,2,TRUNC(ED117/EE117,0)+IF(MOD(TRUNC(ED117/EE117,0),2),1,0)),K54+IF(MOD(K54,2)>0,1))","v":2},{"$f":"ROUND((60/(ED117+EE117)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EG117,CubesRounding)","v":2626},{"$f":"IF(ROUND(CB117/EH117,HoursRounding)<1,1,ROUND(CB117/EH117,HoursRounding))","v":1},{"$f":"ROUND(IF(EI117<1,1,EI117)*((EG117*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(EI117<1,1,EI117)*((EG117*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"EJ117+EK117","v":846},{"$f":"ABS(BR117)","v":0},{"$f":"IF(BS117=0,0,ROUND(BQ117/(INDEX(INDIRECT(BS117&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS117&\"TruckLoadedWeight\"),0),MATCH(IF(EM117-INDIRECT(BS117&\"TruckRollingResistance\")<0,0,EM117-INDIRECT(BS117&\"TruckRollingResistance\")),INDIRECT(BS117&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS117=0,0,ROUND(BQ117/(INDEX(INDIRECT(BS117&\"TruckSpeedTable\"),MATCH(BD117,HaulMaterials,0),MATCH(IF(EM117-INDIRECT(BS117&\"TruckRollingResistance\")<0,0,EM117-INDIRECT(BS117&\"TruckRollingResistance\")),INDIRECT(BS117&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS117=0,0,ROUND(BQ117/(INDEX(INDIRECT(BS117&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS117&\"TruckLoadedWeight\"),0),MATCH(IF(EM117-INDIRECT(BS117&\"TruckRollingResistance\")<0,0,EM117+INDIRECT(BS117&\"TruckRollingResistance\")),INDIRECT(BS117&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS117=0,0,ROUND(BQ117/(INDEX(INDIRECT(BS117&\"TruckUHSpeedTable\"),MATCH(BD117,HaulMaterials,0),MATCH(IF(EM117-INDIRECT(BS117&\"TruckRollingResistance\")<0,0,EM117+INDIRECT(BS117&\"TruckRollingResistance\")),INDIRECT(BS117&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR117>=0,EP117,EQ117)","v":0},{"$f":"IF(BR117>=0,EO117,EN117)","v":0},{"$f":"ER117+ES117","v":0},{"$f":"IF(BS117=0,0,INDIRECT(BS117&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BS117=0,0,INDIRECT(BS117&\"TruckManuverDump\"))","v":0},{"$f":"IF(BS117=0,0,INDIRECT(BS117&IF(INDIRECT(BS117&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(H67),NOT(ISNUMBER(H67)),H67=\"\"),SUM(ET117:EW117),H67)","v":0},{"$f":"IF(EW117=0,0,IF(OR(ISBLANK(I67),NOT(ISNUMBER(I67)),I67=\"\"),IF((EX117-EW117)/EW117<=1,2,ROUNDUP((EX117-EW117)/EW117,0)),I67))","v":0},{"$f":"IF(BS117=0,0,ROUND((60/EX117)*INDIRECT(BS117&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BS117=0,0,ROUND(EY117*EZ117*TruckOperator*INDIRECT(BS117&\"TruckJobEfficiency\")*INDIRECT(BS117&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(BS117=0,0,IF(ROUND(CC117/FA117,HoursRounding)<1,1,ROUND(CC117/FA117,HoursRounding)))","v":0},{"$f":"IF(BS117=0,0,ROUND(IF(FB117<1,1,(FB117))*((EY117*INDIRECT(BS117&\"TruckEquipRate\"))+INDIRECT(BS117&\"LoaderEquipRate\")+INDIRECT(BS117&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BS117=0,0,ROUND(IF(FB117<1,1,(FB117))*((EY117*INDIRECT(BS117&\"TruckLaborRate\"))+INDIRECT(BS117&\"LoaderLaborRate\")+INDIRECT(BS117&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FC117+FD117","v":0},{"$f":"ROUND(BQ117/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EM117-HaulScraperRollingResistance<0,0,EM117-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD117=0,0,ROUND(BQ117/(INDEX(HaulScraperSpeedTable,MATCH(BD117,HaulMaterials,0)+1,MATCH(IF(EM117-HaulScraperRollingResistance<0,0,EM117-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ117/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EM117-HaulScraperRollingResistance<0,0,EM117+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD117=0,0,ROUND(BQ117/(INDEX(HaulScraperUHSpeedTable,MATCH(BD117,HaulMaterials,0),MATCH(IF(EM117-HaulScraperRollingResistance<0,0,EM117+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR117>=0,FH117,FI117)","v":0},{"$f":"IF(BR117>=0,FG117,FF117)","v":0},{"$f":"FJ117+FK117","v":0},1.2,{"$f":"IF(OR(ISBLANK(H67),NOT(ISNUMBER(H67)),H67=\"\"),SUM(FL117:FM117),H67)","v":1.2},{"$f":"IF(OR(ISBLANK(I67),NOT(ISNUMBER(I67)),I67=\"\"),ROUNDUP(FL117/FM117,0),I67)","v":0},{"$f":"ROUND((60/(FL117+FM117)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*FO117,CubesRounding)","v":0},{"$f":"IF(FP117=0,0,IF(ROUND(CC117/FP117,HoursRounding)<1,1,ROUND($CC117/FP117,HoursRounding)))","v":0},{"$f":"ROUND(IF(FQ117<1,1,FQ117)*((FO117*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":654},{"$f":"ROUND(IF(FQ117<1,1,FQ117)*((FO117*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":120},{"$f":"FR117+FS117","v":774},{"$f":"ROUND(BQ117/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EM117-TandemScraperRollingResistance<0,0,EM117-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD117=0,0,ROUND(BQ117/(INDEX(TandemScraperSpeedTable,MATCH(BD117,HaulMaterials,0)+1,MATCH(IF(EM117-TandemScraperRollingResistance<0,0,EM117-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ117/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EM117-TandemScraperRollingResistance<0,0,EM117+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD117=0,0,ROUND(BQ117/(INDEX(TandemScraperUHSpeedTable,MATCH(BD117,HaulMaterials,0),MATCH(IF(EM117-TandemScraperRollingResistance<0,0,EM117+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR117>=0,FW117,FX117)","v":0},{"$f":"IF(BR117>=0,FV117,FU117)","v":0},{"$f":"FY117+FZ117","v":0},1.1000000000000001,{"$f":"IF(OR(ISBLANK(H67),NOT(ISNUMBER(H67)),H67=\"\"),SUM(GA117:GB117),H67)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(I67),NOT(ISNUMBER(I67)),I67=\"\"),IF(TRUNC(GA117/GB117,0)<2,2,TRUNC(GA117/GB117,0)+IF(MOD(TRUNC(GA117/GB117,0),2),1,0)),I67+IF(MOD(I67,2)>0,1))","v":2},{"$f":"ROUND((60/(GA117+GB117)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GD117,CubesRounding)","v":2626},{"$f":"IF(ROUND(CC117/GE117,HoursRounding)<1,1,ROUND(CC117/GE117,HoursRounding))","v":1},{"$f":"ROUND(IF(GF117<1,1,GF117)*((GD117*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(GF117<1,1,GF117)*((GD117*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"GG117+GH117","v":846}]
[2,"",{"$f":"IF(OR(ISBLANK(B37),CB118=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CB118),0),CB118))","v":0},{"$f":"IF(OR(ISBLANK(B37)),0,IF(Metric,ROUND(CY_2_M3*(CC118),0),CC118))","v":0},{"$f":"IF(OR(ISBLANK(B37),C118=0),\"\",IF(OR(ISBLANK(F55),ISBLANK(G55)),\"Haul Info\",IF(BD118=0,\"Select Material\",IF(OR(BJ118<>0,BI118=0),\"Select Fleet\",IF(RIGHT(BI118,6)=\"Loader\",INDIRECT(BH118&\"CrusherLoader\"),IF(RIGHT(BI118,5)=\"Truck\",INDIRECT(BH118&\"Truck\")&\"/\"&INDIRECT(BH118&\"Loader\")&\"/\"&INDIRECT(BH118&\"CrusherLoader\"),IF(BH118=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BH118=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},"","",{"$f":"IF(OR(ISBLANK(B37),C118=0),\"\",IF(OR(ISBLANK(F55),ISBLANK(G55)),\"Haul Info\",IF(BD118=0,\"Select Material\",IF(OR(BJ118<>0,BI118=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BM118,0),BM118)))))","v":""},0,{"$f":"IF(OR(ISBLANK(B37),D118=0),\"\",IF(OR(ISBLANK(N37),ISBLANK(O37)),\"Haul Info\",IF(BD118=0,\"Select Material\",IF(BT118=0,\"Select Fleet\",IF(RIGHT(BT118,5)=\"Truck\",INDIRECT(BS118&\"Truck\")&\"/\"&INDIRECT(BS118&\"Loader\")&\"/\"&INDIRECT(BS118&\"TruckDozer\"),IF(BS118=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BS118=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},"","",{"$f":"IF(OR(ISBLANK(B37),D118=0),\"\",IF(OR(ISBLANK(N37),ISBLANK(O37)),\"Haul Info\",IF(BD118=0,\"Select Material\",IF(BT118=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BW118,0),BW118)))))","v":""},0,0,0,0,0,{"$f":"IF(OR(ISBLANK(B37),D118=0,ISBLANK(F68),ISBLANK(G68),OR(ISBLANK(I55),I55=\"No\")),0,D118*CompactionLabor)","v":0},{"$f":"IF(OR(ISBLANK(B37),D118=0,S118=0),0,D118*CompactionEquip)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"BD55","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BF37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,665,181,846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,654,120,774,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,665,181,846]
[]
[null,null,{"$f":"IF(SUM(C116:C119)=0,0,SUM(C116:C119))","v":0},{"$f":"IF(SUM(D116:D119)=0,0,SUM(D116:D119))","v":0},null,null,null,null,{"$f":"IF(SUM(I116:I119)=0,0,SUM(I116:I119))","v":0},null,null,null,null,{"$f":"IF(SUM(N116:N119)=0,0,SUM(N116:N119))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Notes:"]
[null,"1. If crushed or screened, Cover Volume = volume delivered to crusher - amount loss to crushing/screening)"]
[]
[{"$f":"ThisSheetName(A94)&\" - \"&VLOOKUP(A126,TableTitles,2)","v":"Yards, Etc. - Cover 2 Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Borrow to Crusher",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To Placement"]
[9,null,"Material Volumes",null,"Haul to Crusher",null,null,null,null,"Haul to Placement",null,null,null,null,"Haul to Crusher",null,null,"Crush","Compact",null,null,"Haul to Placement",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Placement Parameters",null,null,null,"To Crusher",null,null,null,null,null,null,null,null,null,null,null,"To Placement",null,null,null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,null,null,null,"Loader Fleet",null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Material Volume to Crusher","Final Material Volume","Crusher Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost","Total Crush/ Screen Cost","Labor \nCost","Equipment \nCost","Total Cost","Labor \nCost","Equipment \nCost","Total Cost","Total Cover Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Thickness ","Final Area","Total Cover Volume","Material Type","Distance to Crusher","Slope to Crusher","Haul (long or short)","Crusher Haul Fleet Size","Haul Fleet","Fleet Error","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Distance to Placement","Slope to Placement","Placement Haul Fleet","Haul Fleet","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Final Area","Material Volume to Crusher","Final Material VolRequired","Crushing Cost","Screening Cost","Absolute grade","empty travel time (assumes 0 grade)","loaded travel time (assumes 0 grade)","manuver/ load/ manuever/ dump","total cycle time","bucket capacity","hourly production","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill  Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,"LCM/hr","hrs",null,"min",null,"LCM/hr","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in","acres",null,null,"ft","% grade",null,null,null,null,null,"min","LCY/hr",null,"$","$","ft","% grade",null,null,null,"min","LCY/hr",null,"$","$","acres","cu yd","cu yd",null,null,"%","min","min","min","min","cy","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(OR(ISBLANK(B35),CB129=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CB129),0),CB129))","v":0},{"$f":"IF(OR(ISBLANK(B35)),0,IF(Metric,ROUND(CY_2_M3*(CC129),0),CC129))","v":0},{"$f":"IF(OR(ISBLANK(B35),C129=0),\"\",IF(OR(ISBLANK(O53),ISBLANK(P53)),\"Haul Info\",IF(BD129=0,\"Select Material\",IF(OR(BJ129<>0,BI129=0),\"Select Fleet\",IF(RIGHT(BI129,6)=\"Loader\",INDIRECT(BH129&\"CrusherLoader\"),IF(RIGHT(BI129,5)=\"Truck\",INDIRECT(BH129&\"Truck\")&\"/\"&INDIRECT(BH129&\"Loader\")&\"/\"&INDIRECT(BH129&\"CrusherLoader\"),IF(BH129=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BH129=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C129=0),\"\",IF(OR(ISBLANK(O53),ISBLANK(P53)),\"Haul Info\",IF(BD129=0,\"Select Material\",IF(OR(BJ129<>0,BI129=0),\"Select Fleet\",BL129))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C129=0),\"\",IF(OR(ISBLANK(O53),ISBLANK(P53)),\"Haul Info\",IF(BD129=0,\"Select Material\",IF(OR(BJ129<>0,BI129=0),\"Select Fleet\",BK129))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C129=0),\"\",IF(OR(ISBLANK(O53),ISBLANK(P53)),\"Haul Info\",IF(BD129=0,\"Select Material\",IF(OR(BJ129<>0,BI129=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BM129,0),BM129)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C129=0),0,IF(OR(ISBLANK(O53),ISBLANK(P53)),\"Haul Info\",IF(BD129=0,\"Select Material\",IF(OR(BJ129<>0,BI129=0),\"Select Fleet\",BN129))))","v":0},{"$f":"IF(OR(ISBLANK(B35),D129=0),\"\",IF(OR(ISBLANK(Q35),ISBLANK(R35)),\"Haul Info\",IF(BD129=0,\"Select Material\",IF(BT129=0,\"Select Fleet\",IF(RIGHT(BT129,5)=\"Truck\",INDIRECT(BS129&\"Truck\")&\"/\"&INDIRECT(BS129&\"Loader\")&\"/\"&INDIRECT(BS129&\"TruckDozer\"),IF(BS129=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BS129=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D129=0),\"\",IF(OR(ISBLANK(Q35),ISBLANK(R35)),\"Haul Info\",IF(BD129=0,\"Select Material\",IF(BT129=0,\"Select Fleet\",BV129))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D129=0),\"\",IF(OR(ISBLANK(Q35),ISBLANK(R35)),\"Haul Info\",IF(BD129=0,\"Select Material\",IF(BT129=0,\"Select Fleet\",BU129))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D129=0),\"\",IF(OR(ISBLANK(Q35),ISBLANK(R35)),\"Haul Info\",IF(BD129=0,\"Select Material\",IF(BT129=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BW129,0),BW129)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D129=0),0,IF(OR(ISBLANK(Q35),ISBLANK(R35)),\"Haul Info\",IF(BD129=0,\"Select Material\",IF(BT129=0,\"Select Fleet\",BX129))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(O53),ISBLANK(P53),I129=\"\"),0,BO129)","v":0},{"$f":"IF(OR(ISBLANK(B35),O129=\"\"),0,BP129)","v":0},{"$f":"IF(OR(ISBLANK(B35),C129=0,O129=\"\"),0,SUM(O129:P129))","v":0},{"$f":"IF(OR(ISBLANK(B35),C129=0,O129=\"\",),0,IF(L53=\"Yes\",CD129,0)+IF(M53=\"Yes\",CE129,0))","v":0},{"$f":"IF(OR(ISBLANK(B35),D129=0,ISBLANK(J66),ISBLANK(K66),OR(ISBLANK(R53),R53=\"No\")),0,D129*CompactionLabor)","v":0},{"$f":"IF(OR(ISBLANK(B35),D129=0,S129=0),0,D129*CompactionEquip)","v":0},{"$f":"IF(OR(ISBLANK(B35),S129=\"\",D129=0),0,SUM(S129:T129))","v":0},{"$f":"IF(OR(ISBLANK(B35),D129=0,ISBLANK(J66),ISBLANK(K66)),0,BY129)","v":0},{"$f":"IF(OR(ISBLANK(B35),D129=0,V129=\"\"),0,BZ129)","v":0},{"$f":"IF(OR(ISBLANK(B35),D129=0,V129=\"\"),0,SUM(V129:W129))","v":0},{"$f":"IF(OR(ISBLANK(B35),D129=0,V129=\"\"),0,Q129+R129+U129+X129)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH35","v":0},{"$f":"BB35","v":0},{"$f":"ROUND((BB129*43560*(1/12)*BA129)/27,0)","v":0},{"$f":"J66","v":0},{"$f":"BI53","v":0},{"$f":"P53","v":0},{"$f":"BF53","v":0},{"$f":"BH53","v":0},{"$f":"Q53","v":0},{"$f":"BG53","v":0},{"$f":"IF(RIGHT(BI129,5)=\"Truck\",DB129,IF(BI129=\"Scraper Dozer\",DR129,IF(BI129=\"Tandem Scraper\",EG129,IF(RIGHT(BI129,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BG129=\"LongHaul\",IF(RIGHT(BI129,5)=\"Truck\",DA129,IF(BI129=\"Scraper Dozer\",DQ129,IF(BI129=\"Tandem Scraper\",EF129,0))),CJ129)","v":0},{"$f":"IF(BG129=\"LongHaul\",IF(RIGHT(BI129,5)=\"Truck\",DD129,IF(BI129=\"Scraper Dozer\",DS129,IF(BI129=\"Tandem Scraper\",EH129,0))),CL129)","v":0},{"$f":"IF(BG129=\"LongHaul\",IF(RIGHT(BI129,5)=\"Truck\",DD129,IF(BI129=\"Scraper Dozer\",DT129,IF(BI129=\"Tandem Scraper\",EI129,0))),CM129)","v":0},{"$f":"IF(BG129=\"LongHaul\",IF(RIGHT(BI129,5)=\"Truck\",DG129,IF(BI129=\"Scraper Dozer\",DV129,IF(BI129=\"Tandem Scraper\",EK129,0))),CO129)","v":0},{"$f":"IF(BG129=\"LongHaul\",IF(RIGHT(BI129,5)=\"Truck\",DF129,IF(BI129=\"Scraper Dozer\",DU129,IF(BI129=\"Tandem Scraper\",EJ129,0))),CN129)","v":0},{"$f":"BI35","v":0},{"$f":"BJ35","v":0},{"$f":"BC66","v":0},{"$f":"K66","v":0},{"$f":"IF(RIGHT(BT129,5)=\"Truck\",EY129,IF(BT129=\"Scraper Dozer\",FO129,IF(BT129=\"Tandem Scraper\",GD129,0)))","v":0},{"$f":"IF(RIGHT(BT129,5)=\"Truck\",EX129,IF(BT129=\"Scraper Dozer\",FN129,IF(BT129=\"Tandem Scraper\",GC129,0)))","v":0},{"$f":"IF(RIGHT(BT129,5)=\"Truck\",FA129,IF(BT129=\"Scraper Dozer\",FP129,IF(BT129=\"Tandem Scraper\",GE129,0)))","v":0},{"$f":"IF(RIGHT(BT129,5)=\"Truck\",FB129,IF(BT129=\"Scraper Dozer\",FQ129,IF(BT129=\"Tandem Scraper\",GF129,0)))","v":0},{"$f":"IF(RIGHT(BT129,5)=\"Truck\",FD129,IF(BT129=\"Scraper Dozer\",FS129,IF(BT129=\"Tandem Scraper\",GH129,0)))","v":0},{"$f":"IF(RIGHT(BT129,5)=\"Truck\",FC129,IF(BT129=\"Scraper Dozer\",FR129,IF(BT129=\"Tandem Scraper\",GG129,0)))","v":0},{"$f":"BB129","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(L53),L53=\"No\"),OR(ISBLANK(M53),M53=\"No\")),ISBLANK(BC129)),0,ROUND(BC129/IF(ISBLANK(N53),1,(1-N53)),0))","v":0},{"$f":"BC129","v":0},{"$f":"C129*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C129*Screening","v":{"$error":"#VALUE!"}},{"$f":"ABS(BF129)","v":0},{"$f":"IF(RIGHT(BI129,6)=\"Loader\",(ROUND(Ft2M*BE129,0)*INDEX(LoaderTravelEmptyArray,MATCH(E129,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E129,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI129,6)=\"Loader\",(ROUND(Ft2M*BE129,0)*INDEX(LoaderTravelLoadedArray,MATCH(E129,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E129,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI129,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E129,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(S53),NOT(ISNUMBER(S53)),S53=\"\"),IF(RIGHT(BI129,6)=\"Loader\",ROUND(SUM(CG129:CI129),2),0),S53)","v":0},{"$f":"IF(RIGHT(BI129,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E129,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BI129,6)=\"Loader\",ROUND(60/CJ129*CK129,0),0)","v":0},{"$f":"IF(RIGHT(BI129,6)=\"Loader\",ROUND(CB129/CL129,0),0)","v":0},{"$f":"IF(RIGHT(BI129,6)=\"Loader\",ROUND(IF(CM129<1,1,(CM129))*INDIRECT(BH129&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI129,6)=\"Loader\",ROUND(IF(CM129<1,1,(CM129))*INDIRECT(BH129&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI129,6)=\"Loader\",CN129+CO129,0)","v":0},{"$f":"IF(BH129=0,0,ROUND(BE129/(INDEX(INDIRECT(BH129&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BH129&\"TruckLoadedWeight\"),0),MATCH(IF($CF129-INDIRECT(BH129&\"TruckRollingResistance\")<0,0,$CF129-INDIRECT(BH129&\"TruckRollingResistance\")),INDIRECT(BH129&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH129=0,0,ROUND(BE129/(INDEX(INDIRECT(BH129&\"TruckSpeedTable\"),MATCH(BD129,HaulMaterials,0),MATCH(IF(CF129-INDIRECT(BH129&\"TruckRollingResistance\")<0,0,CF129-INDIRECT(BH129&\"TruckRollingResistance\")),INDIRECT(BH129&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH129=0,0,ROUND(BE129/(INDEX(INDIRECT(BH129&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BH129&\"TruckLoadedWeight\"),0),MATCH(IF(CF129-INDIRECT(BH129&\"TruckRollingResistance\")<0,0,CF129+INDIRECT(BH129&\"TruckRollingResistance\")),INDIRECT(BH129&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH129=0,0,ROUND(BE129/(INDEX(INDIRECT(BH129&\"TruckUHSpeedTable\"),MATCH(BD129,HaulMaterials,0),MATCH(IF(CF129-INDIRECT(BH129&\"TruckRollingResistance\")<0,0,CF129+INDIRECT(BH129&\"TruckRollingResistance\")),INDIRECT(BH129&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR129>=0,CS129,CT129)","v":0},{"$f":"IF(BR129>=0,CR129,CQ129)","v":0},{"$f":"CU129+CV129","v":0},{"$f":"IF(BH129=0,0,INDIRECT(BH129&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BH129=0,0,INDIRECT(BH129&\"TruckManuverDump\"))","v":0},{"$f":"IF(BH129=0,0,INDIRECT(BH129&IF(INDIRECT(BH129&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(S53),NOT(ISNUMBER(S53)),S53=\"\"),SUM(CW129:CZ129),S53)","v":0},{"$f":"IF(CZ129=0,0,IF(OR(ISBLANK(T53),NOT(ISNUMBER(T53)),T53=\"\"),IF((DA129-CZ129)/CZ129<=1,2,ROUNDUP((DA129-CZ129)/CZ129,0)),T53))","v":0},{"$f":"IF(BH129=0,0,ROUND((60/DA129)*INDIRECT(BH129&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BH129=0,0,ROUND(DB129*DC129*TruckOperator*INDIRECT(BH129&\"TruckJobEfficiency\")*INDIRECT(BH129&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DD129=0,0,IF(ROUND(CB129/DD129,HoursRounding)<1,1,ROUND(CB129/DD129,HoursRounding)))","v":0},{"$f":"IF(BH129=0,0,ROUND(IF(DE129<1,1,(DE129))*((DB129*INDIRECT(BH129&\"TruckEquipRate\"))+INDIRECT(BH129&\"LoaderEquipRate\")+INDIRECT(BH129&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BH129=0,0,ROUND(IF(DE129<1,1,(DE129))*((DB129*INDIRECT(BH129&\"TruckLaborRate\"))+INDIRECT(BH129&\"LoaderLaborRate\")+INDIRECT(BH129&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DF129+DG129","v":0},{"$f":"ROUND(BE129/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CF129-HaulScraperRollingResistance<0,0,CF129-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD129=0,0,ROUND(BE129/(INDEX(HaulScraperSpeedTable,MATCH(BD129,HaulMaterials,0)+1,MATCH(IF(CF129-HaulScraperRollingResistance<0,0,CF129-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE129/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CF129-HaulScraperRollingResistance<0,0,CF129+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD129=0,0,ROUND(BE129/(INDEX(HaulScraperUHSpeedTable,MATCH(BD129,HaulMaterials,0),MATCH(IF(CF129-HaulScraperRollingResistance<0,0,CF129+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF129>=0,DK129,DL129)","v":0},{"$f":"IF(BF129>=0,DJ129,DI129)","v":0},{"$f":"DM129+DN129","v":0},{"$f":"IF(D129=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":""},{"$f":"IF(OR(ISBLANK(S53),NOT(ISNUMBER(S53)),S53=\"\"),SUM(DO129:DP129),S53)","v":0},{"$f":"IF(OR(ISBLANK(T53),NOT(ISNUMBER(T53)),T53=\"\"),ROUNDUP(DO129/DP129,0),T53)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/(DO129+DP129)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DR129,CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(DS129=0,0,IF(ROUND(CB129/DS129,HoursRounding)<1,1,ROUND(CB129/DS129,HoursRounding)))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DT129<1,1,DT129)*((DR129*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DT129<1,1,DT129)*((DR129*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DU129+DV129","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BE129/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CF129-TandemScraperRollingResistance<0,0,CF129-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD129=0,0,ROUND(BE129/(INDEX(TandemScraperSpeedTable,MATCH(BD129,HaulMaterials,0)+1,MATCH(IF(CF129-TandemScraperRollingResistance<0,0,CF129-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE129/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CF129-TandemScraperRollingResistance<0,0,CF129+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD129=0,0,ROUND(BE129/(INDEX(TandemScraperUHSpeedTable,MATCH(BD129,HaulMaterials,0),MATCH(IF(CF129-TandemScraperRollingResistance<0,0,CF129+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF129>=0,DZ129,EA129)","v":0},{"$f":"IF(BF129>=0,DY129,DX129)","v":0},{"$f":"EB129+EC129","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(S53),NOT(ISNUMBER(S53)),S53=\"\"),SUM(ED129:EE129),S53)","v":1.1000000000000001},{"$f":"IF(EE129=0,0,IF(OR(ISBLANK(T53),NOT(ISNUMBER(T53)),T53=\"\"),IF(TRUNC(ED129/EE129,0)<2,2,TRUNC(ED129/EE129,0)+IF(MOD(TRUNC(ED129/EE129,0),2),1,0)),T53+IF(MOD(T53,2)>0,1)))","v":2},{"$f":"ROUND((60/(ED129+EE129)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EG129,CubesRounding)","v":2626},{"$f":"IF(ROUND(CB129/EH129,HoursRounding)<1,1,ROUND(CB129/EH129,HoursRounding))","v":1},{"$f":"ROUND(IF(EI129<1,1,EI129)*((EG129*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(EI129<1,1,EI129)*((EG129*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"EJ129+EK129","v":846},{"$f":"ABS(BR129)","v":0},{"$f":"IF(BS129=0,0,ROUND(BQ129/(INDEX(INDIRECT(BS129&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS129&\"TruckLoadedWeight\"),0),MATCH(IF(EM129-INDIRECT(BS129&\"TruckRollingResistance\")<0,0,EM129-INDIRECT(BS129&\"TruckRollingResistance\")),INDIRECT(BS129&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS129=0,0,ROUND(BQ129/(INDEX(INDIRECT(BS129&\"TruckSpeedTable\"),MATCH(BD129,HaulMaterials,0),MATCH(IF(EM129-INDIRECT(BS129&\"TruckRollingResistance\")<0,0,EM129-INDIRECT(BS129&\"TruckRollingResistance\")),INDIRECT(BS129&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS129=0,0,ROUND(BQ129/(INDEX(INDIRECT(BS129&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS129&\"TruckLoadedWeight\"),0),MATCH(IF(EM129-INDIRECT(BS129&\"TruckRollingResistance\")<0,0,EM129+INDIRECT(BS129&\"TruckRollingResistance\")),INDIRECT(BS129&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS129=0,0,ROUND(BQ129/(INDEX(INDIRECT(BS129&\"TruckUHSpeedTable\"),MATCH(BD129,HaulMaterials,0),MATCH(IF(EM129-INDIRECT(BS129&\"TruckRollingResistance\")<0,0,EM129+INDIRECT(BS129&\"TruckRollingResistance\")),INDIRECT(BS129&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR129>=0,EP129,EQ129)","v":0},{"$f":"IF(BR129>=0,EO129,EN129)","v":0},{"$f":"ER129+ES129","v":0},{"$f":"IF(BS129=0,0,INDIRECT(BS129&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BS129=0,0,INDIRECT(BS129&\"TruckManuverDump\"))","v":0},{"$f":"IF(BS129=0,0,INDIRECT(BS129&IF(INDIRECT(BS129&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(L66),NOT(ISNUMBER(L66)),L66=\"\"),SUM(ET129:EW129),L66)","v":0},{"$f":"IF(EW129=0,0,IF(OR(ISBLANK(M66),NOT(ISNUMBER(M66)),M66=\"\"),IF((EX129-EW129)/EW129<=1,2,ROUNDUP((EX129-EW129)/EW129,0)),M66))","v":0},{"$f":"IF(BS129=0,0,ROUND((60/EX129)*INDIRECT(BS129&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BS129=0,0,ROUND(EY129*EZ129*TruckOperator*INDIRECT(BS129&\"TruckJobEfficiency\")*INDIRECT(BS129&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(BS129=0,0,IF(ROUND(CC129/FA129,HoursRounding)<1,1,ROUND(CC129/FA129,HoursRounding)))","v":0},{"$f":"IF(BS129=0,0,ROUND(IF(FB129<1,1,(FB129))*((EY129*INDIRECT(BS129&\"TruckEquipRate\"))+INDIRECT(BS129&\"LoaderEquipRate\")+INDIRECT(BS129&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BS129=0,0,ROUND(IF(FB129<1,1,(FB129))*((EY129*INDIRECT(BS129&\"TruckLaborRate\"))+INDIRECT(BS129&\"LoaderLaborRate\")+INDIRECT(BS129&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FC129+FD129","v":0},{"$f":"ROUND(BQ129/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EM129-HaulScraperRollingResistance<0,0,EM129-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD129=0,0,ROUND(BQ129/(INDEX(HaulScraperSpeedTable,MATCH(BD129,HaulMaterials,0)+1,MATCH(IF(EM129-HaulScraperRollingResistance<0,0,EM129-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ129/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EM129-HaulScraperRollingResistance<0,0,EM129+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD129=0,0,ROUND(BQ129/(INDEX(HaulScraperUHSpeedTable,MATCH(BD129,HaulMaterials,0),MATCH(IF(EM129-HaulScraperRollingResistance<0,0,EM129+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR129>=0,FH129,FI129)","v":0},{"$f":"IF(BR129>=0,FG129,FF129)","v":0},{"$f":"FJ129+FK129","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(L66),NOT(ISNUMBER(L66)),L66=\"\"),SUM(FL129:FM129),L66)","v":1.2},{"$f":"IF(OR(ISBLANK(M66),NOT(ISNUMBER(M66)),M66=\"\"),ROUNDUP(FL129/FM129,0),M66)","v":0},{"$f":"ROUND((60/(FL129+FM129)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*FO129,CubesRounding)","v":0},{"$f":"IF(FP129=0,0,IF(ROUND(CC129/FP129,HoursRounding)<1,1,ROUND($CC129/FP129,HoursRounding)))","v":0},{"$f":"ROUND(IF(FQ129<1,1,FQ129)*((FO129*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":654},{"$f":"ROUND(IF(FQ129<1,1,FQ129)*((FO129*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":120},{"$f":"FR129+FS129","v":774},{"$f":"ROUND(BQ129/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EM129-TandemScraperRollingResistance<0,0,EM129-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD129=0,0,ROUND(BQ129/(INDEX(TandemScraperSpeedTable,MATCH(BD129,HaulMaterials,0)+1,MATCH(IF(EM129-TandemScraperRollingResistance<0,0,EM129-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ129/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EM129-TandemScraperRollingResistance<0,0,EM129+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD129=0,0,ROUND(BQ129/(INDEX(TandemScraperUHSpeedTable,MATCH(BD129,HaulMaterials,0),MATCH(IF(EM129-TandemScraperRollingResistance<0,0,EM129+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR129>=0,FW129,FX129)","v":0},{"$f":"IF(BR129>=0,FV129,FU129)","v":0},{"$f":"FY129+FZ129","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(L66),NOT(ISNUMBER(L66)),L66=\"\"),SUM(GA129:GB129),L66)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(M66),NOT(ISNUMBER(M66)),M66=\"\"),IF(TRUNC(GA129/GB129,0)<2,2,TRUNC(GA129/GB129,0)+IF(MOD(TRUNC(GA129/GB129,0),2),1,0)),M66+IF(MOD(M66,2)>0,1))","v":2},{"$f":"ROUND((60/(GA129+GB129)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GD129,CubesRounding)","v":2626},{"$f":"IF(ROUND(CC129/GE129,HoursRounding)<1,1,ROUND(CC129/GE129,HoursRounding))","v":1},{"$f":"ROUND(IF(GF129<1,1,GF129)*((GD129*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(GF129<1,1,GF129)*((GD129*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"GG129+GH129","v":846}]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":""},{"$f":"IF(OR(ISBLANK(B36),CB130=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CB130),0),CB130))","v":0},{"$f":"IF(OR(ISBLANK(B36)),0,IF(Metric,ROUND(CY_2_M3*(CC130),0),CC130))","v":0},{"$f":"IF(OR(ISBLANK(B36),C130=0),\"\",IF(OR(ISBLANK(O54),ISBLANK(P54)),\"Haul Info\",IF(BD130=0,\"Select Material\",IF(OR(BJ130<>0,BI130=0),\"Select Fleet\",IF(RIGHT(BI130,6)=\"Loader\",INDIRECT(BH130&\"CrusherLoader\"),IF(RIGHT(BI130,5)=\"Truck\",INDIRECT(BH130&\"Truck\")&\"/\"&INDIRECT(BH130&\"Loader\")&\"/\"&INDIRECT(BH130&\"CrusherLoader\"),IF(BH130=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BH130=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C130=0),\"\",IF(OR(ISBLANK(O54),ISBLANK(P54)),\"Haul Info\",IF(BD130=0,\"Select Material\",IF(OR(BJ130<>0,BI130=0),\"Select Fleet\",BL130))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C130=0),\"\",IF(OR(ISBLANK(O54),ISBLANK(P54)),\"Haul Info\",IF(BD130=0,\"Select Material\",IF(OR(BJ130<>0,BI130=0),\"Select Fleet\",BK130))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C130=0),\"\",IF(OR(ISBLANK(O54),ISBLANK(P54)),\"Haul Info\",IF(BD130=0,\"Select Material\",IF(OR(BJ130<>0,BI130=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BM130,0),BM130)))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C130=0),0,IF(OR(ISBLANK(O54),ISBLANK(P54)),\"Haul Info\",IF(BD130=0,\"Select Material\",IF(OR(BJ130<>0,BI130=0),\"Select Fleet\",BN130))))","v":0},{"$f":"IF(OR(ISBLANK(B36),D130=0),\"\",IF(OR(ISBLANK(Q36),ISBLANK(R36)),\"Haul Info\",IF(BD130=0,\"Select Material\",IF(BT130=0,\"Select Fleet\",IF(RIGHT(BT130,5)=\"Truck\",INDIRECT(BS130&\"Truck\")&\"/\"&INDIRECT(BS130&\"Loader\")&\"/\"&INDIRECT(BS130&\"TruckDozer\"),IF(BS130=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BS130=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B36),D130=0),\"\",IF(OR(ISBLANK(Q36),ISBLANK(R36)),\"Haul Info\",IF(BD130=0,\"Select Material\",IF(BT130=0,\"Select Fleet\",BV130))))","v":""},{"$f":"IF(OR(ISBLANK(B36),D130=0),\"\",IF(OR(ISBLANK(Q36),ISBLANK(R36)),\"Haul Info\",IF(BD130=0,\"Select Material\",IF(BT130=0,\"Select Fleet\",BU130))))","v":""},{"$f":"IF(OR(ISBLANK(B36),D130=0),\"\",IF(OR(ISBLANK(Q36),ISBLANK(R36)),\"Haul Info\",IF(BD130=0,\"Select Material\",IF(BT130=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BW130,0),BW130)))))","v":""},{"$f":"IF(OR(ISBLANK(B36),D130=0),0,IF(OR(ISBLANK(Q36),ISBLANK(R36)),\"Haul Info\",IF(BD130=0,\"Select Material\",IF(BT130=0,\"Select Fleet\",BX130))))","v":0},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(O54),ISBLANK(P54),I130=\"\"),0,BO130)","v":0},{"$f":"IF(OR(ISBLANK(B36),O130=\"\"),0,BP130)","v":0},{"$f":"IF(OR(ISBLANK(B36),C130=0,O130=\"\"),0,SUM(O130:P130))","v":0},{"$f":"IF(OR(ISBLANK(B36),C130=0,O130=\"\",),0,IF(L54=\"Yes\",CD130,0)+IF(M54=\"Yes\",CE130,0))","v":0},{"$f":"IF(OR(ISBLANK(B36),D130=0,ISBLANK(J67),ISBLANK(K67),OR(ISBLANK(R54),R54=\"No\")),0,D130*CompactionLabor)","v":0},{"$f":"IF(OR(ISBLANK(B36),D130=0,S130=0),0,D130*CompactionEquip)","v":0},{"$f":"IF(OR(ISBLANK(B36),S130=\"\",D130=0),0,SUM(S130:T130))","v":0},{"$f":"IF(OR(ISBLANK(B36),D130=0,ISBLANK(J67),ISBLANK(K67)),0,BY130)","v":0},{"$f":"IF(OR(ISBLANK(B36),D130=0,V130=\"\"),0,BZ130)","v":0},{"$f":"IF(OR(ISBLANK(B36),D130=0,V130=\"\"),0,SUM(V130:W130))","v":0},{"$f":"IF(OR(ISBLANK(B36),D130=0,V130=\"\"),0,Q130+R130+U130+X130)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH36","v":0},{"$f":"BB36","v":0},{"$f":"ROUND((BB130*43560*(1/12)*BA130)/27,0)","v":0},{"$f":"J67","v":0},{"$f":"BI54","v":0},{"$f":"P54","v":0},{"$f":"BF54","v":0},{"$f":"BH54","v":0},{"$f":"Q54","v":0},{"$f":"BG54","v":0},{"$f":"IF(RIGHT(BI130,5)=\"Truck\",DB130,IF(BI130=\"Scraper Dozer\",DR130,IF(BI130=\"Tandem Scraper\",EG130,IF(RIGHT(BI130,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BG130=\"LongHaul\",IF(RIGHT(BI130,5)=\"Truck\",DA130,IF(BI130=\"Scraper Dozer\",DQ130,IF(BI130=\"Tandem Scraper\",EF130,0))),CJ130)","v":0},{"$f":"IF(BG130=\"LongHaul\",IF(RIGHT(BI130,5)=\"Truck\",DD130,IF(BI130=\"Scraper Dozer\",DS130,IF(BI130=\"Tandem Scraper\",EH130,0))),CL130)","v":0},{"$f":"IF(BG130=\"LongHaul\",IF(RIGHT(BI130,5)=\"Truck\",DD130,IF(BI130=\"Scraper Dozer\",DT130,IF(BI130=\"Tandem Scraper\",EI130,0))),CM130)","v":0},{"$f":"IF(BG130=\"LongHaul\",IF(RIGHT(BI130,5)=\"Truck\",DG130,IF(BI130=\"Scraper Dozer\",DV130,IF(BI130=\"Tandem Scraper\",EK130,0))),CO130)","v":0},{"$f":"IF(BG130=\"LongHaul\",IF(RIGHT(BI130,5)=\"Truck\",DF130,IF(BI130=\"Scraper Dozer\",DU130,IF(BI130=\"Tandem Scraper\",EJ130,0))),CN130)","v":0},{"$f":"BI36","v":0},0,{"$f":"BC67","v":0},{"$f":"K67","v":0},{"$f":"IF(RIGHT(BT130,5)=\"Truck\",EY130,IF(BT130=\"Scraper Dozer\",FO130,IF(BT130=\"Tandem Scraper\",GD130,0)))","v":0},{"$f":"IF(RIGHT(BT130,5)=\"Truck\",EX130,IF(BT130=\"Scraper Dozer\",FN130,IF(BT130=\"Tandem Scraper\",GC130,0)))","v":0},{"$f":"IF(RIGHT(BT130,5)=\"Truck\",FA130,IF(BT130=\"Scraper Dozer\",FP130,IF(BT130=\"Tandem Scraper\",GE130,0)))","v":0},{"$f":"IF(RIGHT(BT130,5)=\"Truck\",FB130,IF(BT130=\"Scraper Dozer\",FQ130,IF(BT130=\"Tandem Scraper\",GF130,0)))","v":0},{"$f":"IF(RIGHT(BT130,5)=\"Truck\",FD130,IF(BT130=\"Scraper Dozer\",FS130,IF(BT130=\"Tandem Scraper\",GH130,0)))","v":0},{"$f":"IF(RIGHT(BT130,5)=\"Truck\",FC130,IF(BT130=\"Scraper Dozer\",FR130,IF(BT130=\"Tandem Scraper\",GG130,0)))","v":0},{"$f":"BB130","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(L54),L54=\"No\"),OR(ISBLANK(M54),M54=\"No\")),ISBLANK(BC130)),0,ROUND(BC130/IF(ISBLANK(N54),1,(1-N54)),0))","v":0},{"$f":"BC130","v":0},{"$f":"C130*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C130*Screening","v":{"$error":"#VALUE!"}},{"$f":"ABS(BF130)","v":0},{"$f":"IF(RIGHT(BI130,6)=\"Loader\",(ROUND(Ft2M*BE130,0)*INDEX(LoaderTravelEmptyArray,MATCH(E130,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E130,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI130,6)=\"Loader\",(ROUND(Ft2M*BE130,0)*INDEX(LoaderTravelLoadedArray,MATCH(E130,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E130,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI130,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E130,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(S54),NOT(ISNUMBER(S54)),S54=\"\"),IF(RIGHT(BI130,6)=\"Loader\",ROUND(SUM(CG130:CI130),2),0),S54)","v":0},{"$f":"IF(RIGHT(BI130,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E130,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BI130,6)=\"Loader\",ROUND(60/CJ130*CK130,0),0)","v":0},{"$f":"IF(RIGHT(BI130,6)=\"Loader\",ROUND(CB130/CL130,0),0)","v":0},{"$f":"IF(RIGHT(BI130,6)=\"Loader\",ROUND(IF(CM130<1,1,(CM130))*INDIRECT(BH130&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI130,6)=\"Loader\",ROUND(IF(CM130<1,1,(CM130))*INDIRECT(BH130&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI130,6)=\"Loader\",CN130+CO130,0)","v":0},{"$f":"IF(BH130=0,0,ROUND(BE130/(INDEX(INDIRECT(BH130&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BH130&\"TruckLoadedWeight\"),0),MATCH(IF($CF130-INDIRECT(BH130&\"TruckRollingResistance\")<0,0,$CF130-INDIRECT(BH130&\"TruckRollingResistance\")),INDIRECT(BH130&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH130=0,0,ROUND(BE130/(INDEX(INDIRECT(BH130&\"TruckSpeedTable\"),MATCH(BD130,HaulMaterials,0),MATCH(IF(CF130-INDIRECT(BH130&\"TruckRollingResistance\")<0,0,CF130-INDIRECT(BH130&\"TruckRollingResistance\")),INDIRECT(BH130&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH130=0,0,ROUND(BE130/(INDEX(INDIRECT(BH130&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BH130&\"TruckLoadedWeight\"),0),MATCH(IF(CF130-INDIRECT(BH130&\"TruckRollingResistance\")<0,0,CF130+INDIRECT(BH130&\"TruckRollingResistance\")),INDIRECT(BH130&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH130=0,0,ROUND(BE130/(INDEX(INDIRECT(BH130&\"TruckUHSpeedTable\"),MATCH(BD130,HaulMaterials,0),MATCH(IF(CF130-INDIRECT(BH130&\"TruckRollingResistance\")<0,0,CF130+INDIRECT(BH130&\"TruckRollingResistance\")),INDIRECT(BH130&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR130>=0,CS130,CT130)","v":0},{"$f":"IF(BR130>=0,CR130,CQ130)","v":0},{"$f":"CU130+CV130","v":0},{"$f":"IF(BH130=0,0,INDIRECT(BH130&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BH130=0,0,INDIRECT(BH130&\"TruckManuverDump\"))","v":0},{"$f":"IF(BH130=0,0,INDIRECT(BH130&IF(INDIRECT(BH130&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(S54),NOT(ISNUMBER(S54)),S54=\"\"),SUM(CW130:CZ130),S54)","v":0},{"$f":"IF(CZ130=0,0,IF(OR(ISBLANK(T54),NOT(ISNUMBER(T54)),T54=\"\"),IF((DA130-CZ130)/CZ130<=1,2,ROUNDUP((DA130-CZ130)/CZ130,0)),T54))","v":0},{"$f":"IF(BH130=0,0,ROUND((60/DA130)*INDIRECT(BH130&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BH130=0,0,ROUND(DB130*DC130*TruckOperator*INDIRECT(BH130&\"TruckJobEfficiency\")*INDIRECT(BH130&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DD130=0,0,IF(ROUND(CB130/DD130,HoursRounding)<1,1,ROUND(CB130/DD130,HoursRounding)))","v":0},{"$f":"IF(BH130=0,0,ROUND(IF(DE130<1,1,(DE130))*((DB130*INDIRECT(BH130&\"TruckEquipRate\"))+INDIRECT(BH130&\"LoaderEquipRate\")+INDIRECT(BH130&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BH130=0,0,ROUND(IF(DE130<1,1,(DE130))*((DB130*INDIRECT(BH130&\"TruckLaborRate\"))+INDIRECT(BH130&\"LoaderLaborRate\")+INDIRECT(BH130&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DF130+DG130","v":0},{"$f":"ROUND(BE130/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CF130-HaulScraperRollingResistance<0,0,CF130-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD130=0,0,ROUND(BE130/(INDEX(HaulScraperSpeedTable,MATCH(BD130,HaulMaterials,0)+1,MATCH(IF(CF130-HaulScraperRollingResistance<0,0,CF130-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE130/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CF130-HaulScraperRollingResistance<0,0,CF130+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD130=0,0,ROUND(BE130/(INDEX(HaulScraperUHSpeedTable,MATCH(BD130,HaulMaterials,0),MATCH(IF(CF130-HaulScraperRollingResistance<0,0,CF130+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF130>=0,DK130,DL130)","v":0},{"$f":"IF(BF130>=0,DJ130,DI130)","v":0},{"$f":"DM130+DN130","v":0},{"$f":"IF(D130=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":""},{"$f":"IF(OR(ISBLANK(S54),NOT(ISNUMBER(S54)),S54=\"\"),SUM(DO130:DP130),S54)","v":0},{"$f":"IF(OR(ISBLANK(T54),NOT(ISNUMBER(T54)),T54=\"\"),ROUNDUP(DO130/DP130,0),T54)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/(DO130+DP130)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DR130,CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(DS130=0,0,IF(ROUND(CB130/DS130,HoursRounding)<1,1,ROUND(CB130/DS130,HoursRounding)))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DT130<1,1,DT130)*((DR130*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DT130<1,1,DT130)*((DR130*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DU130+DV130","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BE130/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CF130-TandemScraperRollingResistance<0,0,CF130-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD130=0,0,ROUND(BE130/(INDEX(TandemScraperSpeedTable,MATCH(BD130,HaulMaterials,0)+1,MATCH(IF(CF130-TandemScraperRollingResistance<0,0,CF130-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE130/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CF130-TandemScraperRollingResistance<0,0,CF130+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD130=0,0,ROUND(BE130/(INDEX(TandemScraperUHSpeedTable,MATCH(BD130,HaulMaterials,0),MATCH(IF(CF130-TandemScraperRollingResistance<0,0,CF130+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF130>=0,DZ130,EA130)","v":0},{"$f":"IF(BF130>=0,DY130,DX130)","v":0},{"$f":"EB130+EC130","v":0},1.1000000000000001,{"$f":"IF(OR(ISBLANK(S54),NOT(ISNUMBER(S54)),S54=\"\"),SUM(ED130:EE130),S54)","v":1.1000000000000001},{"$f":"IF(EE130=0,0,IF(OR(ISBLANK(T54),NOT(ISNUMBER(T54)),T54=\"\"),IF(TRUNC(ED130/EE130,0)<2,2,TRUNC(ED130/EE130,0)+IF(MOD(TRUNC(ED130/EE130,0),2),1,0)),T54+IF(MOD(T54,2)>0,1)))","v":2},{"$f":"ROUND((60/(ED130+EE130)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EG130,CubesRounding)","v":2626},{"$f":"IF(ROUND(CB130/EH130,HoursRounding)<1,1,ROUND(CB130/EH130,HoursRounding))","v":1},{"$f":"ROUND(IF(EI130<1,1,EI130)*((EG130*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(EI130<1,1,EI130)*((EG130*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"EJ130+EK130","v":846},{"$f":"ABS(BR130)","v":0},{"$f":"IF(BS130=0,0,ROUND(BQ130/(INDEX(INDIRECT(BS130&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS130&\"TruckLoadedWeight\"),0),MATCH(IF(EM130-INDIRECT(BS130&\"TruckRollingResistance\")<0,0,EM130-INDIRECT(BS130&\"TruckRollingResistance\")),INDIRECT(BS130&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS130=0,0,ROUND(BQ130/(INDEX(INDIRECT(BS130&\"TruckSpeedTable\"),MATCH(BD130,HaulMaterials,0),MATCH(IF(EM130-INDIRECT(BS130&\"TruckRollingResistance\")<0,0,EM130-INDIRECT(BS130&\"TruckRollingResistance\")),INDIRECT(BS130&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS130=0,0,ROUND(BQ130/(INDEX(INDIRECT(BS130&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS130&\"TruckLoadedWeight\"),0),MATCH(IF(EM130-INDIRECT(BS130&\"TruckRollingResistance\")<0,0,EM130+INDIRECT(BS130&\"TruckRollingResistance\")),INDIRECT(BS130&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS130=0,0,ROUND(BQ130/(INDEX(INDIRECT(BS130&\"TruckUHSpeedTable\"),MATCH(BD130,HaulMaterials,0),MATCH(IF(EM130-INDIRECT(BS130&\"TruckRollingResistance\")<0,0,EM130+INDIRECT(BS130&\"TruckRollingResistance\")),INDIRECT(BS130&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR130>=0,EP130,EQ130)","v":0},{"$f":"IF(BR130>=0,EO130,EN130)","v":0},{"$f":"ER130+ES130","v":0},{"$f":"IF(BS130=0,0,INDIRECT(BS130&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BS130=0,0,INDIRECT(BS130&\"TruckManuverDump\"))","v":0},{"$f":"IF(BS130=0,0,INDIRECT(BS130&IF(INDIRECT(BS130&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(L67),NOT(ISNUMBER(L67)),L67=\"\"),SUM(ET130:EW130),L67)","v":0},{"$f":"IF(EW130=0,0,IF(OR(ISBLANK(M67),NOT(ISNUMBER(M67)),M67=\"\"),IF((EX130-EW130)/EW130<=1,2,ROUNDUP((EX130-EW130)/EW130,0)),M67))","v":0},{"$f":"IF(BS130=0,0,ROUND((60/EX130)*INDIRECT(BS130&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BS130=0,0,ROUND(EY130*EZ130*TruckOperator*INDIRECT(BS130&\"TruckJobEfficiency\")*INDIRECT(BS130&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(BS130=0,0,IF(ROUND(CC130/FA130,HoursRounding)<1,1,ROUND(CC130/FA130,HoursRounding)))","v":0},{"$f":"IF(BS130=0,0,ROUND(IF(FB130<1,1,(FB130))*((EY130*INDIRECT(BS130&\"TruckEquipRate\"))+INDIRECT(BS130&\"LoaderEquipRate\")+INDIRECT(BS130&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BS130=0,0,ROUND(IF(FB130<1,1,(FB130))*((EY130*INDIRECT(BS130&\"TruckLaborRate\"))+INDIRECT(BS130&\"LoaderLaborRate\")+INDIRECT(BS130&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FC130+FD130","v":0},{"$f":"ROUND(BQ130/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EM130-HaulScraperRollingResistance<0,0,EM130-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD130=0,0,ROUND(BQ130/(INDEX(HaulScraperSpeedTable,MATCH(BD130,HaulMaterials,0)+1,MATCH(IF(EM130-HaulScraperRollingResistance<0,0,EM130-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ130/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EM130-HaulScraperRollingResistance<0,0,EM130+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD130=0,0,ROUND(BQ130/(INDEX(HaulScraperUHSpeedTable,MATCH(BD130,HaulMaterials,0),MATCH(IF(EM130-HaulScraperRollingResistance<0,0,EM130+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR130>=0,FH130,FI130)","v":0},{"$f":"IF(BR130>=0,FG130,FF130)","v":0},{"$f":"FJ130+FK130","v":0},1.2,{"$f":"IF(OR(ISBLANK(L67),NOT(ISNUMBER(L67)),L67=\"\"),SUM(FL130:FM130),L67)","v":1.2},{"$f":"IF(OR(ISBLANK(M67),NOT(ISNUMBER(M67)),M67=\"\"),ROUNDUP(FL130/FM130,0),M67)","v":0},{"$f":"ROUND((60/(FL130+FM130)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*FO130,CubesRounding)","v":0},{"$f":"IF(FP130=0,0,IF(ROUND(CC130/FP130,HoursRounding)<1,1,ROUND($CC130/FP130,HoursRounding)))","v":0},{"$f":"ROUND(IF(FQ130<1,1,FQ130)*((FO130*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":654},{"$f":"ROUND(IF(FQ130<1,1,FQ130)*((FO130*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":120},{"$f":"FR130+FS130","v":774},{"$f":"ROUND(BQ130/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EM130-TandemScraperRollingResistance<0,0,EM130-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD130=0,0,ROUND(BQ130/(INDEX(TandemScraperSpeedTable,MATCH(BD130,HaulMaterials,0)+1,MATCH(IF(EM130-TandemScraperRollingResistance<0,0,EM130-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ130/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EM130-TandemScraperRollingResistance<0,0,EM130+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD130=0,0,ROUND(BQ130/(INDEX(TandemScraperUHSpeedTable,MATCH(BD130,HaulMaterials,0),MATCH(IF(EM130-TandemScraperRollingResistance<0,0,EM130+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR130>=0,FW130,FX130)","v":0},{"$f":"IF(BR130>=0,FV130,FU130)","v":0},{"$f":"FY130+FZ130","v":0},1.1000000000000001,{"$f":"IF(OR(ISBLANK(L67),NOT(ISNUMBER(L67)),L67=\"\"),SUM(GA130:GB130),L67)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(M67),NOT(ISNUMBER(M67)),M67=\"\"),IF(TRUNC(GA130/GB130,0)<2,2,TRUNC(GA130/GB130,0)+IF(MOD(TRUNC(GA130/GB130,0),2),1,0)),M67+IF(MOD(M67,2)>0,1))","v":2},{"$f":"ROUND((60/(GA130+GB130)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GD130,CubesRounding)","v":2626},{"$f":"IF(ROUND(CC130/GE130,HoursRounding)<1,1,ROUND(CC130/GE130,HoursRounding))","v":1},{"$f":"ROUND(IF(GF130<1,1,GF130)*((GD130*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(GF130<1,1,GF130)*((GD130*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"GG130+GH130","v":846}]
[2,"",{"$f":"IF(OR(ISBLANK(B37),CB131=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CB131),0),CB131))","v":0},{"$f":"IF(OR(ISBLANK(B37)),0,IF(Metric,ROUND(CY_2_M3*(CC131),0),CC131))","v":0},{"$f":"IF(OR(ISBLANK(B37),C131=0),\"\",IF(OR(ISBLANK(O55),ISBLANK(P55)),\"Haul Info\",IF(BD131=0,\"Select Material\",IF(OR(BJ131<>0,BI131=0),\"Select Fleet\",IF(RIGHT(BI131,6)=\"Loader\",INDIRECT(BH131&\"CrusherLoader\"),IF(RIGHT(BI131,5)=\"Truck\",INDIRECT(BH131&\"Truck\")&\"/\"&INDIRECT(BH131&\"Loader\")&\"/\"&INDIRECT(BH131&\"CrusherLoader\"),IF(BH131=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BH131=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},"","",{"$f":"IF(OR(ISBLANK(B37),C131=0),\"\",IF(OR(ISBLANK(O55),ISBLANK(P55)),\"Haul Info\",IF(BD131=0,\"Select Material\",IF(OR(BJ131<>0,BI131=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BM131,0),BM131)))))","v":""},0,{"$f":"IF(OR(ISBLANK(B37),D131=0),\"\",IF(OR(ISBLANK(Q37),ISBLANK(R37)),\"Haul Info\",IF(BD131=0,\"Select Material\",IF(BT131=0,\"Select Fleet\",IF(RIGHT(BT131,5)=\"Truck\",INDIRECT(BS131&\"Truck\")&\"/\"&INDIRECT(BS131&\"Loader\")&\"/\"&INDIRECT(BS131&\"TruckDozer\"),IF(BS131=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BS131=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},"","",{"$f":"IF(OR(ISBLANK(B37),D131=0),\"\",IF(OR(ISBLANK(Q37),ISBLANK(R37)),\"Haul Info\",IF(BD131=0,\"Select Material\",IF(BT131=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BW131,0),BW131)))))","v":""},0,0,0,0,0,{"$f":"IF(OR(ISBLANK(B37),D131=0,ISBLANK(J68),ISBLANK(K68),OR(ISBLANK(R55),R55=\"No\")),0,D131*CompactionLabor)","v":0},{"$f":"IF(OR(ISBLANK(B37),D131=0,S131=0),0,D131*CompactionEquip)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,665,181,846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,654,120,774,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,665,181,846]
[]
[null,null,{"$f":"IF(SUM(C129:C132)=0,0,SUM(C129:C132))","v":0},{"$f":"IF(SUM(D129:D132)=0,0,SUM(D129:D132))","v":0},null,null,null,null,{"$f":"IF(SUM(I129:I132)=0,0,SUM(I129:I132))","v":0},null,null,null,null,{"$f":"IF(SUM(N129:N132)=0,0,SUM(N129:N132))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Notes:"]
[null,"1. If crushed or screened, Cover Volume = volume delivered to crusher - amount loss to crushing/screening)"]
[]
[{"$f":"ThisSheetName(A92)&\" - \"&VLOOKUP(A139,TableTitles,2)","v":"Yards, Etc. - Growth Media Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Media"]
[10,null,"Growth Media Placement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Media Placement Parameters",null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Final Material Volume","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GM Fleet Cycle Time","Productivity for selected fleet","Final Footprint","Cover \nThickness ","Topsoil Volume","Material Type","Distance to Placement","Slope to Placement","Haul fleet size","Haul Fleet","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Total Cycle Time","Number Scrapers Required","Fleet Productivity","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Total Cycle Time","Number Scrapers Required","Fleet Productivity","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,{"$f":"IF(Metric,\"BCM/hr\",\"BCY/hr\")","v":"BCY/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"min","BCY/hr","acres","in","cu yd",null,"ft","% grade",null,null,"%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(OR(ISBLANK(B35),AND(ISBLANK(S35),ISBLANK(T35)),AND(ISBLANK(U35),ISBLANK(S35),ISBLANK(T35),ISBLANK(U35))),\"\",IF(Metric,ROUND(CY_2_M3*(BE142),0),BE142))","v":""},{"$f":"IF(OR(ISBLANK(B35),C142=\"\",C142=0),\"\",IF(OR(ISBLANK(T35),ISBLANK(U35)),\"Haul Info\",IF(BF142=0,\"Select Material\",IF(BJ142=0,\"Select Fleet\",IF(RIGHT(BJ142,5)=\"Truck\",INDIRECT(BI142&\"Truck\")&\"/\"&INDIRECT(BI142&\"Loader\")&\"/\"&INDIRECT(BI142&\"TruckDozer\"),IF(BI142=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BI142=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C142=\"\",C142=0),\"\",IF(OR(ISBLANK(T35),ISBLANK(U35)),\"Haul Info\",IF(BF142=0,\"Select Material\",IF(BJ142=0,\"Select Fleet\",BA142))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C142=\"\"),\"\",IF(OR(ISBLANK(T35),ISBLANK(U35)),\"Haul Info\",IF(BF142=0,\"Select Material\",IF(BJ142=0,\"Select Fleet\",IF(RIGHT(BJ142,5)=\"Truck\",BW142,IF(BJ142=\"Scraper Dozer\",CM142,IF(BJ142=\"Tandem Scraper\",DB142,\"\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C142=\"\",C142=0),\"\",IF(OR(ISBLANK(T35),ISBLANK(U35)),\"Haul Info\",IF(BF142=0,\"Select Material\",IF(BJ142=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BB142,0),BB142)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C142=\"\"),0,IF(OR(ISBLANK(T35),ISBLANK(U35)),\"Haul Info\",IF(BF142=0,\"Select Material\",IF(BJ142=0,\"Select Fleet\",IF(RIGHT(BJ142,5)=\"Truck\",BZ142,IF(BJ142=\"Scraper Dozer\",CO142,IF(BJ142=\"Tandem Scraper\",DD142,\"\")))))))","v":0},{"$f":"IF(OR(ISBLANK(B35),C142=\"\",ISTEXT(H142)),0,IF(RIGHT(BJ142,5)=\"Truck\",CB142,IF(BJ142=\"Scraper Dozer\",CQ142,IF(BJ142=\"Tandem Scraper\",DF142,0))))","v":0},{"$f":"IF(OR(ISBLANK(B35),C142=\"\",ISTEXT(H142)),0,IF(RIGHT(BJ142,5)=\"Truck\",CA142,IF(BJ142=\"Scraper Dozer\",CP142,IF(BJ142=\"Tandem Scraper\",DE142,0))))","v":0},{"$f":"IF(OR(ISBLANK(B35),C142=\"\",C142=0,AND(I142=\"\",J142=\"\")),0,SUM(I142:J142))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RIGHT(BJ142,5)=\"Truck\",BV142,IF(BJ142=\"Scraper Dozer\",CL142,IF(BJ142=\"Tandem Scraper\",DA142,0)))","v":0},{"$f":"IF(RIGHT(BJ142,5)=\"Truck\",BY142,IF(BJ142=\"Scraper Dozer\",CN142,IF(BJ142=\"Tandem Scraper\",DC142,0)))","v":0},{"$f":"BB35","v":0},{"$f":"BK35","v":0},{"$f":"ROUND((BD142*43560*(1/12)*BC142)/27,0)","v":0},{"$f":"N66","v":0},{"$f":"BL35","v":0},{"$f":"BM35","v":0},{"$f":"BD66","v":0},{"$f":"O66","v":0},{"$f":"ABS(BH142)","v":0},{"$f":"IF(BI142=0,0,ROUND(BG142/(INDEX(INDIRECT(BI142&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI142&\"TruckLoadedWeight\"),0),MATCH(IF(BK142-INDIRECT(BI142&\"TruckRollingResistance\")<0,0,BK142-INDIRECT(BI142&\"TruckRollingResistance\")),INDIRECT(BI142&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI142=0,0,ROUND(BG142/(INDEX(INDIRECT(BI142&\"TruckSpeedTable\"),MATCH(BF142,HaulMaterials,0),MATCH(IF(BK142-INDIRECT(BI142&\"TruckRollingResistance\")<0,0,BK142-INDIRECT(BI142&\"TruckRollingResistance\")),INDIRECT(BI142&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI142=0,0,ROUND(BG142/(INDEX(INDIRECT(BI142&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI142&\"TruckLoadedWeight\"),0),MATCH(IF(BK142-INDIRECT(BI142&\"TruckRollingResistance\")<0,0,BK142+INDIRECT(BI142&\"TruckRollingResistance\")),INDIRECT(BI142&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI142=0,0,ROUND(BG142/(INDEX(INDIRECT(BI142&\"TruckUHSpeedTable\"),MATCH(BF142,HaulMaterials,0),MATCH(IF(BK142-INDIRECT(BI142&\"TruckRollingResistance\")<0,0,BK142+INDIRECT(BI142&\"TruckRollingResistance\")),INDIRECT(BI142&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI142=0,0,IF(BH142>=0,BN142,BO142))","v":0},{"$f":"IF(BH142>=0,BM142,BL142)","v":0},{"$f":"BP142+BQ142","v":0},{"$f":"IF(BI142=0,0,INDIRECT(BI142&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BI142=0,0,INDIRECT(BI142&\"TruckManuverDump\"))","v":0},{"$f":"IF(BI142=0,0,INDIRECT(BI142&IF(INDIRECT(BI142&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(P66),NOT(ISNUMBER(P66)),P66=\"\"),SUM(BR142:BU142),P66)","v":0},{"$f":"IF(BT142=0,0,IF(OR(ISBLANK(Q66),NOT(ISNUMBER(Q66)),Q66=\"\"),IF((BV142-BU142)/BU142<=1,2,ROUNDUP((BV142-BU142)/BU142,0)),Q66))","v":0},{"$f":"IF(BV142=0,0,ROUND((60/BV142)*INDIRECT(BI142&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BI142=0,0,ROUND(BW142*BX142*TruckOperator*INDIRECT(BI142&\"TruckJobEfficiency\")*INDIRECT(BI142&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(BY142=0,0,ROUND(BE142/BY142,HoursRounding))","v":0},{"$f":"IF(BI142=0,0,ROUND(IF(BZ142<1,1,BZ142)*((BW142*INDIRECT(BI142&\"TruckEquipRate\"))+INDIRECT(BI142&\"LoaderEquipRate\")+INDIRECT(BI142&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BI142=0,0,ROUND(IF(BZ142<1,1,BZ142)*((BW142*INDIRECT(BI142&\"TruckLaborRate\"))+INDIRECT(BI142&\"LoaderLaborRate\")+INDIRECT(BI142&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"CA142+CB142","v":0},{"$f":"ROUND(BG142/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BK142-HaulScraperRollingResistance<0,0,BK142-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF142=0,0,ROUND(BG142/(INDEX(HaulScraperSpeedTable,MATCH(BF142,HaulMaterials,0)+1,MATCH(IF(BK142-HaulScraperRollingResistance<0,0,BK142-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BG142/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BK142-HaulScraperRollingResistance<0,0,BK142+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF142=0,0,ROUND(BG142/(INDEX(HaulScraperUHSpeedTable,MATCH(BF142,HaulMaterials,0),MATCH(IF(BK142-HaulScraperRollingResistance<0,0,BK142+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BH142>=0,CF142,CG142)","v":0},{"$f":"IF(BH142>=0,CE142,CD142)","v":0},{"$f":"CH142+CI142","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(P66),NOT(ISNUMBER(P66)),P66=\"\"),CJ142+CK142,P66)","v":1.2},{"$f":"IF(OR(ISBLANK(Q66),NOT(ISNUMBER(Q66)),Q66=\"\"),ROUNDUP(CJ142/CK142,0),Q66)","v":0},{"$f":"ROUND((60/(CJ142+CK142)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*ScraperOperator)*CM142,CubesRounding)","v":0},{"$f":"IF(CN142=0,0,ROUND(BE142/CN142,HoursRounding))","v":0},{"$f":"ROUND(IF(CO142<1,1,CO142)*((CM142*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":654},{"$f":"ROUND(IF(CO142<1,1,CO142)*((CM142*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":120},{"$f":"CP142+CQ142","v":774},{"$f":"ROUND(BG142/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BK142-TandemScraperRollingResistance<0,0,BK142-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF142=0,0,ROUND(BG142/(INDEX(TandemScraperSpeedTable,MATCH(BF142,HaulMaterials,0)+1,MATCH(IF(BK142-TandemScraperRollingResistance<0,0,BK142-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BG142/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BK142-TandemScraperRollingResistance<0,0,BK142+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF142=0,0,ROUND(BG142/(INDEX(TandemScraperUHSpeedTable,MATCH(BF142,HaulMaterials,0),MATCH(IF(BK142-TandemScraperRollingResistance<0,0,BK142+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BH142>=0,CU142,CV142)","v":0},{"$f":"IF(BH142>=0,CT142,CS142)","v":0},{"$f":"CW142+CX142","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(P66),NOT(ISNUMBER(P66)),P66=\"\"),CY142+CZ142,P66)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(Q66),NOT(ISNUMBER(Q66)),Q66=\"\"),IF(TRUNC(CY142/CZ142,0)<2,2,TRUNC(CY142/CZ142,0)+IF(MOD(TRUNC(CY142/CZ142,0),2),1,0)),Q66+IF(MOD(Q66,2)>0,1))","v":2},{"$f":"ROUND((60/(CY142+CZ142)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*ScraperOperator)*DB142,CubesRounding)","v":2626},{"$f":"ROUND(BE142/DC142,HoursRounding)","v":0},{"$f":"ROUND(IF(DD142<1,1,DD142)*((DB142*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(DD142<1,1,DD142)*((DB142*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"DE142+DF142","v":846}]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":""},{"$f":"IF(OR(ISBLANK(B36),AND(ISBLANK(S36),ISBLANK(T36)),AND(ISBLANK(U36),ISBLANK(S36),ISBLANK(T36),ISBLANK(U36))),\"\",IF(Metric,ROUND(CY_2_M3*(BE143),0),BE143))","v":""},{"$f":"IF(OR(ISBLANK(B36),C143=\"\",C143=0),\"\",IF(OR(ISBLANK(T36),ISBLANK(U36)),\"Haul Info\",IF(BF143=0,\"Select Material\",IF(BJ143=0,\"Select Fleet\",IF(RIGHT(BJ143,5)=\"Truck\",INDIRECT(BI143&\"Truck\")&\"/\"&INDIRECT(BI143&\"Loader\")&\"/\"&INDIRECT(BI143&\"TruckDozer\"),IF(BI143=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BI143=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C143=\"\",C143=0),\"\",IF(OR(ISBLANK(T36),ISBLANK(U36)),\"Haul Info\",IF(BF143=0,\"Select Material\",IF(BJ143=0,\"Select Fleet\",BA143))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C143=\"\"),\"\",IF(OR(ISBLANK(T36),ISBLANK(U36)),\"Haul Info\",IF(BF143=0,\"Select Material\",IF(BJ143=0,\"Select Fleet\",IF(RIGHT(BJ143,5)=\"Truck\",BW143,IF(BJ143=\"Scraper Dozer\",CM143,IF(BJ143=\"Tandem Scraper\",DB143,\"\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C143=\"\",C143=0),\"\",IF(OR(ISBLANK(T36),ISBLANK(U36)),\"Haul Info\",IF(BF143=0,\"Select Material\",IF(BJ143=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BB143,0),BB143)))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C143=\"\"),0,IF(OR(ISBLANK(T36),ISBLANK(U36)),\"Haul Info\",IF(BF143=0,\"Select Material\",IF(BJ143=0,\"Select Fleet\",IF(RIGHT(BJ143,5)=\"Truck\",BZ143,IF(BJ143=\"Scraper Dozer\",CO143,IF(BJ143=\"Tandem Scraper\",DD143,\"\")))))))","v":0},{"$f":"IF(OR(ISBLANK(B36),C143=\"\",ISTEXT(H143)),0,IF(RIGHT(BJ143,5)=\"Truck\",CB143,IF(BJ143=\"Scraper Dozer\",CQ143,IF(BJ143=\"Tandem Scraper\",DF143,0))))","v":0},{"$f":"IF(OR(ISBLANK(B36),C143=\"\",ISTEXT(H143)),0,IF(RIGHT(BJ143,5)=\"Truck\",CA143,IF(BJ143=\"Scraper Dozer\",CP143,IF(BJ143=\"Tandem Scraper\",DE143,0))))","v":0},{"$f":"IF(OR(ISBLANK(B36),C143=\"\",C143=0,AND(I143=\"\",J143=\"\")),0,SUM(I143:J143))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RIGHT(BJ143,5)=\"Truck\",BV143,IF(BJ143=\"Scraper Dozer\",CL143,IF(BJ143=\"Tandem Scraper\",DA143,0)))","v":0},{"$f":"IF(RIGHT(BJ143,5)=\"Truck\",BY143,IF(BJ143=\"Scraper Dozer\",CN143,IF(BJ143=\"Tandem Scraper\",DC143,0)))","v":0},{"$f":"BB36","v":0},{"$f":"BK36","v":0},{"$f":"ROUND((BD143*43560*(1/12)*BC143)/27,0)","v":0},{"$f":"N67","v":0},{"$f":"BL36","v":0},0,{"$f":"BD67","v":0},{"$f":"O67","v":0},{"$f":"ABS(BH143)","v":0},{"$f":"IF(BI143=0,0,ROUND(BG143/(INDEX(INDIRECT(BI143&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI143&\"TruckLoadedWeight\"),0),MATCH(IF(BK143-INDIRECT(BI143&\"TruckRollingResistance\")<0,0,BK143-INDIRECT(BI143&\"TruckRollingResistance\")),INDIRECT(BI143&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI143=0,0,ROUND(BG143/(INDEX(INDIRECT(BI143&\"TruckSpeedTable\"),MATCH(BF143,HaulMaterials,0),MATCH(IF(BK143-INDIRECT(BI143&\"TruckRollingResistance\")<0,0,BK143-INDIRECT(BI143&\"TruckRollingResistance\")),INDIRECT(BI143&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI143=0,0,ROUND(BG143/(INDEX(INDIRECT(BI143&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI143&\"TruckLoadedWeight\"),0),MATCH(IF(BK143-INDIRECT(BI143&\"TruckRollingResistance\")<0,0,BK143+INDIRECT(BI143&\"TruckRollingResistance\")),INDIRECT(BI143&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI143=0,0,ROUND(BG143/(INDEX(INDIRECT(BI143&\"TruckUHSpeedTable\"),MATCH(BF143,HaulMaterials,0),MATCH(IF(BK143-INDIRECT(BI143&\"TruckRollingResistance\")<0,0,BK143+INDIRECT(BI143&\"TruckRollingResistance\")),INDIRECT(BI143&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI143=0,0,IF(BH143>=0,BN143,BO143))","v":0},{"$f":"IF(BH143>=0,BM143,BL143)","v":0},{"$f":"BP143+BQ143","v":0},{"$f":"IF(BI143=0,0,INDIRECT(BI143&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BI143=0,0,INDIRECT(BI143&\"TruckManuverDump\"))","v":0},{"$f":"IF(BI143=0,0,INDIRECT(BI143&IF(INDIRECT(BI143&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(P67),NOT(ISNUMBER(P67)),P67=\"\"),SUM(BR143:BU143),P67)","v":0},{"$f":"IF(BT143=0,0,IF(OR(ISBLANK(Q67),NOT(ISNUMBER(Q67)),Q67=\"\"),IF((BV143-BU143)/BU143<=1,2,ROUNDUP((BV143-BU143)/BU143,0)),Q67))","v":0},{"$f":"IF(BV143=0,0,ROUND((60/BV143)*INDIRECT(BI143&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BI143=0,0,ROUND(BW143*BX143*TruckOperator*INDIRECT(BI143&\"TruckJobEfficiency\")*INDIRECT(BI143&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(BY143=0,0,ROUND(BE143/BY143,HoursRounding))","v":0},{"$f":"IF(BI143=0,0,ROUND(IF(BZ143<1,1,BZ143)*((BW143*INDIRECT(BI143&\"TruckEquipRate\"))+INDIRECT(BI143&\"LoaderEquipRate\")+INDIRECT(BI143&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BI143=0,0,ROUND(IF(BZ143<1,1,BZ143)*((BW143*INDIRECT(BI143&\"TruckLaborRate\"))+INDIRECT(BI143&\"LoaderLaborRate\")+INDIRECT(BI143&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"CA143+CB143","v":0},{"$f":"ROUND(BG143/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BK143-HaulScraperRollingResistance<0,0,BK143-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF143=0,0,ROUND(BG143/(INDEX(HaulScraperSpeedTable,MATCH(BF143,HaulMaterials,0)+1,MATCH(IF(BK143-HaulScraperRollingResistance<0,0,BK143-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BG143/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BK143-HaulScraperRollingResistance<0,0,BK143+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF143=0,0,ROUND(BG143/(INDEX(HaulScraperUHSpeedTable,MATCH(BF143,HaulMaterials,0),MATCH(IF(BK143-HaulScraperRollingResistance<0,0,BK143+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BH143>=0,CF143,CG143)","v":0},{"$f":"IF(BH143>=0,CE143,CD143)","v":0},{"$f":"CH143+CI143","v":0},1.2,{"$f":"IF(OR(ISBLANK(P67),NOT(ISNUMBER(P67)),P67=\"\"),CJ143+CK143,P67)","v":1.2},{"$f":"IF(OR(ISBLANK(Q67),NOT(ISNUMBER(Q67)),Q67=\"\"),ROUNDUP(CJ143/CK143,0),Q67)","v":0},{"$f":"ROUND((60/(CJ143+CK143)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*ScraperOperator)*CM143,CubesRounding)","v":0},{"$f":"IF(CN143=0,0,ROUND(BE143/CN143,HoursRounding))","v":0},{"$f":"ROUND(IF(CO143<1,1,CO143)*((CM143*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":654},{"$f":"ROUND(IF(CO143<1,1,CO143)*((CM143*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":120},{"$f":"CP143+CQ143","v":774},{"$f":"ROUND(BG143/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BK143-TandemScraperRollingResistance<0,0,BK143-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF143=0,0,ROUND(BG143/(INDEX(TandemScraperSpeedTable,MATCH(BF143,HaulMaterials,0)+1,MATCH(IF(BK143-TandemScraperRollingResistance<0,0,BK143-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BG143/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BK143-TandemScraperRollingResistance<0,0,BK143+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF143=0,0,ROUND(BG143/(INDEX(TandemScraperUHSpeedTable,MATCH(BF143,HaulMaterials,0),MATCH(IF(BK143-TandemScraperRollingResistance<0,0,BK143+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BH143>=0,CU143,CV143)","v":0},{"$f":"IF(BH143>=0,CT143,CS143)","v":0},{"$f":"CW143+CX143","v":0},1.1000000000000001,{"$f":"IF(OR(ISBLANK(P67),NOT(ISNUMBER(P67)),P67=\"\"),CY143+CZ143,P67)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(Q67),NOT(ISNUMBER(Q67)),Q67=\"\"),IF(TRUNC(CY143/CZ143,0)<2,2,TRUNC(CY143/CZ143,0)+IF(MOD(TRUNC(CY143/CZ143,0),2),1,0)),Q67+IF(MOD(Q67,2)>0,1))","v":2},{"$f":"ROUND((60/(CY143+CZ143)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*ScraperOperator)*DB143,CubesRounding)","v":2626},{"$f":"ROUND(BE143/DC143,HoursRounding)","v":0},{"$f":"ROUND(IF(DD143<1,1,DD143)*((DB143*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(DD143<1,1,DD143)*((DB143*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"DE143+DF143","v":846}]
[2,"",{"$f":"IF(OR(ISBLANK(B37),AND(ISBLANK(S37),ISBLANK(T37)),AND(ISBLANK(U37),ISBLANK(S37),ISBLANK(T37),ISBLANK(U37))),\"\",IF(Metric,ROUND(CY_2_M3*(BE144),0),BE144))","v":""},{"$f":"IF(OR(ISBLANK(B37),C144=\"\",C144=0),\"\",IF(OR(ISBLANK(T37),ISBLANK(U37)),\"Haul Info\",IF(BF144=0,\"Select Material\",IF(BJ144=0,\"Select Fleet\",IF(RIGHT(BJ144,5)=\"Truck\",INDIRECT(BI144&\"Truck\")&\"/\"&INDIRECT(BI144&\"Loader\")&\"/\"&INDIRECT(BI144&\"TruckDozer\"),IF(BI144=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BI144=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},"","",{"$f":"IF(OR(ISBLANK(B37),C144=\"\",C144=0),\"\",IF(OR(ISBLANK(T37),ISBLANK(U37)),\"Haul Info\",IF(BF144=0,\"Select Material\",IF(BJ144=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BB144,0),BB144)))))","v":""},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"BL37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,{"$f":"ROUND(IF(CO144<1,1,CO144)*((CM144*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":654},{"$f":"ROUND(IF(CO144<1,1,CO144)*((CM144*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":120},774,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,0,665,181,846]
[]
[null,null,{"$f":"IF(SUM(C142:C145)=0,0,SUM(C142:C145))","v":0},null,null,null,null,{"$f":"IF(SUM(H142:H145)=0,0,SUM(H142:H145))","v":0},{"$f":"IF(SUM(I142:I145)=0,0,SUM(I142:I145))","v":0},{"$f":"IF(SUM(J142:J145)=0,0,SUM(J142:J145))","v":0},{"$f":"IF(SUM(K142:K145)=0,0,SUM(K142:K145))","v":0}]
[]
[]
[{"$f":"ThisSheetName(A103)&\" - \"&VLOOKUP(A150,TableTitles,2)","v":"Yards, Etc. - Scarify/Revegetation Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Parameters"]
[11,null,null,null,null,null,"Scarifying Costs",null,null,"Revegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grader Fleet",null,null,null,null,null,null,"Small Dozer",null,null,null,null,null,null,"Medium Dozer",null,null,null,null,null,null,"Large Dozer",null,null,null,null,null,null,null,"Revegetation"]
[null,"Description\n(required)","Total\nSurface\nArea","Average Long Dimension (ripping distance)","Ripping/Scarifying Fleet","Scarifying/ Ripping Hours","Scarifying/ Ripping Labor Costs","Scarifying/ Ripping Equipment Cost","Total Scarifying/ Ripping Costs","Revegetation Labor Cost","Revegetation Equipment Cost","Revegetation Material Cost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rip?","Average long distance","Final Footprint","Flat Area Width","Ripping Fleet","Fleet Size","Flat Area No. passes","Total Distance","total hours actual","total Flat hours - for costing","Equipment Cost","Labor Cost","Total Cost","Flat Area No. passes","Total Distance","total hours actual","total Flat hours - for costing","Equipment Cost","Labor Cost","Total Cost","Flat Area No. passes","Total Distance","total hours actual","total Flat hours - for costing","Equipment Cost","Labor Cost","Total Cost","Flat Area No. passes","Total Distance","total Flat hours - for costing","Equipment Cost","Equipment Cost","Labor Cost","Total Cost",null,"Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,"hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","acres","ft",null,null,null,"ft",null,"hr","$","$","$",null,"ft",null,"hr","$","$","$",null,"ft",null,"hr","$","$","$",null,"ft",null,"hr","$","$","$"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(ISBLANK(B35),\"\",IF(BB116=0,\"\",IF(Metric,ROUND(Ac2Ha*BC153,2),BC153)))","v":""},{"$f":"IF(OR(ISBLANK(B35),BA153=0,BA153=\"No\"),\"\",IF(BB153=0,\"Rip Dist\",IF(Metric,ROUND(Ft2M*BB153,0),BB153)))","v":""},{"$f":"IF(OR(ISBLANK(B35),BA153=0,BA153=\"No\"),\"\",IF(BE153=0,\"Select Fleet\",IF(RIGHT(BE153,5)=\"Dozer\",INDIRECT(\"Rip\"&BF153&\"Dozer\"),RipGrader)))","v":""},{"$f":"IF(OR(ISBLANK(B35),BA153=0,BA153=\"No\",ISBLANK(BE153),BB153=0,BE153=0),0,IF(BE153=\"Small Dozer\",BQ153,IF(BE153=\"Med Dozer\",BX153,IF(BE153=\"Large Dozer\",CD153,BJ153))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISTEXT(F153),BA153=\"No\",F153=0),0,IF(BE153=\"Small Dozer\",BS153,IF(BE153=\"Med Dozer\",BZ153,IF(BE153=\"Large Dozer\",CG153,IF(ISBLANK(BE153),0,BL153)))))","v":0},{"$f":"IF(OR(ISBLANK(B35),F153=0,BA153=\"No\"),0,IF(BE153=\"Small Dozer\",BR153,IF(BE153=\"Med Dozer\",BY153,IF(BE153=\"Large Dozer\",CF153,IF(ISBLANK(BE153),\"\",BK153)))))","v":0},{"$f":"IF(OR(ISBLANK(B35),F153=\"\"),0,IF(OR(ISNUMBER(H153),ISNUMBER(G153)),H153+G153,0))","v":0},{"$f":"IF(AND(OR(R66=\"None\",ISBLANK(R66))),0,CK153)","v":0},{"$f":"IF(J153=0,0,CJ153)","v":0},{"$f":"IF(OR(ISBLANK(B35),ISERROR(CO153)),0,CO153)","v":0},{"$f":"IF(AND(J153=\"\",K153=\"\",L153=\"\"),0,SUM(J153:L153))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U66),U66=\"No\"),\"No\",U66)","v":"No"},{"$f":"BC35","v":0},{"$f":"BB35","v":0},{"$f":"IF(OR(BA153=\"No\",BB153=0),0,ROUND(BC153*43560/BB153,0))","v":0},{"$f":"V66","v":0},{"$f":"BE66","v":0},{"$f":"ROUND(BD153/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"BG153*BB153","v":0},{"$f":"ROUND((BH153/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BG153*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),1)","v":0},{"$f":"IF(AND(BI153<1,BI153>0),1,ROUNDUP(BI153,HoursRounding))","v":0},{"$f":"ROUND(IF((BJ153)<1,1,(BJ153))*GraderRipEquipRate,0)","v":216},{"$f":"ROUND(IF((BJ153)<1,1,(BJ153))*GraderRipLaborRate,0)","v":60},{"$f":"BK153+BL153","v":276},{"$f":"ROUND(BD153/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"BN153*BB153","v":0},{"$f":"ROUND((BO153/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BN153*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(AND(BP153<1,BP153>0),1,ROUNDUP(BP153,HoursRounding))","v":0},{"$f":"ROUND(IF((BQ153)<1,1,(BQ153))*SmallDozerRipEquipRate,0)","v":99},{"$f":"ROUND(IF((BQ153)<1,1,(BQ153))*SmallDozerRipLaborRate,0)","v":60},{"$f":"BR153+BS153","v":159},{"$f":"ROUND(BD153/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"BU153*BB153","v":0},{"$f":"ROUND((BV153/INDIRECT(RipMedDozer&\"RippingProd\"))+(BU153*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(AND(BW153<1,BW153>0),1,ROUNDUP(BW153,HoursRounding))","v":0},{"$f":"ROUND(IF((BX153)<1,1,(BX153))*MedDozerRipEquipRate,0)","v":111},{"$f":"ROUND(IF((BX153)<1,1,(BX153))*MedDozerRipLaborRate,0)","v":60},{"$f":"BY153+BZ153","v":171},{"$f":"ROUND(BD153/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"CB153*BB153","v":0},{"$f":"ROUND((CC153/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CB153*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(AND(CD153<1,CD153>0),1,ROUNDUP(CD153,HoursRounding))","v":0},{"$f":"ROUND(IF((CE153)<1,1,(CE153))*LargeDozerRipEquipRate,0)","v":181},{"$f":"ROUND(IF((CE153)<1,1,(CE153))*LargeDozerRipLaborRate,0)","v":60},{"$f":"CF153+CG153","v":241},null,{"$f":"ROUND(SeedEquipYardsFlat*C153,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(SeedLaborYardsFlat*C153,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(R66=\"None\",ISBLANK(R66)),0,ROUND(INDEX(SeedMixArray,MATCH(R66,SeedMixes,0),4)*C153,0))","v":0},{"$f":"IF(OR(S66=\"None\",ISBLANK(S66)),0,ROUND(INDEX(MulchArray,MATCH(S66,Mulches,0),4)*C153,0))","v":0},{"$f":"IF(OR(T66=\"None\",ISBLANK(T66)),0,ROUND(INDEX(FertilizerArray,MATCH(T66,Fertilizers,0),4)*C153,0))","v":0},{"$f":"IF(SUM(CL153:CN153)=0,0,SUM(CL153:CN153))","v":0},{"$f":"ROUND(CJ153+CK153+CO153,0)","v":{"$error":"#VALUE!"}}]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":""},{"$f":"IF(ISBLANK(B36),\"\",IF(BB117=0,\"\",IF(Metric,ROUND(Ac2Ha*BC154,2),BC154)))","v":""},{"$f":"IF(OR(ISBLANK(B36),BA154=0,BA154=\"No\"),\"\",IF(BB154=0,\"Rip Dist\",IF(Metric,ROUND(Ft2M*BB154,0),BB154)))","v":""},{"$f":"IF(OR(ISBLANK(B36),BA154=0,BA154=\"No\"),\"\",IF(BE154=0,\"Select Fleet\",IF(RIGHT(BE154,5)=\"Dozer\",INDIRECT(\"Rip\"&BF154&\"Dozer\"),RipGrader)))","v":""},{"$f":"IF(OR(ISBLANK(B36),BA154=0,BA154=\"No\",ISBLANK(BE154),BB154=0,BE154=0),0,IF(BE154=\"Small Dozer\",BQ154,IF(BE154=\"Med Dozer\",BX154,IF(BE154=\"Large Dozer\",CD154,BJ154))))","v":0},{"$f":"IF(OR(ISBLANK(B36),ISTEXT(F154),BA154=\"No\",F154=0),0,IF(BE154=\"Small Dozer\",BS154,IF(BE154=\"Med Dozer\",BZ154,IF(BE154=\"Large Dozer\",CG154,IF(ISBLANK(BE154),0,BL154)))))","v":0},{"$f":"IF(OR(ISBLANK(B36),F154=0,BA154=\"No\"),0,IF(BE154=\"Small Dozer\",BR154,IF(BE154=\"Med Dozer\",BY154,IF(BE154=\"Large Dozer\",CF154,IF(ISBLANK(BE154),\"\",BK154)))))","v":0},{"$f":"IF(OR(ISBLANK(B36),F154=\"\"),0,IF(OR(ISNUMBER(H154),ISNUMBER(G154)),H154+G154,0))","v":0},{"$f":"IF(AND(OR(R67=\"None\",ISBLANK(R67))),0,CK154)","v":0},{"$f":"IF(J154=0,0,CJ154)","v":0},{"$f":"IF(OR(ISBLANK(B36),ISERROR(CO154)),0,CO154)","v":0},{"$f":"IF(AND(J154=\"\",K154=\"\",L154=\"\"),0,SUM(J154:L154))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U67),U67=\"No\"),\"No\",U67)","v":"No"},{"$f":"BC36","v":0},{"$f":"BB36","v":0},{"$f":"IF(OR(BA154=\"No\",BB154=0),0,ROUND(BC154*43560/BB154,0))","v":0},{"$f":"V67","v":0},{"$f":"BE67","v":0},{"$f":"ROUND(BD154/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"BG154*BB154","v":0},{"$f":"ROUND((BH154/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BG154*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),1)","v":0},{"$f":"IF(AND(BI154<1,BI154>0),1,ROUNDUP(BI154,HoursRounding))","v":0},{"$f":"ROUND(IF((BJ154)<1,1,(BJ154))*GraderRipEquipRate,0)","v":216},{"$f":"ROUND(IF((BJ154)<1,1,(BJ154))*GraderRipLaborRate,0)","v":60},{"$f":"BK154+BL154","v":276},{"$f":"ROUND(BD154/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"BN154*BB154","v":0},{"$f":"ROUND((BO154/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BN154*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(AND(BP154<1,BP154>0),1,ROUNDUP(BP154,HoursRounding))","v":0},{"$f":"ROUND(IF((BQ154)<1,1,(BQ154))*SmallDozerRipEquipRate,0)","v":99},{"$f":"ROUND(IF((BQ154)<1,1,(BQ154))*SmallDozerRipLaborRate,0)","v":60},{"$f":"BR154+BS154","v":159},{"$f":"ROUND(BD154/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"BU154*BB154","v":0},{"$f":"ROUND((BV154/INDIRECT(RipMedDozer&\"RippingProd\"))+(BU154*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(AND(BW154<1,BW154>0),1,ROUNDUP(BW154,HoursRounding))","v":0},{"$f":"ROUND(IF((BX154)<1,1,(BX154))*MedDozerRipEquipRate,0)","v":111},{"$f":"ROUND(IF((BX154)<1,1,(BX154))*MedDozerRipLaborRate,0)","v":60},{"$f":"BY154+BZ154","v":171},{"$f":"ROUND(BD154/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"CB154*BB154","v":0},{"$f":"ROUND((CC154/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CB154*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(AND(CD154<1,CD154>0),1,ROUNDUP(CD154,HoursRounding))","v":0},{"$f":"ROUND(IF((CE154)<1,1,(CE154))*LargeDozerRipEquipRate,0)","v":181},{"$f":"ROUND(IF((CE154)<1,1,(CE154))*LargeDozerRipLaborRate,0)","v":60},{"$f":"CF154+CG154","v":241},null,{"$f":"ROUND(SeedEquipYardsFlat*C154,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(SeedLaborYardsFlat*C154,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(R67=\"None\",ISBLANK(R67)),0,ROUND(INDEX(SeedMixArray,MATCH(R67,SeedMixes,0),4)*C154,0))","v":0},{"$f":"IF(OR(S67=\"None\",ISBLANK(S67)),0,ROUND(INDEX(MulchArray,MATCH(S67,Mulches,0),4)*C154,0))","v":0},{"$f":"IF(OR(T67=\"None\",ISBLANK(T67)),0,ROUND(INDEX(FertilizerArray,MATCH(T67,Fertilizers,0),4)*C154,0))","v":0},{"$f":"IF(SUM(CL154:CN154)=0,0,SUM(CL154:CN154))","v":0},{"$f":"ROUND(CJ154+CK154+CO154,0)","v":{"$error":"#VALUE!"}}]
[2,"",{"$f":"IF(ISBLANK(B37),\"\",IF(BB118=0,\"\",IF(Metric,ROUND(Ac2Ha*BC155,2),BC155)))","v":""},{"$f":"IF(OR(ISBLANK(B37),BA155=0,BA155=\"No\"),\"\",IF(BB155=0,\"Rip Dist\",IF(Metric,ROUND(Ft2M*BB155,0),BB155)))","v":""},{"$f":"IF(OR(ISBLANK(B37),BA155=0,BA155=\"No\"),\"\",IF(BE155=0,\"Select Fleet\",IF(RIGHT(BE155,5)=\"Dozer\",INDIRECT(\"Rip\"&BF155&\"Dozer\"),RipGrader)))","v":""},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No",0,0,0,0,0,0,0,0,0,216,60,276,0,0,0,0,99,60,159,0,0,0,0,111,60,171,0,0,0,0,181,60,241,null,{"$f":"ROUND(SeedEquipYardsFlat*C155,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(SeedLaborYardsFlat*C155,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(R68=\"None\",ISBLANK(R68)),0,ROUND(INDEX(SeedMixArray,MATCH(R68,SeedMixes,0),4)*C155,0))","v":0},{"$f":"IF(OR(S68=\"None\",ISBLANK(S68)),0,ROUND(INDEX(MulchArray,MATCH(S68,Mulches,0),4)*C155,0))","v":0},{"$f":"IF(OR(T68=\"None\",ISBLANK(T68)),0,ROUND(INDEX(FertilizerArray,MATCH(T68,Fertilizers,0),4)*C155,0))","v":0},0,{"$error":"#VALUE!"}]
[]
[null,null,{"$f":"IF(SUM(C153:C156)=0,0,SUM(C153:C156))","v":0},null,null,{"$f":"IF(SUM(F153:F156)=0,0,SUM(F153:F156))","v":0},0,0,0,0,0,0,0]
[]
[null,"Notes:","1) Minimum total ripping hours = 1 (i.e. If total ripping hrs (slope + flat) < 1, then one hour of fleet time is assumed, regardless of acres shown in in scarifying table.)"]
[null,null,"2) Assumes 50 min/hr equipment availability"]

{"sheet":"Landfills","index":18,"n_rows":135,"n_cols":191,"rows_kept":135,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"},null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
[{"$f":"\"Landfills - \"&CostType&\" Cost Summary\"","v":"Landfills - FA Cost Summary"}]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Grading Costs",{"$f":"SUMIF($BA$33:$BA$34,TRUE,K90:K91)","v":0},{"$f":"SUMIF($BA$33:$BA$34,TRUE,L90:L91)","v":0},"N/A",{"$f":"SUM(C12:E12)","v":0}]
[null,"Cover 1 Placement Cost",{"$f":"SUMIF($BA$33:$BA$34,TRUE,S99:S100)+SUMIF($BA$33:$BA$34,TRUE,V99:V100)+SUMIF($BA$33:$BA$34,TRUE,O99:O100)","v":0},{"$f":"SUMIF($BA$33:$BA$34,TRUE,P99:P100)+SUMIF($BA$33:$BA$34,TRUE,R99:R100)+SUMIF($BA$33:$BA$34,TRUE,T99:T100)+SUMIF($BA$33:$BA$34,TRUE,W99:W100)","v":0},"N/A",{"$f":"SUM(C13:E13)","v":0}]
[null,"Cover 2 Placement Cost",{"$f":"SUMIF($BA$33:$BA$34,TRUE,S110:S111)+SUMIF($BA$33:$BA$34,TRUE,V110:V111)+SUMIF($BA$33:$BA$34,TRUE,O110:O111)","v":0},{"$f":"SUMIF($BA$33:$BA$34,TRUE,P110:P111)+SUMIF($BA$33:$BA$34,TRUE,R110:R111)+SUMIF($BA$33:$BA$34,TRUE,T110:T111)+SUMIF($BA$33:$BA$34,TRUE,W110:W111)","v":0},"N/A",{"$f":"SUM(C14:E14)","v":0}]
[null,"Topsoil Placement Cost",{"$f":"SUMIF($BA$33:$BA$34,TRUE,I121:I122)","v":0},{"$f":"SUMIF($BA$33:$BA$34,TRUE,J121:J122)","v":0},"N/A",{"$f":"SUM(C15:E15)","v":0}]
[null,"Ripping/Scarifying Cost",{"$f":"SUMIF($BA$33:$BA$34,TRUE,G130:G131)","v":0},{"$f":"SUMIF($BA$33:$BA$34,TRUE,H130:H131)","v":0},"N/A",{"$f":"SUM(C16:E16)","v":0}]
[null,"Subtotal Earthworks",{"$f":"SUM(C12:C16)","v":0},{"$f":"SUM(D12:D16)","v":0},null,{"$f":"SUM(F12:F16)","v":0}]
[null,"Revegetation Cost",{"$f":"SUMIF($BA$33:$BA$34,TRUE,J130:J131)","v":0},{"$f":"SUMIF($BA$33:$BA$34,TRUE,K130:K131)","v":0},{"$f":"SUMIF($BA$33:$BA$34,TRUE,L130:L131)","v":0},{"$f":"SUM(C18:E18)","v":0}]
[null,"TOTALS",{"$f":"SUM(C17:C18)","v":0},{"$f":"SUM(D17:D18)","v":0},{"$f":"SUM(E17:E18)","v":0},{"$f":"F17+F18","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Input Converted to English Units"]
[{"$f":"ThisSheetName(A1)&\" - \"&VLOOKUP(A30,TableTitles,2)","v":"Landfills - User Input"},null,null,null,null,null,null,null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each building or facility"]
[3,"Facility Description",null,null,null,null,null,null,null,"Physical",null,null,"Cover 1",null,null,"Cover 2",null,null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Physical",null,null,"Cover 1",null,null,"Cover 2",null,null,"Growth Media (upper layer)"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Area","Average Flat Area Long Dimension (ripping distance)","Regrade Volume\n(calculated elsewhere)","Cover Thickness","Haul Distance to Placement Location (2)","Slope to Placement Location","Cover Thickness","Haul Distance to Placement Location (2)","Slope to Placement Location","Growth \nMedia \nThickness","Haul Distance to Placement","Slope to Placement Location",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type","Area","Average Flat Area Long Dimension (ripping distance)","Regrade Volume\n(calculated elsewhere)","Cover Thickness","Distance \nfrom\nCover\nBorrow Area","Slope from \nFacility to \nBorrow Area","Cover Thickness","Distance \nfrom\nCover\nBorrow Area","Slope from \nFacility to \nBorrow Area","Growth \nMedia \nThickness","Distance \nfrom \nGrowth Media Stockpile","Slope from Facility to Stockpile"]
[-1,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acres","ft","cy","in","ft","% grade","in","ft","% grade","in","ft","% grade"]
[{"$f":"ROW(A33) - ROW($A$32)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(O33)>20,ABS(U33)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I33)))","v":false},{"$f":"IF(Metric,ROUND(Ha2Ac*J33,3),J33)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*K33,0),K33)","v":0},{"$f":"IF(ISBLANK(L33),0,IF(Metric,ROUND(M3_2_CY*L33,0),L33))","v":0},{"$f":"IF(Metric,ROUND(mm2in*M33,0),M33)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*N33,0),N33)","v":0},{"$f":"O33","v":0},{"$f":"IF(Metric,ROUND(mm2in*P33,0),P33)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*Q33,0),Q33)","v":0},{"$f":"R33","v":0},{"$f":"IF(Metric,ROUND(mm2in*S33,0),S33)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*T33,0),T33)","v":0},{"$f":"U33","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. Input distance from crusher to placement location if material to be crushed, screened or compacted"]
[null,"  3. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[]
[]
[]
[]
[]
[{"$f":"ThisSheetName(A17)&\" - \"&VLOOKUP(A46,TableTitles,2)","v":"Landfills - User Input (Cont.)"}]
[4,"Facility Description","Cover 1 - Crushing & Screening",null,null,null,null,null,null,null,null,"Cover 2 - Crushing & Screening",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover 1",null,null,null,null,"Cover 2"]
[null,"Description\n(required)","Crush\nMaterial","\nScreen\nMaterial","Loss to Crushing/\nScreening","Haul Distance to Crusher (1)","Slope \nfrom \nCover Borrow","Haul to Crusher Fleet (2)","Compact\nAfter \nPlacement?","Cycle Time Override","Maximum\nFleet Size","Crush\nMaterial","\nScreen\nMaterial","Loss to Crushing/\nScreening","Haul Distance to Crusher (1)","Slope \nfrom \nCover Borrow","Haul to Crusher Fleet (2)","Compact\nAfter \nPlacement?","Cycle Time Override","Maximum\nFleet Size",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haul (long or short)","Fleet error","Crusher Haul Fleet","Distance to Crusher","Slope to Crusher","Haul (long or short)","Fleet error","Crusher Haul Fleet","Distance to Crusher","Slope to Crusher"]
[-1,null,"(select)","(select)","%",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(select)","(select)","(user override)","(user override)","(select)","(select)","%",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(select)","(select)","(user override)","(user override)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","% grade",null,null,null,"ft","% grade"]
[{"$f":"A33","v":0},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(P49)>20,ABS(P49)>20,ABS(P49)>20,ABS(P49)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(F49),0,IF(F49<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BA49=\"ShortHaul\",RIGHT(H49,6)<>\"Loader\"),AND(BA49=\"LongHaul\",RIGHT(H49,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(H49),0,LEFT(H49,SEARCH(\" \",H49)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*F49,0),F49)","v":0},{"$f":"G49","v":0},{"$f":"IF(ISBLANK(O49),0,IF(O49<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BF49=\"ShortHaul\",RIGHT(Q49,6)<>\"Loader\"),AND(BF49=\"LongHaul\",RIGHT(Q49,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(Q49),0,LEFT(Q49,SEARCH(\" \",Q49)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*O49,0),O49)","v":0},{"$f":"P49","v":0}]
[]
[]
[null,"Notes:"]
[null,"1. Input distance to crusher if material to be crushed or screened"]
[null,{"$f":"\"2. if distance from borrow <\"&ShortHaulDist&IF(Metric,\" m\",\" ft\")&\" must select loader fleet\"","v":"2. if distance from borrow <60.96 ft must select loader fleet"}]
[]
[{"$f":"ThisSheetName(A30)&\" - \"&VLOOKUP(A57,TableTitles,2)","v":"Landfills - User Input (Cont.)"},null,null,"You must fill in ALL green cells and relevant blue cells in this section for each building or facility"]
[4,null,"Grading",null,null,"Cover 1",null,null,null,"Cover 2",null,null,null,"Growth Media",null,null,null,"Revegetation"]
[null,"Description\n(required)","Dozing Material Condition","Dozing\nMaterial\nType","Grading Equipment Fleet","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Seed Mix","Mulch","Fertilizer","Scarify/ Rip?","Ripping Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grading Fleet","Cover 1 Truck Fleet","Cover 2 Truck Fleet","GrowthMed truck fleet","Grading"]
[null,null,"(select)","(select)","(select)","(select)","(select)","(user override)","(user override)","(select)","(select)","(user override)","(user override)","(select)","(select)","(user override)","(user override)","(select)","(select)","(select)","(select)","(select)"]
[{"$f":"A33","v":0},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E60=\"Medium\",\"Med\",E60)","v":0},{"$f":"IF(ISBLANK(G60),0,LEFT(G60,SEARCH(\" \",G60)-1))","v":0},{"$f":"IF(ISBLANK(K60),0,LEFT(K60,SEARCH(\" \",K60)-1))","v":0},{"$f":"IF(ISBLANK(O60),0,LEFT(O60,SEARCH(\" \",O60)-1))","v":0},{"$f":"IF(ISBLANK(V60),0,LEFT(V60,SEARCH(\" \",V60)-1))","v":0}]
[]
[]
[null,"Notes:"]
[null,"1. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
[{"$f":"ThisSheetName(A1) & \" - Assumptions & Calculations\"","v":"Landfills - Assumptions & Calculations"}]
[]
[null,"Dozing, Ripping/Scarifying & Revegetation Calculations",null,null,null,null,null,null,null," "]
[]
[null,"Dozing:"]
[null,{"$f":"IF(Metric, \"Dozing distance =  2/3 of the 180 m maximum from Catepillar Handbook or 120 m\",\"Dozing distance =  2/3 of the 600 feet maximum from Catepillar Handbook or 400 feet\")","v":"Dozing distance =  2/3 of the 600 feet maximum from Catepillar Handbook or 400 feet"}]
[null,"Assumes flat push (grade correction factor = 1)"]
[null,"Minimum 1 hr per area"]
[]
[null,"Ripping:"]
[null,"Flat area width = Final flat area ÷ Average long dimensions"]
[null,"Number of passes = Flat area width ÷ Grader width"]
[null,"Travel distance = Number of passes x  Average long dimensions"]
[null,"Total hours = (Travel distance ÷ Grader productivity) + (Number of passes x Grader maneuver time)"]
[null,"Minimum 1 hr per area"]
[]
[null,"Revegetation:"]
[null,{"$f":"IF(Metric,\"Minimum 0.4 ha revegetation crew time per area\",\"Minimum 1 acre revegetation crew time per area\")","v":"Minimum 1 acre revegetation crew time per area"}]
[]
[]
["Landfills - Regrading Costs"]
[{"$f":"(CONCATENATE(\"Productivity = Dozer Productivity x Density Correction x Operator (\",Dozer_Operator,\") x Material x Visibility x Job Efficiency (\",Dozer_Job_Efficiency,\") x (Slot/Side-by-Side)\"))","v":"Productivity = Dozer Productivity x Density Correction x Operator (0.75) x Material x Visibility x Job Efficiency (0.83) x (Slot/Side-by-Side)"}]
[null,"Description\n(required)","Regrading Volume","Dozing Distance (see above)","Regrading Fleet","Uncorrected Dozer Productivity","Dozing Material","Density Correction","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description\n(required)","Dozing Distance \n(see above)","Regrading Volume","Uncorrected Dozer Productivity","Dozing \nMaterial","Density Correction","Side-by-Side or Slot Dozing","Altitude deration","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},null,null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","cy","cy/hr",null,null,null,null,"cy/hr","hr","$","$","$"]
[{"$f":"A33","v":0},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":""},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(BD33),BC90=0),\"\",IF(Metric,ROUND(CY_2_M3*BC90,0),BC90))","v":""},{"$f":"IF(OR(ISBLANK(B33),C90=\"\"),\"\",IF(AND(ISBLANK(BB33),ISBLANK(BC33),ISBLANK(BD33)),\"Landfill Info!\",IF(Metric,ROUND(Ft2M*BB90,0),BB90)))","v":""},{"$f":"IF(OR(ISBLANK(B33),C90=\"\",C90=0),\"\",IF(ISBLANK(E60),\"Select Fleet\",INDIRECT(BA60&\"Dozer\")))","v":""},{"$f":"IF(OR(ISBLANK(B33),C90=\"\"),\"\",IF(ISBLANK(E60),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BD90,0),BD90)))","v":""},{"$f":"IF(OR(ISBLANK(B33),C90=\"\"),\"\",IF(ISBLANK(C60),\"Dozing Material!\",BE90))","v":""},{"$f":"IF(OR(ISBLANK(B33),C90=\"\"),\"\",IF(ISBLANK(D60),\"Material Type!\",BF90))","v":""},{"$f":"IF(ISBLANK(B33),\"\",IF(ISBLANK(E60),\"Select Fleet\",IF(ISERR(BI90),\"\",IF(Metric,ROUND(CY_2_M3*BI90,0),BI90))))","v":""},{"$f":"IF(OR(ISBLANK(B33),ISERR(BJ90)),0,IF(ISBLANK(E60),\"Select Fleet\",BJ90))","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(E60),ISERR(BK90)),0,BK90)","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(E60),ISERR(BL90)),0,BL90)","v":0},{"$f":"IF(OR(ISBLANK(B33),C90=\"\"),0,IF(ISBLANK(E60),\"Select Fleet\",IF(ISERR(BD90),0,BM90)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ISBLANK(B33),0,IF(ROUND(BB33*43560/BC33,0)>TailingsMaxDozingDist,TailingsMaxDozingDist,ROUND(BB33*43560/BC33,0)))","v":0},{"$f":"IF(ISBLANK(B33),0,IF(ISBLANK(BD33),0,BD33))","v":0},{"$f":"IF(OR(ISBLANK(B33),BC90=0),0,ROUND(HLOOKUP(INDIRECT(E60&\"Dozer\"),DozerProductionArray,13,FALSE)*BB90^HLOOKUP(INDIRECT(E60&\"Dozer\"),DozerProductionArray,14,FALSE),CubesRounding))","v":0},{"$f":"IF(ISBLANK(B33),0,C60)","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(D60)),0,VLOOKUP(D60,DozingDensityCorrectionArray,2))","v":0},{"$f":"IF(ISBLANK(B33),0,IF(F60=\"Yes\",Slot_Dozing,1))","v":0},{"$f":"IF(OR(ISBLANK(B33),BC90=0),0,HLOOKUP(INDIRECT(E60&\"Dozer\"),DozerSpecifications,8,FALSE))","v":0},{"$f":"IF(OR(ISBLANK(B33),C90=0,ISBLANK(C90)),0,ROUND(F90*H90*G90*Dozer_Job_Efficiency*Dozer_Operator*BH90,CubesRounding))","v":0},{"$f":"IF(OR(ISBLANK(B33),C90=0,ISBLANK(C90)),0,IF(C90/I90<1,1,ROUND(C90/I90,HoursRounding)))","v":0},{"$f":"IF(OR(ISBLANK(B33),C90=0,ISBLANK(C90)),0,ROUND(J90*INDIRECT(BA60&\"DozerLaborRate\"),0))","v":0},{"$f":"IF(OR(ISBLANK(B33),C90=0,ISBLANK(C90)),0,ROUND(J90*INDIRECT(BA60&\"DozerEquipRate\"),0))","v":0},{"$f":"IF(ISBLANK(B33),0,SUM(K90:L90))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C90:C91)=0,0,SUM(C90:C91))","v":0},null,null,null,null,null,null,{"$f":"IF(SUM(J90:J91)=0,0,SUM(J90:J91))","v":0},{"$f":"IF(SUM(K90:K91)=0,0,SUM(K90:K91))","v":0},{"$f":"IF(SUM(L90:L91)=0,0,SUM(L90:L91))","v":0},{"$f":"IF(SUM(M90:M91)=0,0,SUM(M90:M91))","v":0}]
[]
[]
[{"$f":"ThisSheetName(A67)&\" - \"&VLOOKUP(A96,TableTitles,2)","v":"Landfills - Cover 1 Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Borrow to Crusher",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To Placement"]
[8,null,"Material Volumes",null,"Haul to Crusher",null,null,null,null,"Haul to Placement",null,null,null,null,"Haul to Crusher",null,null,"Crush","Compact",null,null,"Haul to Placement",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Placement Parameters",null,null,null,"To Crusher",null,null,null,null,null,null,null,null,null,null,null,"From Crusher",null,null,null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,null,null,null,"Loader Fleet",null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Material Volume to Crusher","Final Material Volume","Crusher Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost","Total Crush/ Screen Cost","Labor \nCost","Equipment \nCost","Total Cost","Labor \nCost","Equipment \nCost","Total Cost","Total Cover Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Thickness ","Final  Area","Cover Volume","Material Type","Distance to Crusher","Slope to Crusher","Haul (long or short)","Crusher Haul Fleet","Haul Fleet","Fleet Error","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Distance to Placement","Slope to Placement","Placement Haul Fleet","Haul Fleet","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Final Area","Material Volume to Crusher","Final Material VolRequired","Crushing Cost","Screening Cost","Absolute grade","empty travel time (assumes 0 grade)","loaded travel time (assumes 0 grade)","manuver/ load/ manuever/ dump","total cycle time","bucket capacity","hourly production","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill  Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,"LCM/hr","hrs",null,"min",null,"LCM/hr","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in","acres",null,null,"ft","% grade",null,null,null,null,null,"min","LCY/hr",null,"$","$","ft","% grade",null,null,null,"min","LCY/hr",null,"$","$","acres","cu yd","cu yd",null,null,"%","min","min","min","min","cy","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A33","v":0},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":""},{"$f":"IF(OR(ISBLANK(B33),CB99=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CB99),0),CB99))","v":0},{"$f":"IF(OR(ISBLANK(B33)),0,IF(Metric,ROUND(CY_2_M3*(CC99),0),CC99))","v":0},{"$f":"IF(OR(ISBLANK(B33),C99=0),\"\",IF(OR(ISBLANK(F49),ISBLANK(G49)),\"Haul Info\",IF(BD99=0,\"Select Material\",IF(OR(BJ99<>0,BI99=0),\"Select Fleet\",IF(RIGHT(BI99,6)=\"Loader\",INDIRECT(BH99&\"CrusherLoader\"),IF(RIGHT(BI99,5)=\"Truck\",INDIRECT(BH99&\"Truck\")&\"/\"&INDIRECT(BH99&\"Loader\")&\"/\"&INDIRECT(BH99&\"CrusherLoader\"),IF(BH99=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BH99=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C99=0),\"\",IF(OR(ISBLANK(F49),ISBLANK(G49)),\"Haul Info\",IF(BD99=0,\"Select Material\",IF(OR(BJ99<>0,BI99=0),\"Select Fleet\",BL99))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C99=0),\"\",IF(OR(ISBLANK(F49),ISBLANK(G49)),\"Haul Info\",IF(BD99=0,\"Select Material\",IF(OR(BJ99<>0,BI99=0),\"Select Fleet\",BK99))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C99=0),\"\",IF(OR(ISBLANK(F49),ISBLANK(G49)),\"Haul Info\",IF(BD99=0,\"Select Material\",IF(OR(BJ99<>0,BI99=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BM99,0),BM99)))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C99=0),0,IF(OR(ISBLANK(F49),ISBLANK(G49)),\"Haul Info\",IF(BD99=0,\"Select Material\",IF(OR(BJ99<>0,BI99=0),\"Select Fleet\",BN99))))","v":0},{"$f":"IF(OR(ISBLANK(B33),D99=0),\"\",IF(OR(ISBLANK(N33),ISBLANK(O33)),\"Haul Info\",IF(BD99=0,\"Select Material\",IF(BT99=0,\"Select Fleet\",IF(RIGHT(BT99,5)=\"Truck\",INDIRECT(BS99&\"Truck\")&\"/\"&INDIRECT(BS99&\"Loader\")&\"/\"&INDIRECT(BS99&\"TruckDozer\"),IF(BS99=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BS99=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D99=0),\"\",IF(OR(ISBLANK(N33),ISBLANK(O33)),\"Haul Info\",IF(BD99=0,\"Select Material\",IF(BT99=0,\"Select Fleet\",BV99))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D99=0),\"\",IF(OR(ISBLANK(N33),ISBLANK(O33)),\"Haul Info\",IF(BD99=0,\"Select Material\",IF(BT99=0,\"Select Fleet\",BU99))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D99=0),\"\",IF(OR(ISBLANK(N33),ISBLANK(O33)),\"Haul Info\",IF(BD99=0,\"Select Material\",IF(BT99=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BW99,0),BW99)))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D99=0),0,IF(OR(ISBLANK(N33),ISBLANK(O33)),\"Haul Info\",IF(BD99=0,\"Select Material\",IF(BT99=0,\"Select Fleet\",BX99))))","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(F49),ISBLANK(G49),I99=0),0,BO99)","v":0},{"$f":"IF(OR(ISBLANK(B33),O99=0),0,BP99)","v":0},{"$f":"IF(OR(ISBLANK(B33),C99=0,O99=0),0,SUM(O99:P99))","v":0},{"$f":"IF(OR(ISBLANK(B33),C99=0,O99=\"\",),0,IF(C49=\"Yes\",CD99,0)+IF(D49=\"Yes\",CE99,0))","v":0},{"$f":"IF(OR(ISBLANK(B33),D99=0,ISBLANK(F60),ISBLANK(G60),OR(ISBLANK(I49),I49=\"No\")),0,D99*CompactionLabor)","v":0},{"$f":"IF(OR(ISBLANK(B33),D99=0,S99=0),0,D99*CompactionEquip)","v":0},{"$f":"IF(OR(ISBLANK(B33),S99=\"\",D99=0),0,SUM(S99:T99))","v":0},{"$f":"IF(OR(ISBLANK(B33),D99=0,ISBLANK(F60),ISBLANK(G60)),0,BY99)","v":0},{"$f":"IF(OR(ISBLANK(B33),D99=0,V99=0),0,BZ99)","v":0},{"$f":"IF(OR(ISBLANK(B33),D99=0,V99=\"\"),0,SUM(V99:W99))","v":0},{"$f":"IF(OR(ISBLANK(B33),D99=0,V99=\"\"),0,Q99+R99+U99+X99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE33","v":0},{"$f":"BB33","v":0},{"$f":"ROUND((BB99*43620*(1/12)*BA99)/27,0)","v":0},{"$f":"F60","v":0},{"$f":"BD49","v":0},{"$f":"BE49","v":0},{"$f":"BA49","v":0},{"$f":"BC49","v":0},{"$f":"IF(OR(D99=0,D99=\"\"),0,H49)","v":0},{"$f":"BB49","v":0},{"$f":"IF(RIGHT(BI99,5)=\"Truck\",DB99,IF(BI99=\"Scraper Dozer\",DR99,IF(BI99=\"Tandem Scraper\",EG99,IF(RIGHT(BI99,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BG99=\"LongHaul\",IF(RIGHT(BI99,5)=\"Truck\",DA99,IF(BI99=\"Scraper Dozer\",DQ99,IF(BI99=\"Tandem Scraper\",EF99,0))),CJ99)","v":0},{"$f":"IF(BG99=\"LongHaul\",IF(RIGHT(BI99,5)=\"Truck\",DD99,IF(BI99=\"Scraper Dozer\",DS99,IF(BI99=\"Tandem Scraper\",EH99,0))),CL99)","v":0},{"$f":"IF(BG99=\"LongHaul\",IF(RIGHT(BI99,5)=\"Truck\",DD99,IF(BI99=\"Scraper Dozer\",DT99,IF(BI99=\"Tandem Scraper\",EI99,0))),CM99)","v":0},{"$f":"IF(BG99=\"LongHaul\",IF(RIGHT(BI99,5)=\"Truck\",DG99,IF(BI99=\"Scraper Dozer\",DV99,IF(BI99=\"Tandem Scraper\",EK99,0))),CO99)","v":0},{"$f":"IF(BG99=\"LongHaul\",IF(RIGHT(BI99,5)=\"Truck\",DF99,IF(BI99=\"Scraper Dozer\",DU99,IF(BI99=\"Tandem Scraper\",EJ99,0))),CN99)","v":0},{"$f":"BF33","v":0},{"$f":"BG33","v":0},{"$f":"BB60","v":0},{"$f":"IF(OR(D99=0,D99=\"\",),0,G60)","v":0},{"$f":"IF(RIGHT(BT99,5)=\"Truck\",EY99,IF(BT99=\"Scraper Dozer\",FO99,IF(BT99=\"Tandem Scraper\",GD99,0)))","v":0},{"$f":"IF(RIGHT(BT99,5)=\"Truck\",EX99,IF(BT99=\"Scraper Dozer\",FN99,IF(BT99=\"Tandem Scraper\",GC99,0)))","v":0},{"$f":"IF(RIGHT(BT99,5)=\"Truck\",FA99,IF(BT99=\"Scraper Dozer\",FP99,IF(BT99=\"Tandem Scraper\",GE99,0)))","v":0},{"$f":"IF(RIGHT(BT99,5)=\"Truck\",FB99,IF(BT99=\"Scraper Dozer\",FQ99,IF(BT99=\"Tandem Scraper\",GF99,0)))","v":0},{"$f":"IF(RIGHT(BT99,5)=\"Truck\",FD99,IF(BT99=\"Scraper Dozer\",FS99,IF(BT99=\"Tandem Scraper\",GH99,0)))","v":0},{"$f":"IF(RIGHT(BT99,5)=\"Truck\",FC99,IF(BT99=\"Scraper Dozer\",FR99,IF(BT99=\"Tandem Scraper\",GG99,0)))","v":0},{"$f":"BB99","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(C49),C49=\"No\"),OR(ISBLANK(D49),D49=\"No\")),ISBLANK(BC99)),0,ROUND(BC99/IF(ISBLANK(E49),1,(1-E49)),0))","v":0},{"$f":"BC99","v":0},{"$f":"C99*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C99*Screening","v":{"$error":"#VALUE!"}},{"$f":"ABS(BF99)","v":0},{"$f":"IF(RIGHT(BI99,6)=\"Loader\",(ROUND(Ft2M*BE99,0)*INDEX(LoaderTravelEmptyArray,MATCH(E99,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E99,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI99,6)=\"Loader\",(ROUND(Ft2M*BE99,0)*INDEX(LoaderTravelLoadedArray,MATCH(E99,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E99,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI99,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E99,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(J49),NOT(ISNUMBER(J49)),J49=\"\"),IF(RIGHT(BI99,6)=\"Loader\",ROUND(SUM(CG99:CI99),2),0),J49)","v":0},{"$f":"IF(RIGHT(BI99,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E99,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BI99,6)=\"Loader\",ROUND(60/CJ99*CK99,0),0)","v":0},{"$f":"IF(RIGHT(BI99,6)=\"Loader\",ROUND(CB99/CL99,0),0)","v":0},{"$f":"IF(RIGHT(BI99,6)=\"Loader\",ROUND(IF(CM99<1,1,(CM99))*INDIRECT(BH99&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI99,6)=\"Loader\",ROUND(IF(CM99<1,1,(CM99))*INDIRECT(BH99&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI99,6)=\"Loader\",CN99+CO99,0)","v":0},{"$f":"IF(BH99=0,0,ROUND(BE99/(INDEX(INDIRECT(BH99&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BH99&\"TruckLoadedWeight\"),0),MATCH(IF($CF99-INDIRECT(BH99&\"TruckRollingResistance\")<0,0,$CF99-INDIRECT(BH99&\"TruckRollingResistance\")),INDIRECT(BH99&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH99=0,0,ROUND(BE99/(INDEX(INDIRECT(BH99&\"TruckSpeedTable\"),MATCH(BD99,HaulMaterials,0),MATCH(IF(CF99-INDIRECT(BH99&\"TruckRollingResistance\")<0,0,CF99-INDIRECT(BH99&\"TruckRollingResistance\")),INDIRECT(BH99&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH99=0,0,ROUND(BE99/(INDEX(INDIRECT(BH99&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BH99&\"TruckLoadedWeight\"),0),MATCH(IF(CF99-INDIRECT(BH99&\"TruckRollingResistance\")<0,0,CF99+INDIRECT(BH99&\"TruckRollingResistance\")),INDIRECT(BH99&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH99=0,0,ROUND(BE99/(INDEX(INDIRECT(BH99&\"TruckSpeedTable\"),MATCH(BD99,HaulMaterials,0),MATCH(IF(CF99-INDIRECT(BH99&\"TruckRollingResistance\")<0,0,CF99-INDIRECT(BH99&\"TruckRollingResistance\")),INDIRECT(BH99&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR99>=0,CS99,CT99)","v":0},{"$f":"IF(BR99>=0,CR99,CQ99)","v":0},{"$f":"CU99+CV99","v":0},{"$f":"IF(BH99=0,0,INDIRECT(BH99&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BH99=0,0,INDIRECT(BH99&\"TruckManuverDump\"))","v":0},{"$f":"IF(BH99=0,0,INDIRECT(BH99&IF(INDIRECT(BH99&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(J49),NOT(ISNUMBER(J49)),J49=\"\"),SUM(CW99:CZ99),J49)","v":0},{"$f":"IF(CZ99=0,0,IF(OR(ISBLANK(K49),NOT(ISNUMBER(K49)),K49=\"\"),IF((DA99-CZ99)/CZ99<=1,2,ROUNDUP((DA99-CZ99)/CZ99,0)),K49))","v":0},{"$f":"IF(BH99=0,0,ROUND((60/DA99)*INDIRECT(BH99&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BH99=0,0,ROUND(DB99*DC99*TruckOperator*INDIRECT(BH99&\"TruckJobEfficiency\")*INDIRECT(BH99&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DD99=0,0,IF(ROUND(CB99/DD99,HoursRounding)<1,1,ROUND(CB99/DD99,HoursRounding)))","v":0},{"$f":"IF(BH99=0,0,ROUND(IF(DE99<1,1,(DE99))*((DB99*INDIRECT(BH99&\"TruckEquipRate\"))+INDIRECT(BH99&\"LoaderEquipRate\")+INDIRECT(BH99&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BH99=0,0,ROUND(IF(DE99<1,1,(DE99))*((DB99*INDIRECT(BH99&\"TruckLaborRate\"))+INDIRECT(BH99&\"LoaderLaborRate\")+INDIRECT(BH99&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DF99+DG99","v":0},{"$f":"ROUND(BE99/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CF99-HaulScraperRollingResistance<0,0,CF99-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD99=0,0,ROUND(BE99/(INDEX(HaulScraperSpeedTable,MATCH(BD99,HaulMaterials,0)+1,MATCH(IF(CF99-HaulScraperRollingResistance<0,0,CF99-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE99/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CF99-HaulScraperRollingResistance<0,0,CF99+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD99=0,0,ROUND(BE99/(INDEX(HaulScraperUHSpeedTable,MATCH(BD99,HaulMaterials,0),MATCH(IF(CF99-HaulScraperRollingResistance<0,0,CF99+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF99>=0,DK99,DL99)","v":0},{"$f":"IF(BF99>=0,DJ99,DI99)","v":0},{"$f":"DM99+DN99","v":0},{"$f":"IF(D99=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":""},{"$f":"IF(OR(ISBLANK(J49),NOT(ISNUMBER(J49)),J49=\"\"),SUM(DO99:DP99),J49)","v":0},{"$f":"IF(OR(ISBLANK(K49),NOT(ISNUMBER(K49)),K49=\"\"),ROUNDUP(DO99/DP99,0),K49)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/(DO99+DP99)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DR99,CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(DS99=0,0,IF(ROUND(CB99/DS99,HoursRounding)<1,1,ROUND(CB99/DS99,HoursRounding)))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DT99<1,1,DT99)*((DR99*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DT99<1,1,DT99)*((DR99*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DU99+DV99","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BE99/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CF99-TandemScraperRollingResistance<0,0,CF99-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD99=0,0,ROUND(BE99/(INDEX(TandemScraperSpeedTable,MATCH(BD99,HaulMaterials,0)+1,MATCH(IF(CF99-TandemScraperRollingResistance<0,0,CF99-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE99/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CF99-TandemScraperRollingResistance<0,0,CF99+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD99=0,0,ROUND(BE99/(INDEX(TandemScraperUHSpeedTable,MATCH(BD99,HaulMaterials,0),MATCH(IF(CF99-TandemScraperRollingResistance<0,0,CF99+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF99>=0,DZ99,EA99)","v":0},{"$f":"IF(BF99>=0,DY99,DX99)","v":0},{"$f":"EB99+EC99","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(J49),NOT(ISNUMBER(J49)),J49=\"\"),SUM(ED99:EE99),J49)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(K49),NOT(ISNUMBER(K49)),K49=\"\"),IF(TRUNC(ED99/EE99,0)<2,2,TRUNC(ED99/EE99,0)+IF(MOD(TRUNC(ED99/EE99,0),2),1,0)),K49+IF(MOD(K49,2)>0,1))","v":2},{"$f":"ROUND((60/(ED99+EE99)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EG99,CubesRounding)","v":2626},{"$f":"IF(ROUND(CB99/EH99,HoursRounding)<1,1,ROUND(CB99/EH99,HoursRounding))","v":1},{"$f":"ROUND(IF(EI99<1,1,EI99)*((EG99*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(EI99<1,1,EI99)*((EG99*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"EJ99+EK99","v":846},{"$f":"ABS(BR99)","v":0},{"$f":"IF(BS99=0,0,ROUND(BQ99/(INDEX(INDIRECT(BS99&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS99&\"TruckLoadedWeight\"),0),MATCH(IF(EM99-INDIRECT(BS99&\"TruckRollingResistance\")<0,0,EM99-INDIRECT(BS99&\"TruckRollingResistance\")),INDIRECT(BS99&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS99=0,0,ROUND(BQ99/(INDEX(INDIRECT(BS99&\"TruckSpeedTable\"),MATCH(BD99,HaulMaterials,0),MATCH(IF(EM99-INDIRECT(BS99&\"TruckRollingResistance\")<0,0,EM99-INDIRECT(BS99&\"TruckRollingResistance\")),INDIRECT(BS99&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS99=0,0,ROUND(BQ99/(INDEX(INDIRECT(BS99&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS99&\"TruckLoadedWeight\"),0),MATCH(IF(EM99-INDIRECT(BS99&\"TruckRollingResistance\")<0,0,EM99+INDIRECT(BS99&\"TruckRollingResistance\")),INDIRECT(BS99&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS99=0,0,ROUND(BQ99/(INDEX(INDIRECT(BS99&\"TruckUHSpeedTable\"),MATCH(BD99,HaulMaterials,0),MATCH(IF(EM99-INDIRECT(BS99&\"TruckRollingResistance\")<0,0,EM99+INDIRECT(BS99&\"TruckRollingResistance\")),INDIRECT(BS99&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR99>=0,EP99,EQ99)","v":0},{"$f":"IF(BR99>=0,EO99,EN99)","v":0},{"$f":"ER99+ES99","v":0},{"$f":"IF(BS99=0,0,INDIRECT(BS99&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BS99=0,0,INDIRECT(BS99&\"TruckManuverDump\"))","v":0},{"$f":"IF(BS99=0,0,INDIRECT(BS99&IF(INDIRECT(BS99&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(H60),NOT(ISNUMBER(H60)),H60=\"\"),SUM(ET99:EW99),H60)","v":0},{"$f":"IF(EW99=0,0,IF(OR(ISBLANK(I60),NOT(ISNUMBER(I60)),I60=\"\"),IF((EX99-EW99)/EW99<=1,2,ROUNDUP((EX99-EW99)/EW99,0)),I60))","v":0},{"$f":"IF(BS99=0,0,ROUND((60/EX99)*INDIRECT(BS99&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BS99=0,0,ROUND(EY99*EZ99*TruckOperator*INDIRECT(BS99&\"TruckJobEfficiency\")*INDIRECT(BS99&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FA99=0,0,IF(ROUND(CC99/FA99,HoursRounding)<1,1,ROUND(CC99/FA99,HoursRounding)))","v":0},{"$f":"IF(BS99=0,0,ROUND(IF(FB99<1,1,(FB99))*((EY99*INDIRECT(BS99&\"TruckEquipRate\"))+INDIRECT(BS99&\"LoaderEquipRate\")+INDIRECT(BS99&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BS99=0,0,ROUND(IF(FB99<1,1,(FB99))*((EY99*INDIRECT(BS99&\"TruckLaborRate\"))+INDIRECT(BS99&\"LoaderLaborRate\")+INDIRECT(BS99&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FC99+FD99","v":0},{"$f":"ROUND(BQ99/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EM99-HaulScraperRollingResistance<0,0,EM99-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD99=0,0,ROUND(BQ99/(INDEX(HaulScraperSpeedTable,MATCH(BD99,HaulMaterials,0)+1,MATCH(IF(EM99-HaulScraperRollingResistance<0,0,EM99-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ99/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EM99-HaulScraperRollingResistance<0,0,EM99+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD99=0,0,ROUND(BQ99/(INDEX(HaulScraperUHSpeedTable,MATCH(BD99,HaulMaterials,0),MATCH(IF(EM99-HaulScraperRollingResistance<0,0,EM99+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR99>=0,FH99,FI99)","v":0},{"$f":"IF(BR99>=0,FG99,FF99)","v":0},{"$f":"FJ99+FK99","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(H60),NOT(ISNUMBER(H60)),H60=\"\"),SUM(FL99:FM99),H60)","v":1.2},{"$f":"IF(OR(ISBLANK(I60),NOT(ISNUMBER(I60)),I60=\"\"),ROUNDUP(FL99/FM99,0),I60)","v":0},{"$f":"ROUND((60/(FL99+FM99)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*FO99,CubesRounding)","v":0},{"$f":"IF(FP99=0,0,IF(ROUND(CC99/FP99,HoursRounding)<1,1,ROUND($CC99/FP99,HoursRounding)))","v":0},{"$f":"ROUND(IF(FQ99<1,1,FQ99)*((FO99*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":654},{"$f":"ROUND(IF(FQ99<1,1,FQ99)*((FO99*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":120},{"$f":"FR99+FS99","v":774},{"$f":"ROUND(BQ99/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EM99-TandemScraperRollingResistance<0,0,EM99-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD99=0,0,ROUND(BQ99/(INDEX(TandemScraperSpeedTable,MATCH(BD99,HaulMaterials,0)+1,MATCH(IF(EM99-TandemScraperRollingResistance<0,0,EM99-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ99/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EM99-TandemScraperRollingResistance<0,0,EM99+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD99=0,0,ROUND(BQ99/(INDEX(TandemScraperUHSpeedTable,MATCH(BD99,HaulMaterials,0),MATCH(IF(EM99-TandemScraperRollingResistance<0,0,EM99+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR99>=0,FW99,FX99)","v":0},{"$f":"IF(BR99>=0,FV99,FU99)","v":0},{"$f":"FY99+FZ99","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(H60),NOT(ISNUMBER(H60)),H60=\"\"),SUM(GA99:GB99),H60)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(I60),NOT(ISNUMBER(I60)),I60=\"\"),IF(TRUNC(GA99/GB99,0)<2,2,TRUNC(GA99/GB99,0)+IF(MOD(TRUNC(GA99/GB99,0),2),1,0)),I60+IF(MOD(I60,2)>0,1))","v":2},{"$f":"ROUND((60/(GA99+GB99)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GD99,CubesRounding)","v":2626},{"$f":"IF(ROUND(CC99/GE99,HoursRounding)<1,1,ROUND(CC99/GE99,HoursRounding))","v":1},{"$f":"ROUND(IF(GF99<1,1,GF99)*((GD99*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(GF99<1,1,GF99)*((GD99*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"GG99+GH99","v":846}]
[]
[null,null,{"$f":"IF(SUM(C99:C100)=0,0,SUM(C99:C100))","v":0},{"$f":"IF(SUM(D99:D100)=0,0,SUM(D99:D100))","v":0},null,null,null,null,{"$f":"IF(SUM(I99:I100)=0,0,SUM(I99:I100))","v":0},null,null,null,null,{"$f":"IF(SUM(N99:N100)=0,0,SUM(N99:N100))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Notes:"]
[null,"1. If crushed or screened, Cover Volume = volume delivered to crusher - amount loss to crushing/screening)"]
[]
[{"$f":"ThisSheetName(A80)&\" - \"&VLOOKUP(A107,TableTitles,2)","v":"Landfills - Cover 2 Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Borrow to Crusher",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To Placement"]
[9,null,"Material Volumes",null,"Haul to Crusher",null,null,null,null,"Haul to Placement",null,null,null,null,"Haul to Crusher",null,null,"Crush","Compact",null,null,"Haul to Placement",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Placement Parameters",null,null,null,"To Crusher",null,null,null,null,null,null,null,null,null,null,null,"From Crusher",null,null,null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,null,null,null,"Loader Fleet",null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Material Volume to Crusher","Final Material Volume","Crusher Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Placement Fleet","Cycle Time","No. of Trucks/ Scrapers","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost","Total Crush/ Screen Cost","Labor \nCost","Equipment \nCost","Total Cost","Labor \nCost","Equipment \nCost","Total Cost","Total Cover Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Thickness ","Final Area","Total Cover Volume","Material Type","Distance to Crusher","Slope to Crusher","Haul (long or short)","Crusher Haul Fleet Size","Haul Fleet","Fleet Error","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Distance to Placement","Slope to Placement","Placement Haul Fleet","Haul Fleet","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Final Area","Material Volume to Crusher","Final Material VolRequired","Crushing Cost","Screening Cost","Absolute grade","empty travel time (assumes 0 grade)","loaded travel time (assumes 0 grade)","manuver/ load/ manuever/ dump","total cycle time","bucket capacity","hourly production","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill  Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,"LCM/hr","hrs",null,"min",null,"LCM/hr","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in","acres",null,null,"ft","% grade",null,null,null,null,null,"min","LCY/hr",null,"$","$","ft","% grade",null,null,null,"min","LCY/hr",null,"$","$","acres","cu yd","cu yd",null,null,"%","min","min","min","min","cy","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A33","v":0},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":""},{"$f":"IF(OR(ISBLANK(B33),CB110=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CB110),0),CB110))","v":0},{"$f":"IF(OR(ISBLANK(B33)),0,IF(Metric,ROUND(CY_2_M3*(CC110),0),CC110))","v":0},{"$f":"IF(OR(ISBLANK(B33),C110=0),\"\",IF(OR(ISBLANK(O49),ISBLANK(P49)),\"Haul Info\",IF(BD110=0,\"Select Material\",IF(OR(BJ110<>0,BI110=0),\"Select Fleet\",IF(RIGHT(BI110,6)=\"Loader\",INDIRECT(BH110&\"CrusherLoader\"),IF(RIGHT(BI110,5)=\"Truck\",INDIRECT(BH110&\"Truck\")&\"/\"&INDIRECT(BH110&\"Loader\")&\"/\"&INDIRECT(BH110&\"CrusherLoader\"),IF(BH110=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BH110=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C110=0),\"\",IF(OR(ISBLANK(O49),ISBLANK(P49)),\"Haul Info\",IF(BD110=0,\"Select Material\",IF(OR(BJ110<>0,BI110=0),\"Select Fleet\",BL110))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C110=0),\"\",IF(OR(ISBLANK(O49),ISBLANK(P49)),\"Haul Info\",IF(BD110=0,\"Select Material\",IF(OR(BJ110<>0,BI110=0),\"Select Fleet\",BK110))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C110=0),\"\",IF(OR(ISBLANK(O49),ISBLANK(P49)),\"Haul Info\",IF(BD110=0,\"Select Material\",IF(OR(BJ110<>0,BI110=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BM110,0),BM110)))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C110=0),0,IF(OR(ISBLANK(O49),ISBLANK(P49)),\"Haul Info\",IF(BD110=0,\"Select Material\",IF(OR(BJ110<>0,BI110=0),\"Select Fleet\",BN110))))","v":0},{"$f":"IF(OR(ISBLANK(B33),D110=0),\"\",IF(OR(ISBLANK(Q33),ISBLANK(R33)),\"Haul Info\",IF(BD110=0,\"Select Material\",IF(BT110=0,\"Select Fleet\",IF(RIGHT(BT110,5)=\"Truck\",INDIRECT(BS110&\"Truck\")&\"/\"&INDIRECT(BS110&\"Loader\")&\"/\"&INDIRECT(BS110&\"TruckDozer\"),IF(BS110=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BS110=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D110=0),\"\",IF(OR(ISBLANK(Q33),ISBLANK(R33)),\"Haul Info\",IF(BD110=0,\"Select Material\",IF(BT110=0,\"Select Fleet\",BV110))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D110=0),\"\",IF(OR(ISBLANK(Q33),ISBLANK(R33)),\"Haul Info\",IF(BD110=0,\"Select Material\",IF(BT110=0,\"Select Fleet\",BU110))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D110=0),\"\",IF(OR(ISBLANK(Q33),ISBLANK(R33)),\"Haul Info\",IF(BD110=0,\"Select Material\",IF(BT110=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BW110,0),BW110)))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D110=0),0,IF(OR(ISBLANK(Q33),ISBLANK(R33)),\"Haul Info\",IF(BD110=0,\"Select Material\",IF(BT110=0,\"Select Fleet\",BX110))))","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(O49),ISBLANK(P49),I110=0),0,BO110)","v":0},{"$f":"IF(OR(ISBLANK(B33),O110=0),0,BP110)","v":0},{"$f":"IF(OR(ISBLANK(B33),C110=0,O110=\"\"),0,SUM(O110:P110))","v":0},{"$f":"IF(OR(ISBLANK(B33),C110=0,O110=\"\",),0,IF(L49=\"Yes\",CD110,0)+IF(M49=\"Yes\",CE110,0))","v":0},{"$f":"IF(OR(ISBLANK(B33),D110=0,ISBLANK(J60),ISBLANK(K60),OR(ISBLANK(R49),R49=\"No\")),0,D110*CompactionLabor)","v":0},{"$f":"IF(OR(ISBLANK(B33),D110=0,S110=0),0,D110*CompactionEquip)","v":0},{"$f":"IF(OR(ISBLANK(B33),D110=0,S110=\"\"),0,IF(D110=0,0,SUM(S110:T110)))","v":0},{"$f":"IF(OR(ISBLANK(B33),D110=0,ISBLANK(J60),ISBLANK(K60)),0,BY110)","v":0},{"$f":"IF(OR(ISBLANK(B33),D110=0,V110=0),0,BZ110)","v":0},{"$f":"IF(OR(ISBLANK(B33),D110=0,V110=\"\"),0,SUM(V110:W110))","v":0},{"$f":"IF(OR(ISBLANK(B33),D110=0,V110=\"\"),0,Q110+R110+U110+X110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH33","v":0},{"$f":"BB33","v":0},{"$f":"ROUND((BB110*43620*(1/12)*BA110)/27,0)","v":0},{"$f":"J60","v":0},{"$f":"BI49","v":0},{"$f":"P49","v":0},{"$f":"BF49","v":0},{"$f":"BH49","v":0},{"$f":"Q49","v":0},{"$f":"BG49","v":0},{"$f":"IF(RIGHT(BI110,5)=\"Truck\",DB110,IF(BI110=\"Scraper Dozer\",DR110,IF(BI110=\"Tandem Scraper\",EG110,IF(RIGHT(BI110,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BG110=\"LongHaul\",IF(RIGHT(BI110,5)=\"Truck\",DA110,IF(BI110=\"Scraper Dozer\",DQ110,IF(BI110=\"Tandem Scraper\",EF110,0))),CJ110)","v":0},{"$f":"IF(BG110=\"LongHaul\",IF(RIGHT(BI110,5)=\"Truck\",DD110,IF(BI110=\"Scraper Dozer\",DS110,IF(BI110=\"Tandem Scraper\",EH110,0))),CL110)","v":0},{"$f":"IF(BG110=\"LongHaul\",IF(RIGHT(BI110,5)=\"Truck\",DD110,IF(BI110=\"Scraper Dozer\",DT110,IF(BI110=\"Tandem Scraper\",EI110,0))),CM110)","v":0},{"$f":"IF(BG110=\"LongHaul\",IF(RIGHT(BI110,5)=\"Truck\",DG110,IF(BI110=\"Scraper Dozer\",DV110,IF(BI110=\"Tandem Scraper\",EK110,0))),CO110)","v":0},{"$f":"IF(BG110=\"LongHaul\",IF(RIGHT(BI110,5)=\"Truck\",DF110,IF(BI110=\"Scraper Dozer\",DU110,IF(BI110=\"Tandem Scraper\",EJ110,0))),CN110)","v":0},{"$f":"BI33","v":0},{"$f":"BJ33","v":0},{"$f":"BC60","v":0},{"$f":"K60","v":0},{"$f":"IF(RIGHT(BT110,5)=\"Truck\",EY110,IF(BT110=\"Scraper Dozer\",FO110,IF(BT110=\"Tandem Scraper\",GD110,0)))","v":0},{"$f":"IF(RIGHT(BT110,5)=\"Truck\",EX110,IF(BT110=\"Scraper Dozer\",FN110,IF(BT110=\"Tandem Scraper\",GC110,0)))","v":0},{"$f":"IF(RIGHT(BT110,5)=\"Truck\",FA110,IF(BT110=\"Scraper Dozer\",FP110,IF(BT110=\"Tandem Scraper\",GE110,0)))","v":0},{"$f":"IF(RIGHT(BT110,5)=\"Truck\",FB110,IF(BT110=\"Scraper Dozer\",FQ110,IF(BT110=\"Tandem Scraper\",GF110,0)))","v":0},{"$f":"IF(RIGHT(BT110,5)=\"Truck\",FD110,IF(BT110=\"Scraper Dozer\",FS110,IF(BT110=\"Tandem Scraper\",GH110,0)))","v":0},{"$f":"IF(RIGHT(BT110,5)=\"Truck\",FC110,IF(BT110=\"Scraper Dozer\",FR110,IF(BT110=\"Tandem Scraper\",GG110,0)))","v":0},{"$f":"BB110","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(L49),L49=\"No\"),OR(ISBLANK(M49),M49=\"No\")),ISBLANK(BC110)),0,ROUND(BC110/IF(ISBLANK(N49),1,(1-N49)),0))","v":0},{"$f":"BC110","v":0},{"$f":"C110*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C110*Screening","v":{"$error":"#VALUE!"}},{"$f":"ABS(BF110)","v":0},{"$f":"IF(RIGHT(BI110,6)=\"Loader\",(ROUND(Ft2M*BE110,0)*INDEX(LoaderTravelEmptyArray,MATCH(E110,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E110,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI110,6)=\"Loader\",(ROUND(Ft2M*BE110,0)*INDEX(LoaderTravelLoadedArray,MATCH(E110,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E110,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI110,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E110,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(S49),NOT(ISNUMBER(S49)),S49=\"\"),IF(RIGHT(BI110,6)=\"Loader\",ROUND(SUM(CG110:CI110),2),0),S49)","v":0},{"$f":"IF(RIGHT(BI110,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E110,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BI110,6)=\"Loader\",ROUND(60/CJ110*CK110,0),0)","v":0},{"$f":"IF(RIGHT(BI110,6)=\"Loader\",ROUND(CB110/CL110,0),0)","v":0},{"$f":"IF(RIGHT(BI110,6)=\"Loader\",ROUND(IF(CM110<1,1,(CM110))*INDIRECT(BH110&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI110,6)=\"Loader\",ROUND(IF(CM110<1,1,(CM110))*INDIRECT(BH110&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI110,6)=\"Loader\",CN110+CO110,0)","v":0},{"$f":"IF(BH110=0,0,ROUND(BE110/(INDEX(INDIRECT(BH110&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BH110&\"TruckLoadedWeight\"),0),MATCH(IF($CF110-INDIRECT(BH110&\"TruckRollingResistance\")<0,0,$CF110-INDIRECT(BH110&\"TruckRollingResistance\")),INDIRECT(BH110&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH110=0,0,ROUND(BE110/(INDEX(INDIRECT(BH110&\"TruckSpeedTable\"),MATCH(BD110,HaulMaterials,0),MATCH(IF(CF110-INDIRECT(BH110&\"TruckRollingResistance\")<0,0,CF110-INDIRECT(BH110&\"TruckRollingResistance\")),INDIRECT(BH110&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH110=0,0,ROUND(BE110/(INDEX(INDIRECT(BH110&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BH110&\"TruckLoadedWeight\"),0),MATCH(IF(CF110-INDIRECT(BH110&\"TruckRollingResistance\")<0,0,CF110+INDIRECT(BH110&\"TruckRollingResistance\")),INDIRECT(BH110&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH110=0,0,ROUND(BE110/(INDEX(INDIRECT(BH110&\"TruckSpeedTable\"),MATCH(BD110,HaulMaterials,0),MATCH(IF(CF110-INDIRECT(BH110&\"TruckRollingResistance\")<0,0,CF110-INDIRECT(BH110&\"TruckRollingResistance\")),INDIRECT(BH110&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR110>=0,CS110,CT110)","v":0},{"$f":"IF(BR110>=0,CR110,CQ110)","v":0},{"$f":"CU110+CV110","v":0},{"$f":"IF(BH110=0,0,INDIRECT(BH110&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BH110=0,0,INDIRECT(BH110&\"TruckManuverDump\"))","v":0},{"$f":"IF(BH110=0,0,INDIRECT(BH110&IF(INDIRECT(BH110&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(S49),NOT(ISNUMBER(S49)),S49=\"\"),SUM(CW110:CZ110),S49)","v":0},{"$f":"IF(CZ110=0,0,IF(OR(ISBLANK(T49),NOT(ISNUMBER(T49)),T49=\"\"),IF((DA110-CZ110)/CZ110<=1,2,ROUNDUP((DA110-CZ110)/CZ110,0)),T49))","v":0},{"$f":"IF(BH110=0,0,ROUND((60/DA110)*INDIRECT(BH110&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BH110=0,0,ROUND(DB110*DC110*TruckOperator*INDIRECT(BH110&\"TruckJobEfficiency\")*INDIRECT(BH110&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DD110=0,0,IF(ROUND(CB110/DD110,HoursRounding)<1,1,ROUND(CB110/DD110,HoursRounding)))","v":0},{"$f":"IF(BH110=0,0,ROUND(IF(DE110<1,1,(DE110))*((DB110*INDIRECT(BH110&\"TruckEquipRate\"))+INDIRECT(BH110&\"LoaderEquipRate\")+INDIRECT(BH110&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BH110=0,0,ROUND(IF(DE110<1,1,(DE110))*((DB110*INDIRECT(BH110&\"TruckLaborRate\"))+INDIRECT(BH110&\"LoaderLaborRate\")+INDIRECT(BH110&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DF110+DG110","v":0},{"$f":"ROUND(BE110/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CF110-HaulScraperRollingResistance<0,0,CF110-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD110=0,0,ROUND(BE110/(INDEX(HaulScraperSpeedTable,MATCH(BD110,HaulMaterials,0)+1,MATCH(IF(CF110-HaulScraperRollingResistance<0,0,CF110-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE110/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CF110-HaulScraperRollingResistance<0,0,CF110+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD110=0,0,ROUND(BE110/(INDEX(HaulScraperUHSpeedTable,MATCH(BD110,HaulMaterials,0),MATCH(IF(CF110-HaulScraperRollingResistance<0,0,CF110+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF110>=0,DK110,DL110)","v":0},{"$f":"IF(BF110>=0,DJ110,DI110)","v":0},{"$f":"DM110+DN110","v":0},{"$f":"IF(D110=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":""},{"$f":"IF(OR(ISBLANK(S49),NOT(ISNUMBER(S49)),S49=\"\"),SUM(DO110:DP110),S49)","v":0},{"$f":"IF(OR(ISBLANK(T49),NOT(ISNUMBER(T49)),T49=\"\"),ROUNDUP(DO110/DP110,0),T49)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/(DO110+DP110)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DR110,CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(DS110=0,0,IF(ROUND(CB110/DS110,HoursRounding)<1,1,ROUND(CB110/DS110,HoursRounding)))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DT110<1,1,DT110)*((DR110*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DT110<1,1,DT110)*((DR110*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DU110+DV110","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BE110/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CF110-TandemScraperRollingResistance<0,0,CF110-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD110=0,0,ROUND(BE110/(INDEX(TandemScraperSpeedTable,MATCH(BD110,HaulMaterials,0)+1,MATCH(IF(CF110-TandemScraperRollingResistance<0,0,CF110-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE110/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CF110-TandemScraperRollingResistance<0,0,CF110+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD110=0,0,ROUND(BE110/(INDEX(TandemScraperUHSpeedTable,MATCH(BD110,HaulMaterials,0),MATCH(IF(CF110-TandemScraperRollingResistance<0,0,CF110+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF110>=0,DZ110,EA110)","v":0},{"$f":"IF(BF110>=0,DY110,DX110)","v":0},{"$f":"EB110+EC110","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(S49),NOT(ISNUMBER(S49)),S49=\"\"),SUM(ED110:EE110),S49)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(T49),NOT(ISNUMBER(T49)),T49=\"\"),IF(TRUNC(ED110/EE110,0)<2,2,TRUNC(ED110/EE110,0)+IF(MOD(TRUNC(ED110/EE110,0),2),1,0)),T49+IF(MOD(T49,2)>0,1))","v":2},{"$f":"ROUND((60/(ED110+EE110)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EG110,CubesRounding)","v":2626},{"$f":"IF(ROUND(CB110/EH110,HoursRounding)<1,1,ROUND(CB110/EH110,HoursRounding))","v":1},{"$f":"ROUND(IF(EI110<1,1,EI110)*((EG110*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(EI110<1,1,EI110)*((EG110*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"EJ110+EK110","v":846},{"$f":"ABS(BR110)","v":0},{"$f":"IF(BS110=0,0,ROUND(BQ110/(INDEX(INDIRECT(BS110&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS110&\"TruckLoadedWeight\"),0),MATCH(IF(EM110-INDIRECT(BS110&\"TruckRollingResistance\")<0,0,EM110-INDIRECT(BS110&\"TruckRollingResistance\")),INDIRECT(BS110&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS110=0,0,ROUND(BQ110/(INDEX(INDIRECT(BS110&\"TruckSpeedTable\"),MATCH(BD110,HaulMaterials,0),MATCH(IF(EM110-INDIRECT(BS110&\"TruckRollingResistance\")<0,0,EM110-INDIRECT(BS110&\"TruckRollingResistance\")),INDIRECT(BS110&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS110=0,0,ROUND(BQ110/(INDEX(INDIRECT(BS110&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS110&\"TruckLoadedWeight\"),0),MATCH(IF(EM110-INDIRECT(BS110&\"TruckRollingResistance\")<0,0,EM110+INDIRECT(BS110&\"TruckRollingResistance\")),INDIRECT(BS110&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS110=0,0,ROUND(BQ110/(INDEX(INDIRECT(BS110&\"TruckUHSpeedTable\"),MATCH(BD110,HaulMaterials,0),MATCH(IF(EM110-INDIRECT(BS110&\"TruckRollingResistance\")<0,0,EM110+INDIRECT(BS110&\"TruckRollingResistance\")),INDIRECT(BS110&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR110>=0,EP110,EQ110)","v":0},{"$f":"IF(BR110>=0,EO110,EN110)","v":0},{"$f":"ER110+ES110","v":0},{"$f":"IF(BS110=0,0,INDIRECT(BS110&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BS110=0,0,INDIRECT(BS110&\"TruckManuverDump\"))","v":0},{"$f":"IF(BS110=0,0,INDIRECT(BS110&IF(INDIRECT(BS110&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(L60),NOT(ISNUMBER(L60)),L60=\"\"),SUM(ET110:EW110),L60)","v":0},{"$f":"IF(EW110=0,0,IF(OR(ISBLANK(M60),NOT(ISNUMBER(M60)),M60=\"\"),IF((EX110-EW110)/EW110<=1,2,ROUNDUP((EX110-EW110)/EW110,0)),M60))","v":0},{"$f":"IF(BS110=0,0,ROUND((60/EX110)*INDIRECT(BS110&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BS110=0,0,ROUND(EY110*EZ110*TruckOperator*INDIRECT(BS110&\"TruckJobEfficiency\")*INDIRECT(BS110&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FA110=0,0,IF(ROUND(CC110/FA110,HoursRounding)<1,1,ROUND(CC110/FA110,HoursRounding)))","v":0},{"$f":"IF(BS110=0,0,ROUND(IF(FB110<1,1,(FB110))*((EY110*INDIRECT(BS110&\"TruckEquipRate\"))+INDIRECT(BS110&\"LoaderEquipRate\")+INDIRECT(BS110&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BS110=0,0,ROUND(IF(FB110<1,1,(FB110))*((EY110*INDIRECT(BS110&\"TruckLaborRate\"))+INDIRECT(BS110&\"LoaderLaborRate\")+INDIRECT(BS110&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FC110+FD110","v":0},{"$f":"ROUND(BQ110/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EM110-HaulScraperRollingResistance<0,0,EM110-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD110=0,0,ROUND(BQ110/(INDEX(HaulScraperSpeedTable,MATCH(BD110,HaulMaterials,0)+1,MATCH(IF(EM110-HaulScraperRollingResistance<0,0,EM110-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ110/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EM110-HaulScraperRollingResistance<0,0,EM110+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD110=0,0,ROUND(BQ110/(INDEX(HaulScraperUHSpeedTable,MATCH(BD110,HaulMaterials,0),MATCH(IF(EM110-HaulScraperRollingResistance<0,0,EM110+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR110>=0,FH110,FI110)","v":0},{"$f":"IF(BR110>=0,FG110,FF110)","v":0},{"$f":"FJ110+FK110","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(L60),NOT(ISNUMBER(L60)),L60=\"\"),SUM(FL110:FM110),L60)","v":1.2},{"$f":"IF(OR(ISBLANK(M60),NOT(ISNUMBER(M60)),M60=\"\"),ROUNDUP(FL110/FM110,0),M60)","v":0},{"$f":"ROUND((60/(FL110+FM110)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*FO110,CubesRounding)","v":0},{"$f":"IF(FP110=0,0,IF(ROUND(CC110/FP110,HoursRounding)<1,1,ROUND($CC110/FP110,HoursRounding)))","v":0},{"$f":"ROUND(IF(FQ110<1,1,FQ110)*((FO110*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":654},{"$f":"ROUND(IF(FQ110<1,1,FQ110)*((FO110*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":120},{"$f":"FR110+FS110","v":774},{"$f":"ROUND(BQ110/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EM110-TandemScraperRollingResistance<0,0,EM110-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD110=0,0,ROUND(BQ110/(INDEX(TandemScraperSpeedTable,MATCH(BD110,HaulMaterials,0)+1,MATCH(IF(EM110-TandemScraperRollingResistance<0,0,EM110-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ110/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EM110-TandemScraperRollingResistance<0,0,EM110+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD110=0,0,ROUND(BQ110/(INDEX(TandemScraperUHSpeedTable,MATCH(BD110,HaulMaterials,0),MATCH(IF(EM110-TandemScraperRollingResistance<0,0,EM110+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR110>=0,FW110,FX110)","v":0},{"$f":"IF(BR110>=0,FV110,FU110)","v":0},{"$f":"FY110+FZ110","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(L60),NOT(ISNUMBER(L60)),L60=\"\"),SUM(GA110:GB110),L60)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(M60),NOT(ISNUMBER(M60)),M60=\"\"),IF(TRUNC(GA110/GB110,0)<2,2,TRUNC(GA110/GB110,0)+IF(MOD(TRUNC(GA110/GB110,0),2),1,0)),M60+IF(MOD(M60,2)>0,1))","v":2},{"$f":"ROUND((60/(GA110+GB110)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GD110,CubesRounding)","v":2626},{"$f":"IF(ROUND(CC110/GE110,HoursRounding)<1,1,ROUND(CC110/GE110,HoursRounding))","v":1},{"$f":"ROUND(IF(GF110<1,1,GF110)*((GD110*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(GF110<1,1,GF110)*((GD110*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"GG110+GH110","v":846}]
[]
[null,null,{"$f":"IF(SUM(C110:C111)=0,0,SUM(C110:C111))","v":0},{"$f":"IF(SUM(D110:D111)=0,0,SUM(D110:D111))","v":0},null,null,null,null,{"$f":"IF(SUM(I110:I111)=0,0,SUM(I110:I111))","v":0},null,null,null,null,{"$f":"IF(SUM(N110:N111)=0,0,SUM(N110:N111))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Notes:"]
[null,"1. If crushed or screened, Cover Volume = volume delivered to crusher - amount loss to crushing/screening)"]
[]
[{"$f":"ThisSheetName(A78)&\" - \"&VLOOKUP(A118,TableTitles,2)","v":"Landfills - Growth Media Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Media"]
[10,null,"Growth Media Placement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Media Placement Parameters",null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Final Material Volume","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GM Fleet Cycle Time","Productivity for selected fleet","Final Footprint","Cover \nThickness ","Topsoil Volume","Material Type","Distance to Placement","Slope to Placement","Haul fleet size","Haul Fleet","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Total Cycle Time","Number Scrapers Required","Fleet Productivity","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Total Cycle Time","Number Scrapers Required","Fleet Productivity","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,{"$f":"IF(Metric,\"BCM/hr\",\"BCY/hr\")","v":"BCY/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"min","BCY/hr","acres","in","cu yd",null,"ft","% grade",null,null,"%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A33","v":0},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":""},{"$f":"IF(OR(ISBLANK(B33),AND(ISBLANK(S33),ISBLANK(U33)),AND(ISBLANK(U33),ISBLANK(T33),ISBLANK(U33),ISBLANK(U33))),\"\",IF(Metric,ROUND(CY_2_M3*(BE121),0),BE121))","v":""},{"$f":"IF(OR(ISBLANK(B33),C121=\"\",C121=0),\"\",IF(OR(ISBLANK(T33),ISBLANK(U33)),\"Haul Info\",IF(BF121=0,\"Select Material\",IF(BJ121=0,\"Select Fleet\",IF(RIGHT(BJ121,5)=\"Truck\",INDIRECT(BI121&\"Truck\")&\"/\"&INDIRECT(BI121&\"Loader\")&\"/\"&INDIRECT(BI121&\"TruckDozer\"),IF(BI121=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BI121=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C121=\"\",C121=0),\"\",IF(OR(ISBLANK(T33),ISBLANK(U33)),\"Haul Info\",IF(BF121=0,\"Select Material\",IF(BJ121=0,\"Select Fleet\",BA121))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C121=\"\"),\"\",IF(OR(ISBLANK(T33),ISBLANK(U33)),\"Haul Info\",IF(BF121=0,\"Select Material\",IF(BJ121=0,\"Select Fleet\",IF(RIGHT(BJ121,5)=\"Truck\",BW121,IF(BJ121=\"Scraper Dozer\",CM121,IF(BJ121=\"Tandem Scraper\",DB121,\"\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C121=\"\",C121=0),\"\",IF(OR(ISBLANK(T33),ISBLANK(U33)),\"Haul Info\",IF(BF121=0,\"Select Material\",IF(BJ121=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BB121,0),BB121)))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C121=\"\"),0,IF(OR(ISBLANK(T33),ISBLANK(U33)),\"Haul Info\",IF(BF121=0,\"Select Material\",IF(BJ121=0,\"Select Fleet\",IF(RIGHT(BJ121,5)=\"Truck\",BZ121,IF(BJ121=\"Scraper Dozer\",CO121,IF(BJ121=\"Tandem Scraper\",DD121,\"\")))))))","v":0},{"$f":"IF(OR(ISBLANK(B33),C121=\"\",ISTEXT(H121)),0,IF(RIGHT(BJ121,5)=\"Truck\",CB121,IF(BJ121=\"Scraper Dozer\",CQ121,IF(BJ121=\"Tandem Scraper\",DF121,0))))","v":0},{"$f":"IF(OR(ISBLANK(B33),C121=\"\",ISTEXT(H121)),0,IF(RIGHT(BJ121,5)=\"Truck\",CA121,IF(BJ121=\"Scraper Dozer\",CP121,IF(BJ121=\"Tandem Scraper\",DE121,0))))","v":0},{"$f":"IF(OR(ISBLANK(B33),C121=\"\",C121=0,AND(I121=\"\",J121=\"\")),0,SUM(I121:J121))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RIGHT(BJ121,5)=\"Truck\",BV121,IF(BJ121=\"Scraper Dozer\",CL121,IF(BJ121=\"Tandem Scraper\",DA121,0)))","v":0},{"$f":"IF(RIGHT(BJ121,5)=\"Truck\",BY121,IF(BJ121=\"Scraper Dozer\",CN121,IF(BJ121=\"Tandem Scraper\",DC121,0)))","v":0},{"$f":"BB33","v":0},{"$f":"BK33","v":0},{"$f":"ROUND((BD121*43620*(1/12)*BC121)/27,0)","v":0},{"$f":"N60","v":0},{"$f":"BL33","v":0},{"$f":"BM33","v":0},{"$f":"BD60","v":0},{"$f":"O60","v":0},{"$f":"ABS(BH121)","v":0},{"$f":"IF(BI121=0,0,ROUND(BG121/(INDEX(INDIRECT(BI121&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI121&\"TruckLoadedWeight\"),0),MATCH(IF(BK121-INDIRECT(BI121&\"TruckRollingResistance\")<0,0,BK121-INDIRECT(BI121&\"TruckRollingResistance\")),INDIRECT(BI121&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI121=0,0,ROUND(BG121/(INDEX(INDIRECT(BI121&\"TruckSpeedTable\"),MATCH(BF121,HaulMaterials,0),MATCH(IF(BK121-INDIRECT(BI121&\"TruckRollingResistance\")<0,0,BK121-INDIRECT(BI121&\"TruckRollingResistance\")),INDIRECT(BI121&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI121=0,0,ROUND(BG121/(INDEX(INDIRECT(BI121&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI121&\"TruckLoadedWeight\"),0),MATCH(IF(BK121-INDIRECT(BI121&\"TruckRollingResistance\")<0,0,BK121+INDIRECT(BI121&\"TruckRollingResistance\")),INDIRECT(BI121&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI121=0,0,ROUND(BG121/(INDEX(INDIRECT(BI121&\"TruckUHSpeedTable\"),MATCH(BF121,HaulMaterials,0),MATCH(IF(BK121-INDIRECT(BI121&\"TruckRollingResistance\")<0,0,BK121+INDIRECT(BI121&\"TruckRollingResistance\")),INDIRECT(BI121&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH121>=0,BN121,BO121)","v":0},{"$f":"IF(BH121>=0,BM121,BL121)","v":0},{"$f":"BP121+BQ121","v":0},{"$f":"IF(BI121=0,0,INDIRECT(BI121&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BI121=0,0,INDIRECT(BI121&\"TruckManuverDump\"))","v":0},{"$f":"IF(BI121=0,0,INDIRECT(BI121&IF(INDIRECT(BI121&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(P60),NOT(ISNUMBER(P60)),P60=\"\"),SUM(BR121:BU121),P60)","v":0},{"$f":"IF(BU121=0,0,IF(OR(ISBLANK(Q60),NOT(ISNUMBER(Q60)),Q60=\"\"),IF((BV121-BU121)/BU121<=1,2,ROUNDUP((BV121-BU121)/BU121,0)),Q60))","v":0},{"$f":"IF(BI121=0,0,ROUND((60/BV121)*INDIRECT(BI121&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BI121=0,0,ROUND(BW121*BX121*TruckOperator*INDIRECT(BI121&\"TruckJobEfficiency\")*INDIRECT(BI121&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(BY121=0,0,ROUND(BE121/BY121,HoursRounding))","v":0},{"$f":"IF(BI121=0,0,ROUND(IF(BZ121<1,1,BZ121)*((BW121*INDIRECT(BI121&\"TruckEquipRate\"))+INDIRECT(BI121&\"LoaderEquipRate\")+INDIRECT(BI121&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BI121=0,0,ROUND(IF(BZ121<1,1,BZ121)*((BW121*INDIRECT(BI121&\"TruckLaborRate\"))+INDIRECT(BI121&\"LoaderLaborRate\")+INDIRECT(BI121&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"CA121+CB121","v":0},{"$f":"ROUND(BG121/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BK121-HaulScraperRollingResistance<0,0,BK121-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF121=0,0,ROUND(BG121/(INDEX(HaulScraperSpeedTable,MATCH(BF121,HaulMaterials,0)+1,MATCH(IF(BK121-HaulScraperRollingResistance<0,0,BK121-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BG121/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BK121-HaulScraperRollingResistance<0,0,BK121+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF121=0,0,ROUND(BG121/(INDEX(HaulScraperUHSpeedTable,MATCH(BF121,HaulMaterials,0),MATCH(IF(BK121-HaulScraperRollingResistance<0,0,BK121+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BH121>=0,CF121,CG121)","v":0},{"$f":"IF(BH121>=0,CE121,CD121)","v":0},{"$f":"CH121+CI121","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(P60),NOT(ISNUMBER(P60)),P60=\"\"),CJ121+CK121,P60)","v":1.2},{"$f":"IF(OR(ISBLANK(Q60),NOT(ISNUMBER(Q60)),Q60=\"\"),ROUNDUP(CJ121/CK121,0),Q60)","v":0},{"$f":"ROUND((60/(CJ121+CK121)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*ScraperOperator)*CM121,CubesRounding)","v":0},{"$f":"IF(CN121=0,0,ROUND(BE121/CN121,HoursRounding))","v":0},{"$f":"ROUND(IF(CO121<1,1,CO121)*((CM121*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":654},{"$f":"ROUND(IF(CO121<1,1,CO121)*((CM121*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":120},{"$f":"CP121+CQ121","v":774},{"$f":"ROUND(BG121/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BK121-TandemScraperRollingResistance<0,0,BK121-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF121=0,0,ROUND(BG121/(INDEX(TandemScraperSpeedTable,MATCH(BF121,HaulMaterials,0)+1,MATCH(IF(BK121-TandemScraperRollingResistance<0,0,BK121-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BG121/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BK121-TandemScraperRollingResistance<0,0,BK121+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF121=0,0,ROUND(BG121/(INDEX(TandemScraperUHSpeedTable,MATCH(BF121,HaulMaterials,0),MATCH(IF(BK121-TandemScraperRollingResistance<0,0,BK121+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BH121>=0,CU121,CV121)","v":0},{"$f":"IF(BH121>=0,CT121,CS121)","v":0},{"$f":"CW121+CX121","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(P60),NOT(ISNUMBER(P60)),P60=\"\"),CY121+CZ121,P60)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(Q60),NOT(ISNUMBER(Q60)),Q60=\"\"),IF(TRUNC(CY121/CZ121,0)<2,2,TRUNC(CY121/CZ121,0)+IF(MOD(TRUNC(CY121/CZ121,0),2),1,0)),Q60+IF(MOD(Q60,2)>0,1))","v":2},{"$f":"ROUND((60/(CY121+CZ121)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*ScraperOperator)*DB121,CubesRounding)","v":2626},{"$f":"ROUND(BE121/DC121,HoursRounding)","v":0},{"$f":"ROUND(IF(DD121<1,1,DD121)*((DB121*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(DD121<1,1,DD121)*((DB121*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"DE121+DF121","v":846}]
[]
[null,null,{"$f":"IF(SUM(C121:C122)=0,0,SUM(C121:C122))","v":0},null,null,null,null,{"$f":"IF(SUM(H121:H122)=0,0,SUM(H121:H122))","v":0},{"$f":"IF(SUM(I121:I122)=0,0,SUM(I121:I122))","v":0},{"$f":"IF(SUM(J121:J122)=0,0,SUM(J121:J122))","v":0},{"$f":"IF(SUM(K121:K122)=0,0,SUM(K121:K122))","v":0}]
[]
[]
[{"$f":"ThisSheetName(A86)&\" - \"&VLOOKUP(A127,TableTitles,2)","v":"Landfills - Scarify/Revegetation Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Parameters"]
[11,null,null,null,null,null,"Scarifying Costs",null,null,"Revegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grader Fleet",null,null,null,null,null,null,"Small Dozer",null,null,null,null,null,null,"Medium Dozer",null,null,null,null,null,null,"Large Dozer",null,null,null,null,null,null,null,"Revegetation"]
[null,"Description\n(required)","Total\nSurface\nArea","Average Long Dimension (ripping distance)","Ripping/Scarifying Fleet","Scarifying/ Ripping Hours","Scarifying/ Ripping Labor Costs","Scarifying/ Ripping Equipment Cost","Total Scarifying/ Ripping Costs","Revegetation Labor Cost","Revegetation Equipment Cost","Revegetation Material Cost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rip?","Average long distance","Final Footprint","Flat Area Width","Ripping Fleet","Fleet Size","Flat Area No. passes","Total Distance","total Flat hours","total Flat hours - for costing","Equipment Cost","Labor Cost","Total Cost","Flat Area No. passes","Total Distance","total Flat hours","total Flat hours - for costing","Equipment Cost","Labor Cost","Total Cost","Flat Area No. passes","Total Distance","Flat Ripping","total Flat hours - for costing","Equipment Cost","Labor Cost","Total Cost","Flat Area No. passes","Total Distance","Flat Ripping","total Flat hours - for costing","Equipment Cost","Labor Cost","Total Cost",null,"Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,"hrs",null,null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","acres","ft",null,null,null,"ft","hr","hr","$","$","$",null,"ft","hr","hr","$","$","$",null,"ft","hr","hr","$","$","$",null,"ft","hr","hr","$","$","$"]
[{"$f":"A33","v":0},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":""},{"$f":"IF(ISBLANK(B33),\"\",IF(BB99=0,\"\",IF(Metric,ROUND(Ac2Ha*BC130,2),BC130)))","v":""},{"$f":"IF(OR(ISBLANK(B33),BA130=0,BA130=\"No\"),\"\",IF(BB130=0,\"Rip Dist\",IF(Metric,ROUND(Ft2M*BB130,0),BB130)))","v":""},{"$f":"IF(OR(ISBLANK(B33),BA130=0,BA130=\"No\",D130=\"\"),\"\",IF(BE130=0,\"Select Fleet\",IF(RIGHT(BE130,5)=\"Dozer\",INDIRECT(\"Rip\"&BF130&\"Dozer\"),RipGrader)))","v":""},{"$f":"IF(OR(ISBLANK(B33),BA130=0,BA130=\"No\",BB130=0,BE130=0),0,IF(BE130=\"Small Dozer\",BQ130,IF(BE130=\"Med Dozer\",BX130,IF(BE130=\"Large Dozer\",CE130,BJ130))))","v":0},{"$f":"IF(OR(ISBLANK(B33),ISTEXT(F130),BA130=\"No\",F130=0),0,IF(BE130=\"Small Dozer\",BS130,IF(BE130=\"Med Dozer\",BZ130,IF(BE130=\"Large Dozer\",CG130,IF(ISBLANK(BE130),0,BL130)))))","v":0},{"$f":"IF(OR(ISBLANK(B33),F130=0,BA130=\"No\"),0,IF(BE130=\"Small Dozer\",BR130,IF(BE130=\"Med Dozer\",BY130,IF(BE130=\"Large Dozer\",CF130,IF(ISBLANK(BE130),\"\",BK130)))))","v":0},{"$f":"IF(OR(ISBLANK(B33),F130=\"\"),\"\",IF(OR(ISNUMBER(H130),ISNUMBER(G130)),H130+G130,0))","v":""},{"$f":"IF(AND(OR(R60=\"None\",ISBLANK(R60))),0,CK130)","v":0},{"$f":"IF(J130=0,0,CJ130)","v":0},{"$f":"IF(OR(ISBLANK(B33),ISERROR(CO130)),0,CO130)","v":0},{"$f":"IF(AND(J130=\"\",K130=\"\",L130=\"\"),\"\",SUM(J130:L130))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U60),U60=\"No\"),\"No\",U60)","v":"No"},{"$f":"BC33","v":0},{"$f":"BB33","v":0},{"$f":"IF(OR(BA130=\"No\",BB130=0),0,ROUND(BC130*43620/BB130,0))","v":0},{"$f":"V60","v":0},{"$f":"BE60","v":0},{"$f":"ROUND(BD130/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"BG130*BB130","v":0},{"$f":"ROUND((BH130/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BG130*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding)","v":0},{"$f":"IF(AND(BI130<1,BI130>0),1,ROUNDUP(BI130,HoursRounding))","v":0},{"$f":"ROUND(IF((BJ130)<1,1,(BJ130))*GraderRipEquipRate,0)","v":216},{"$f":"ROUND(IF((BJ130)<1,1,(BJ130))*GraderRipLaborRate,0)","v":60},{"$f":"BK130+BL130","v":276},{"$f":"ROUND(BD130/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"BN130*BB130","v":0},{"$f":"ROUND((BO130/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BN130*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"IF(AND(BP130<1,BP130>0),1,ROUNDUP(BP130,HoursRounding))","v":0},{"$f":"ROUND(IF((BQ130)<1,1,(BQ130))*SmallDozerRipEquipRate,0)","v":99},{"$f":"ROUND(IF((BP130)<1,1,(BP130))*SmallDozerRipLaborRate,0)","v":60},{"$f":"BR130+BS130","v":159},{"$f":"ROUND(BD130/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"BU130*BB130","v":0},{"$f":"ROUND((BV130/INDIRECT(RipMedDozer&\"RippingProd\"))+(BU130*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"IF(AND(BW130<1,BW130>0),1,ROUNDUP(BW130,HoursRounding))","v":0},{"$f":"ROUND(IF((BX130)<1,1,(BX130))*MedDozerRipEquipRate,0)","v":111},{"$f":"ROUND(IF((BX130)<1,1,(BX130))*MedDozerRipLaborRate,0)","v":60},{"$f":"BY130+BZ130","v":171},{"$f":"ROUND(BD130/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"CB130*BB130","v":0},{"$f":"ROUND((CC130/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CB130*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"IF(AND(CD130<1,CD130>0),1,ROUNDUP(CD130,HoursRounding))","v":0},{"$f":"ROUND(IF((CE130)<1,1,(CE130))*LargeDozerRipEquipRate,0)","v":181},{"$f":"ROUND(IF((CE130)<1,1,(CE130))*LargeDozerRipLaborRate,0)","v":60},{"$f":"CF130+CG130","v":241},null,{"$f":"ROUND(SeedEquipLandfillFlat*C130,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(SeedLaborLandfillFlat*C130,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(R60=\"None\",ISBLANK(R60)),0,ROUND(INDEX(SeedMixArray,MATCH(R60,SeedMixes,0),4)*C130,0))","v":0},{"$f":"IF(OR(S60=\"None\",ISBLANK(S60)),0,ROUND(INDEX(MulchArray,MATCH(S60,Mulches,0),4)*C130,0))","v":0},{"$f":"IF(OR(T60=\"None\",ISBLANK(T60)),0,ROUND(INDEX(FertilizerArray,MATCH(T60,Fertilizers,0),4)*C130,0))","v":0},{"$f":"SUM(CL130:CN130)","v":0},{"$f":"ROUND(CJ130+CK130+CO130,0)","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"IF(SUM(C130:C131)=0,0,SUM(C130:C131))","v":0},null,null,{"$f":"IF(SUM(F130:F131)=0,0,SUM(F130:F131))","v":0},0,0,0,0,0,0,0]
[]
[null,"Notes:","1) Minimum total ripping hours = 1 (i.e. If total ripping hrs (slope + flat) < 1, then one hour of fleet time is assumed, regardless of acres shown in in scarifying table.)"]
[null,null,"2) Assumes 50 min/hr equipment availability"]

{"sheet":"Haul Material","index":19,"n_rows":154,"n_cols":189,"rows_kept":154,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"},null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
[{"$f":"\"Generic Material Hauling - \"&CostType&\" Cost Summary\"","v":"Generic Material Hauling - FA Cost Summary"}]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Hauling/Crush/Screen/Compact",{"$f":"SUMIF($BA$31:$BA$32,TRUE,S58:S59)+SUMIF($BA$31:$BA$32,TRUE,V58:V59)+SUMIF($BA$31:$BA$32,TRUE,O58:O59)","v":0},{"$f":"SUMIF($BA$31:$BA$32,TRUE,T58:T59)+SUMIF($BA$31:$BA$32,TRUE,W58:W59)+SUMIF($BA$31:$BA$32,TRUE,P58:P59)","v":0},"N/A",{"$f":"SUM(C12:E12)","v":0}]
[null,"Cover Placement Cost",{"$f":"SUMIF($BA$31:$BA$32,TRUE,I68:I69)","v":0},{"$f":"SUMIF($BA$31:$BA$32,TRUE,J68:J69)","v":0},"N/A",{"$f":"SUM(C13:E13)","v":0}]
[null,"Topsoil Placement Cost",{"$f":"SUMIF($BA$31:$BA$32,TRUE,R68:R69)","v":0},{"$f":"SUMIF($BA$31:$BA$32,TRUE,S68:S69)","v":0},"N/A",{"$f":"SUM(C14:E14)","v":0}]
[null,"Ripping/Scarifying Cost",{"$f":"SUMIF($BA$31:$BA$32,TRUE,F77:F78)","v":0},{"$f":"SUMIF($BA$31:$BA$32,TRUE,G77:G78)","v":0},"N/A",{"$f":"SUM(C15:E15)","v":0}]
[null,"Subtotal Earthworks",{"$f":"SUM(C12:C15)","v":0},{"$f":"SUM(D12:D15)","v":0},null,{"$f":"SUM(F12:F15)","v":0}]
[null,"Revegetation Cost",{"$f":"SUMIF($BA$31:$BA$32,TRUE,I77:I78)","v":0},{"$f":"SUMIF($BA$31:$BA$32,TRUE,J77:J78)","v":0},{"$f":"SUMIF($BA$31:$BA$32,TRUE,K77:K78)","v":0},{"$f":"SUM(C17:E17)","v":0}]
[null,"TOTALS",{"$f":"SUM(C16:C17)","v":0},{"$f":"SUM(D16:D17)","v":0},{"$f":"SUM(E16:E17)","v":0},{"$f":"SUM(F16:F17)","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Input Converted to English Units"]
["Generic Material Hauling - User Input"]
["Facility Description",null,null,null,null,null,null,null,null,"Physical",null,null,"Haul to Crusher",null,"Crushing & Screening",null,null,"Haul to Placement",null,"Cover Thickness",null,null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To Crusher",null,"From Crusher",null,"Cover (lower layer)",null,null,"Growth Media (upper layer)"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Final Surface Area","Average Ripping Distance","Material Volume Required","Haul Distance to Crusher (1)","Slope to Crusher","Crush Material","Screen Material","Loss to Crushing/ Screening","Haul Distance to Placement Location (2)","Slope to Placement Area","Cover Thickness","Haul Distance to Placement Location","Slope to Placement Location","Growth Media Thickness","Haul Distance to Placement Location","Slope to Placement Location",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type","Final\nArea","Average\nRipping\nDistance","Material Vol","Distance","Slope","Distance","Slope","Thickness","Distance","Slope","Thickness","Distance","Slope"]
[-1,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,"%",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acres","ft","cu yd","ft","% grade","ft","% grade","in","ft","% grade","in","ft","% grade"]
[{"$f":"ROW(A31) - ROW($A$30)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(N31)>20,ABS(S31)>20,ABS(V31)>20,ABS(Y31)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I31)))","v":false},{"$f":"IF(Metric,Ha2Ac*J31,J31)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*K31,0),K31)","v":0},{"$f":"IF(ISBLANK(L31),0,IF(Metric,ROUND(M3_2_CY*L31,0),L31))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*M31,0),M31)","v":0},{"$f":"N31","v":0},{"$f":"IF(Metric,ROUND(M2Ft*R31,0),R31)","v":0},{"$f":"S31","v":0},{"$f":"IF(Metric,mm2in*T31,T31)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*U31,0),U31)","v":0},{"$f":"V31","v":0},{"$f":"IF(Metric,mm2in*W31,W31)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*X31,0),X31)","v":0},{"$f":"Y31","v":0}]
[]
[]
[null,"Notes: "]
[null,"  1. Input distance to crusher if material to be crushed"]
[null,"  2. Assumed to be 0% if material will be crushed and source is within 250 m of crusher"]
[null,"  3. If Slope is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[]
[]
[]
[]
[]
["Generic Material Hauling - User Input (cont.)"]
[" ",null,"Hauling Material",null,null,null,null,null,null,null,"Cover",null,null,null,"Growth Media",null,null,null,"Revegetation"]
[null,"Description\n(required)","Haul Material Type","Crusher Fleet","Cycle Time Override","Maximum Fleet Size","Placement Fleet","Cycle Time Override","Maximum Fleet Size","Compact After Placement?","Material Type","Placement Fleet","Cycle Time Override","Maximum Fleet Size","Material Type","Placement Fleet","Cycle Time Override","Maximum Fleet Size","Seed Mix","Mulch Type","Fertilizer Type","Scarify/ Rip?","Scarifying/ Ripping Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haul (long or short)","Fleet error","Crusher Haul Fleet","Material Placement Fleet","Cover Truck Fleet","GrowthMed truck fleet","Ripping Fleet"]
[null,null,"(select)","(select)","(user override)","(user override)","(select)","(user override)","(user override)",null,"(select)","(select)","(user override)","(user override)","(select)","(select)","(user override)","(user override)","(select)","(select)","(select)","(select)","(select)"]
[{"$f":"A31","v":0},{"$f":"IF(ISBLANK(B31),\"\",B31)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(M31),0,IF(M31<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BA47=\"ShortHaul\",RIGHT(D47,6)<>\"Loader\"),AND(BA47=\"LongHaul\",RIGHT(D47,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(D47),0,LEFT(D47,SEARCH(\" \",D47)-1))","v":0},{"$f":"IF(ISBLANK(G47),0,LEFT(G47,SEARCH(\" \",G47)-1))","v":0},{"$f":"IF(ISBLANK(L47),0,LEFT(L47,SEARCH(\" \",L47)-1))","v":0},{"$f":"IF(ISBLANK(P47),0,LEFT(P47,SEARCH(\" \",P47)-1))","v":0},{"$f":"IF(ISBLANK(W47),0,LEFT(W47,SEARCH(\" \",W47)-1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(BA48=\"ShortHaul\",RIGHT(I48,6)<>\"Loader\"),AND(BA48=\"LongHaul\",RIGHT(I48,6)=\"Loader\")),\"Fleet\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(BA49=\"ShortHaul\",RIGHT(H49,6)<>\"Loader\"),AND(BA49=\"LongHaul\",RIGHT(H49,6)=\"Loader\")),\"Fleet\",\"\")","v":""}]
[null,"Notes:"]
[null,"1. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[null,"2. If distance betweem borrow source is <250 m, haul fleet assumed be wheeled loaders"]
[]
["Generic Material Hauling - Load, Haul, Place and Grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To Crusher",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To Placement"]
[" ",null,"Material Volumes",null,"Haul to Crusher",null,null,null,null,"Haul to Placement",null,null,null,null,"Haul to Crusher",null,null,"Crush","Compact",null,null,"Haul to Placement",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To Crusher",null,"From Crusher",null,"To Crusher",null,null,null,null,null,null,null,null,null,"From Crusher",null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,"Crushing",null,null,"Loader Fleet",null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Material Volume to Crusher","Final Material Volume","Crusher Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost","Total Crush/ Screen Cost","Labor \nCost","Equipment \nCost","Total Cost","Labor \nCost","Equipment \nCost","Total Cost","Total Cover Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Area","Material","Distance","Slope","Distance","Slope","Haul (long or short)","Fleet error","Haul Fleet","Fleet Size","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Haul Fleet","Fleet Size","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Final Area","Material Volume to Crusher","Final Material VolRequired","Crushing Cost","Screening Cost","Absolute grade","empty travel time (assumes 0 grade)","loaded travel time (assumes 0 grade)","manuver/ load/ manuever/ dump","total cycle time","bucket capacity","hourly production","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill  Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},"hrs",null,"min",null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"min","LCY/hr",null,"$","$",null,null,null,"min","LCY/hr",null,"$","$","acres","cu yd","cu yd",null,null,"%","min","min","min","min","cy","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A31","v":0},{"$f":"IF(ISBLANK(B31),\"\",B31)","v":""},{"$f":"IF(OR(ISBLANK(A31),L31=0),0,IF(AND(ISBLANK(O31),ISBLANK(P31)),\"\",IF(Metric,ROUND(CY_2_M3*(BZ58),0),BZ58)))","v":0},{"$f":"IF(OR(ISBLANK(B31),L31=0),0,IF(AND(ISBLANK(BE31),ISBLANK(BD31)),\"\",IF(Metric,ROUND(CY_2_M3*(CA58),0),CA58)))","v":0},{"$f":"IF(OR(ISBLANK(B31),B58=\"\",B58=0,C58=0, C58=\"\"),\"\",IF(OR(ISBLANK(M31),ISBLANK(N31)),\"Haul Info\",IF(ISBLANK(C47),\"Select Material\",IF(OR(BH58<>0,BI58=0),\"Select Fleet\",IF(RIGHT(BI58,6)=\"Loader\",INDIRECT(BJ58&\"CrusherLoader\"),IF(RIGHT(BI58,5)=\"Truck\",INDIRECT(BJ58&\"Truck\")&\"/\"&INDIRECT(BJ58&\"Loader\")&\"/\"&INDIRECT(BJ58&\"CrusherLoader\"),IF(BJ58=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BJ58=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B31),C58=0, C58=\"\"),\"\",IF(OR(ISBLANK(M31),ISBLANK(N31)),\"Haul Info\",IF(ISBLANK(C47),\"Select Material\",IF(OR(BH58<>0,BI58=0),\"Select Fleet\",BL58))))","v":""},{"$f":"IF(OR(ISBLANK(B31),C58=0,AND(ISBLANK(O31),ISBLANK(P31))),\"\",IF(OR(ISBLANK(M31),ISBLANK(N31)),\"Haul Info\",IF(ISBLANK(C47),\"Select Material\",IF(OR(BH58<>0,BI58=0),\"Select Fleet\",BK58))))","v":""},{"$f":"IF(OR(ISBLANK(B31),C58=0,AND(ISBLANK(O31),ISBLANK(P31))),\"\",IF(OR(ISBLANK(M31),ISBLANK(N31)),\"Haul Info\",IF(ISBLANK(C47),\"Select Material\",IF(OR(BH58<>0,BI58=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BM58,0),BM58)))))","v":""},{"$f":"IF(OR(ISBLANK(B31),C58=0,AND(ISBLANK(O31),ISBLANK(P31))),0,IF(ISBLANK(C47),\"Select Material\",IF(OR(BH58<>0,BI58=0),\"Select Fleet\",BN58)))","v":0},{"$f":"IF(OR(ISBLANK(B31),D58=0),\"\",IF(ISBLANK(C47),\"Select Material\",IF(BQ58=0,\"Select Fleet\",IF(RIGHT(BQ58,5)=\"Truck\",INDIRECT(BD47&\"Truck\")&\"/\"&INDIRECT(BD47&\"Loader\")&\"/\"&INDIRECT(BD47&\"TruckDozer\"),IF(BQ58=\"Scraper Dozer\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BQ58=\"Tandem Scraper\",TandemScraper&\"/\"&TandemScraperDozer))))))","v":""},{"$f":"IF(OR(ISBLANK(B31),D58=0),\"\",IF(ISBLANK(C47),\"Select Material\",IF(ISBLANK(G47),\"Select Fleet\",BT58)))","v":""},{"$f":"IF(OR(ISBLANK(B31),D58=0),\"\",IF(OR(ISBLANK(R31),ISBLANK(S31)),\"Haul Info\",IF(ISBLANK(C47),\"Select Material\",IF(ISBLANK(G47),\"Select Fleet\",BS58))))","v":""},{"$f":"IF(OR(ISBLANK(B31),BQ58=0,BQ58=\"\"),\"\",IF(OR(ISBLANK(R31),ISBLANK(S31)),\"Haul Info\",IF(ISBLANK(C47),\"Select Material\",IF(ISBLANK(G47),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BU58,0),BU58)))))","v":""},{"$f":"IF(OR(ISBLANK(B31),D58=0),0,IF(OR(ISBLANK(R31),ISBLANK(S31)),\"Haul Info\",IF(ISBLANK(C47),\"Select Material\",IF(ISBLANK(G47),\"Select Fleet\",BV58))))","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(C47),ISBLANK(D47),N58=0),0,IF(BA47=\"LongHaul\",IF(RIGHT(D47,5)=\"Truck\",DE58,IF(D47=\"Scraper Dozer\",DT58,IF(D47=\"Tandem Scraper\",EI58,\"\"))),CM58))","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(C47),ISBLANK(D47),N58=0),0,IF(BA47=\"LongHaul\",IF(RIGHT(D47,5)=\"Truck\",DD58,IF(D47=\"Scraper Dozer\",DS58,IF(D47=\"Tandem Scraper\",EH58,\"\"))),CL58))","v":0},{"$f":"IF(OR(ISBLANK(B31),C58=0,ISBLANK(C47),ISBLANK(D47),D58=0),0,SUM(O58:P58))","v":0},{"$f":"IF(OR(ISBLANK(B31),C58=0,O58=\"\",),0,IF(O31=\"Yes\",CB58,0)+IF(P31=\"Yes\",CC58,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(C47),ISBLANK(D47)),0,IF(J47=\"Yes\",D58*CompactionLabor,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(C47),ISBLANK(D47)),0,IF(J47=\"Yes\",D58*CompactionEquip,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),D58=\"\",J47=\"No\",ISBLANK(J47)),0,IF(D58=0,\"\",SUM(S58:T58)))","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(G47),ISBLANK(G47),N58=0),0,BW58)","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(C47),ISBLANK(G47),N58=0),0,BX58)","v":0},{"$f":"IF(OR(ISBLANK(B31),D58=0,ISBLANK(C47),ISBLANK(G47)),0,SUM(V58:W58))","v":0},{"$f":"IF(OR(ISBLANK(B31),D58=0,ISBLANK(C47),ISBLANK(G47)),0,Q58+R58+U58+X58)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BB31,2)","v":0},{"$f":"C47","v":0},{"$f":"BE31","v":0},{"$f":"BF31","v":0},{"$f":"BG31","v":0},{"$f":"BH31","v":0},{"$f":"BA47","v":0},{"$f":"BB47","v":0},{"$f":"IF(OR(ISBLANK(B31),D58=0,D58=\"\",OR(ISBLANK(M31),ISBLANK(N31))),0,IF(ISBLANK(C47),\"Haul Material!\",IF(ISBLANK(D47),\"Select Fleet\",IF(D47=\"optimize\",\"Select Fleet\",D47))))","v":0},{"$f":"BC47","v":0},{"$f":"IF(RIGHT(BI58,5)=\"Truck\",CZ58,IF(BI58=\"Scraper Dozer\",DP58,IF(BI58=\"Tandem Scraper\",EE58,\"1\")))","v":"1"},{"$f":"IF(BG58=\"LongHaul\",IF(RIGHT(BI58,5)=\"Truck\",CY58,IF(BI58=\"Scraper Dozer\",DO58,IF(BI58=\"Tandem Scraper\",ED58,0))),CH58)","v":0},{"$f":"IF(BG58=\"LongHaul\",IF(RIGHT(BI58,5)=\"Truck\",DB58,IF(BI58=\"Scraper Dozer\",DQ58,IF(BI58=\"Tandem Scraper\",EF58,0))),CJ58)","v":0},{"$f":"IF(BG58=\"LongHaul\",IF(RIGHT(BI58,5)=\"Truck\",DC58,IF(BI58=\"Scraper Dozer\",DR58,IF(BI58=\"Tandem Scraper\",EG58,0))),CK58)","v":0},{"$f":"IF(BG58=\"LongHaul\",IF(RIGHT(BI58,5)=\"Truck\",DE58,IF(BI58=\"Scraper Dozer\",DT58,IF(BI58=\"Tandem Scraper\",EI58,0))),CM58)","v":0},{"$f":"IF(BG58=\"LongHaul\",IF(RIGHT(BI58,5)=\"Truck\",DD58,IF(BI58=\"Scraper Dozer\",DS58,IF(BI58=\"Tandem Scraper\",EH58,0))),CL58)","v":0},{"$f":"G47","v":0},{"$f":"BD47","v":0},{"$f":"IF(RIGHT(BQ58,5)=\"Truck\",EW58,IF(BQ58=\"Scraper Dozer\",FM58,IF(BQ58=\"Tandem Scraper\",GB58,IF(RIGHT(BQ58,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(RIGHT(BQ58,5)=\"Truck\",EV58,IF(BQ58=\"Scraper Dozer\",FL58,IF(BQ58=\"Tandem Scraper\",GA58,0)))","v":0},{"$f":"IF(RIGHT(BQ58,5)=\"Truck\",EY58,IF(BQ58=\"Scraper Dozer\",FN58,IF(BQ58=\"Tandem Scraper\",GC58,0)))","v":0},{"$f":"IF(RIGHT(BQ58,5)=\"Truck\",EZ58,IF(BQ58=\"Scraper Dozer\",FO58,IF(BQ58=\"Tandem Scraper\",GD58,0)))","v":0},{"$f":"IF(RIGHT(BQ58,5)=\"Truck\",FB58,IF(BQ58=\"Scraper Dozer\",FQ58,IF(BQ58=\"Tandem Scraper\",GF58,0)))","v":0},{"$f":"IF(RIGHT(BQ58,5)=\"Truck\",FA58,IF(BQ58=\"Scraper Dozer\",FP58,IF(BQ58=\"Tandem Scraper\",GE58,0)))","v":0},{"$f":"BA58","v":0},{"$f":"IF(OR(O31=\"Yes\",P31=\"Yes\"),ROUND(BD31/(1-Q31),0),0)","v":0},{"$f":"BD31","v":0},{"$f":"C58*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C58*Screening","v":{"$error":"#VALUE!"}},{"$f":"ABS(BD58)","v":0},{"$f":"IF(RIGHT(BI58,6)=\"Loader\",(IF(Metric,M31,M2Ft*M31)*INDEX(LoaderTravelEmptyArray,MATCH(E58,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E58,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI58,6)=\"Loader\",(IF(Metric,M31,M2Ft*M31)*INDEX(LoaderTravelLoadedArray,MATCH(E58,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E58,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI58,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E58,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(E47),E47=\"\"),IF(RIGHT(BI58,6)=\"Loader\",ROUND(SUM(CE58:CG58),2),0),E47)","v":0},{"$f":"IF(RIGHT(BI58,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E58,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BI58,6)=\"Loader\",ROUND(60/CH58*CI58,0),0)","v":0},{"$f":"IF(RIGHT(BI58,6)=\"Loader\",ROUND(BZ58/CJ58,0),0)","v":0},{"$f":"IF(RIGHT(BI58,6)=\"Loader\",ROUND(IF(CK58<1,1,(CK58))*INDIRECT(BJ58&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI58,6)=\"Loader\",ROUND(IF(CK58<1,1,(CK58))*INDIRECT(BJ58&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI58,6)=\"Loader\",CL58+CM58,0)","v":0},{"$f":"IF(BJ58=0,0,ROUND(BC58/(INDEX(INDIRECT(BJ58&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BJ58&\"TruckLoadedWeight\"),0),MATCH(IF($CD58-INDIRECT(BJ58&\"TruckRollingResistance\")<0,0,$CD58-INDIRECT(BJ58&\"TruckRollingResistance\")),INDIRECT(BJ58&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BJ58=0,0,ROUND(BC58/(INDEX(INDIRECT(BJ58&\"TruckSpeedTable\"),MATCH(BB58,HaulMaterials,0),MATCH(IF($CD58-INDIRECT(BJ58&\"TruckRollingResistance\")<0,0,$CD58-INDIRECT(BJ58&\"TruckRollingResistance\")),INDIRECT(BJ58&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BJ58=0,0,ROUND(BC58/(INDEX(INDIRECT(BJ58&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BJ58&\"TruckLoadedWeight\"),0),MATCH(IF(CD58-INDIRECT(BJ58&\"TruckRollingResistance\")<0,0,CD58+INDIRECT(BJ58&\"TruckRollingResistance\")),INDIRECT(BJ58&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BJ58=0,0,ROUND(BC58/(INDEX(INDIRECT(BJ58&\"TruckSpeedTable\"),MATCH(BB58,HaulMaterials,0),MATCH(IF(CD58-INDIRECT(BJ58&\"TruckRollingResistance\")<0,0,CD58-INDIRECT(BJ58&\"TruckRollingResistance\")),INDIRECT(BJ58&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BC58>=0,CQ58,CR58)","v":0},{"$f":"IF(BC58>=0,CP58,CO58)","v":0},{"$f":"CS58+CT58","v":0},{"$f":"IF(BJ58=0,0,INDIRECT(BJ58&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BJ58=0,0,INDIRECT(BJ58&\"TruckManuverDump\"))","v":0},{"$f":"IF(BJ58=0,0,INDIRECT(BJ58&IF(INDIRECT(BJ58&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(E47),E47=\"\"),SUM(CU58:CX58),E47)","v":0},{"$f":"IF(CX58=0,0,IF(OR(ISBLANK(F47),NOT(ISNUMBER(F47)),F47=\"\"),IF((CY58-CX58)/CX58<=1,2,ROUNDUP((CY58-CX58)/CX58,0)),F47))","v":0},{"$f":"IF(BJ58=0,0,ROUND((60/CY58)*INDIRECT(BJ58&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BJ58=0,0,ROUND(CZ58*DA58*TruckOperator*INDIRECT(BJ58&\"TruckJobEfficiency\")*INDIRECT(BJ58&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DB58=0,0,IF(ROUND(BZ58/DB58,HoursRounding)<1,1,ROUND(BZ58/DB58,HoursRounding)))","v":0},{"$f":"IF(BJ58=0,0,ROUND(IF(DC58<1,1,(DC58))*((CZ58*INDIRECT(BJ58&\"TruckEquipRate\"))+INDIRECT(BJ58&\"LoaderEquipRate\")+INDIRECT(BJ58&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BJ58=0,0,ROUND(IF(DC58<1,1,(DC58))*((CZ58*INDIRECT(BJ58&\"TruckLaborRate\"))+INDIRECT(BJ58&\"LoaderLaborRate\")+INDIRECT(BJ58&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DD58+DE58","v":0},{"$f":"ROUND(BC58/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($CD58-HaulScraperRollingResistance<0,0,$CD58-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB58=0,0,ROUND(BC58/(INDEX(HaulScraperSpeedTable,MATCH(BB58,HaulMaterials,0)+1,MATCH(IF($CD58-HaulScraperRollingResistance<0,0,$CD58-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BC58/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CD58-HaulScraperRollingResistance<0,0,CD58+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB58=0,0,ROUND(BC58/(INDEX(HaulScraperUHSpeedTable,MATCH(BB58,HaulMaterials,0),MATCH(IF(CD58-HaulScraperRollingResistance<0,0,CD58+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BD58>=0,DI58,DJ58)","v":0},{"$f":"IF(BD58>=0,DH58,DG58)","v":0},{"$f":"DK58+DL58","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(E47),NOT(ISNUMBER(E47)),E47=\"\"),SUM(DM58:DN58),E47)","v":1.2},{"$f":"IF(OR(ISBLANK(F47),NOT(ISNUMBER(F47)),F47=\"\"),IF(TRUNC(DM58/DN58,0)<1,1,ROUND(DM58/DN58,0)+1),F47)","v":1},{"$f":"IF($D58=0,\"\",ROUND((60/(DM58+DN58)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulOperator*HaulScraperAltitudeDeration)*DP58,CubesRounding))","v":""},{"$f":"IF(ROUND(BZ58/DQ58,HoursRounding)<1,1,ROUND(BZ58/DQ58,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DR58<1,1,DR58)*((DP58*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DR58<1,1,DR58)*((DP58*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DS58+DT58","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BC58/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($CD58-TandemScraperRollingResistance<0,0,$CD58-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB58=0,0,ROUND(BC58/(INDEX(TandemScraperSpeedTable,MATCH(BB58,HaulMaterials,0)+1,MATCH(IF($CD58-TandemScraperRollingResistance<0,0,$CD58-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BC58/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CD58-TandemScraperRollingResistance<0,0,CD58+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB58=0,0,ROUND(BC58/(INDEX(TandemScraperUHSpeedTable,MATCH(BB58,HaulMaterials,0),MATCH(IF(CD58-TandemScraperRollingResistance<0,0,CD58+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BD58>=0,DX58,DY58)","v":0},{"$f":"IF(BD58>=0,DW58,DV58)","v":0},{"$f":"DZ58+EA58","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(E47),NOT(ISNUMBER(E47)),E47=\"\"),SUM(EB58:EC58),E47)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(F47),NOT(ISNUMBER(F47)),F47=\"\"),IF(TRUNC(EB58/EC58,0)<2,2,TRUNC(EB58/EC58,0)+IF(MOD(TRUNC(EB58/EC58,0),2),1,0)),F47+IF(MOD(F47,2)>0,1))","v":2},{"$f":"IF($D58=0,\"\",ROUND((60/(EB58+EC58)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EE58,CubesRounding))","v":""},{"$f":"IF(ROUND(BZ58/EF58,HoursRounding)<1,1,ROUND(BZ58/EF58,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EG58<1,1,EG58)*((EE58*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EG58<1,1,EG58)*((EE58*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"EH58+EI58","v":{"$error":"#VALUE!"}},{"$f":"ABS(BF58)","v":0},{"$f":"IF(BR58=0,0,ROUND(BE58/(INDEX(INDIRECT(BR58&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BR58&\"TruckLoadedWeight\"),0),MATCH(IF(EK58-INDIRECT(BR58&\"TruckRollingResistance\")<0,0,EK58-INDIRECT(BR58&\"TruckRollingResistance\")),INDIRECT(BR58&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR58=0,0,ROUND(BE58/(INDEX(INDIRECT(BR58&\"TruckSpeedTable\"),MATCH(BB58,HaulMaterials,0),MATCH(IF(EK58-INDIRECT(BR58&\"TruckRollingResistance\")<0,0,EK58-INDIRECT(BR58&\"TruckRollingResistance\")),INDIRECT(BR58&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR58=0,0,ROUND(BE58/(INDEX(INDIRECT(BR58&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BR58&\"TruckLoadedWeight\"),0),MATCH(IF(EK58-INDIRECT(BR58&\"TruckRollingResistance\")<0,0,EK58+INDIRECT(BR58&\"TruckRollingResistance\")),INDIRECT(BR58&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR58=0,0,ROUND(BE58/(INDEX(INDIRECT(BR58&\"TruckUHSpeedTable\"),MATCH(BB58,HaulMaterials,0),MATCH(IF(EK58-INDIRECT(BR58&\"TruckRollingResistance\")<0,0,EK58+INDIRECT(BR58&\"TruckRollingResistance\")),INDIRECT(BR58&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BF58>=0,EN58,EO58)","v":0},{"$f":"IF(BF58>=0,EM58,EL58)","v":0},{"$f":"EP58+EQ58","v":0},{"$f":"IF(BR58=0,0,INDIRECT(BR58&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BR58=0,0,INDIRECT(BR58&\"TruckManuverDump\"))","v":0},{"$f":"IF(BR58=0,0,INDIRECT(BR58&IF(INDIRECT(BR58&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(H47),NOT(ISNUMBER(H47)),H47=\"\"),SUM(ER58:EU58),H47)","v":0},{"$f":"IF(EU58=0,0,IF(OR(ISBLANK(I47),NOT(ISNUMBER(I47)),I47=\"\"),IF((EV58-EU58)/EU58<=1,2,ROUNDUP((EV58-EU58)/EU58,0)),I47))","v":0},{"$f":"IF(BR58=0,0,ROUND((60/EV58)*INDIRECT(BR58&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BR58=0,0,ROUND(EW58*EX58*TruckOperator*INDIRECT(BR58&\"TruckJobEfficiency\")*INDIRECT(BR58&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(EY58=0,0,IF(ROUND($CA58/EY58,HoursRounding)<1,1,ROUND($CA58/EY58,HoursRounding)))","v":0},{"$f":"IF(BR58=0,0,ROUND(IF(EZ58<1,1,(EZ58))*((EW58*INDIRECT(BR58&\"TruckEquipRate\"))+INDIRECT(BR58&\"LoaderEquipRate\")+INDIRECT(BR58&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BR58=0,0,ROUND(IF(EZ58<1,1,(EZ58))*((EW58*INDIRECT(BR58&\"TruckLaborRate\"))+INDIRECT(BR58&\"LoaderLaborRate\")+INDIRECT(BR58&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FA58+FB58","v":0},{"$f":"ROUND(BE58/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EK58-HaulScraperRollingResistance<0,0,EK58-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB58=0,0,ROUND(BE58/(INDEX(HaulScraperSpeedTable,MATCH(BB58,HaulMaterials,0)+1,MATCH(IF(EK58-HaulScraperRollingResistance<0,0,EK58-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE58/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EK58-HaulScraperRollingResistance<0,0,EK58+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB58=0,0,ROUND(BE58/(INDEX(HaulScraperUHSpeedTable,MATCH(BB58,HaulMaterials,0),MATCH(IF(EK58-HaulScraperRollingResistance<0,0,EK58+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF58>=0,FF58,FG58)","v":0},{"$f":"IF(BF58>=0,FE58,FD58)","v":0},{"$f":"FH58+FI58","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(H47),NOT(ISNUMBER(H47)),H47=\"\"),SUM(FJ58:FK58),H47)","v":1.2},{"$f":"IF(OR(ISBLANK(I47),NOT(ISNUMBER(I47)),I47=\"\"),IF(TRUNC(FJ58/FK58,0)<1,1,ROUND(FJ58/FK58,0)+1),I47)","v":1},{"$f":"ROUND((60/(FJ58+FK58)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*FM58,CubesRounding)","v":1204},{"$f":"IF(ROUND($CA58/FN58,HoursRounding)<1,1,ROUND($CA58/FN58,HoursRounding))","v":1},{"$f":"ROUND(IF(FO58<1,1,FO58)*((FM58*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":879},{"$f":"ROUND(IF(FO58<1,1,FO58)*((FM58*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":181},{"$f":"FP58+FQ58","v":1060},{"$f":"ROUND(BE58/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EK58-TandemScraperRollingResistance<0,0,EK58-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB58=0,0,ROUND(BE58/(INDEX(TandemScraperSpeedTable,MATCH(BB58,HaulMaterials,0)+1,MATCH(IF(EK58-TandemScraperRollingResistance<0,0,EK58-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE58/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EK58-TandemScraperRollingResistance<0,0,EK58+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB58=0,0,ROUND(BE58/(INDEX(TandemScraperUHSpeedTable,MATCH(BB58,HaulMaterials,0),MATCH(IF(EK58-TandemScraperRollingResistance<0,0,EK58+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF58>=0,FU58,FV58)","v":0},{"$f":"IF(BF58>=0,FT58,FS58)","v":0},{"$f":"FW58+FX58","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(H47),NOT(ISNUMBER(H47)),H47=\"\"),SUM(FY58:FZ58),H47)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(I47),NOT(ISNUMBER(I47)),I47=\"\"),IF(TRUNC(FY58/FZ58,0)<2,2,TRUNC(FY58/FZ58,0)+IF(MOD(TRUNC(FY58/FZ58,0),2),1,0)),I47+IF(MOD(I47,2)>0,1))","v":2},{"$f":"IF($D58=0,\"\",ROUND((60/(FY58+FZ58)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GB58,CubesRounding))","v":""},{"$f":"IF(ROUND($CA58/GC58,HoursRounding)<1,1,ROUND($CA58/GC58,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(GD58<1,1,GD58)*((GB58*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(GD58<1,1,GD58)*((GB58*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"GE58+GF58","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"IF(SUM(C58:C59)=0,0,SUM(C58:C59))","v":0},{"$f":"IF(SUM(D58:D59)=0,0,SUM(D58:D59))","v":0},null,null,null,null,{"$f":"IF(SUM(I58:I59)=0,0,SUM(I58:I59))","v":0},null,null,null,null,{"$f":"IF(SUM(N58:N59)=0,0,SUM(N58:N59))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Notes: Final Material Volume includes allowance for additional material hauled to crushing/screening plant based on Loss to Crushing/Screening input above."]
[]
["Generic Material Hauling - Cover and Growth Media Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil"]
[" ",null,"Cover Placement",null,null,null,null,null,null,null,null,"Growth Media Placement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Parameters",null,null,null,null,null,null,null,null,null,null,null,"Growth Media Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet"]
[null,"Description\n(required)","Final Material Volume","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Total Labor Cost","Total Equipment Cost","Total Cover Placement Cost","Final Material Volume","Placement Fleet","Cycle Time","No. of Trucks/ Scrapers","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Material","Distance","Slope","Cover Volume","cover fleet","Size","Cycle time","No. Trucks","Productivity\nFor Selected Fleet","Total Fleet Time","Labor Cost","Equip Cost","Material","Distance","Slope","Topsoil Volume","topsoil fleet","Fleet size","Cycle time","No. Trucks","Growth media Productivity for selected fleet","Total Fleet Time","Labor Cost","Equip Cost","Final Surface Area","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cu yd",null,null,"min",null,"LCY/hr","hrs","$","$",null,null,null,"cu yd",null,null,"min",null,"BCY/hr","hrs","$","$","acres","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A31","v":0},{"$f":"IF(ISBLANK(B31),\"\",B31)","v":""},{"$f":"IF(OR(ISBLANK(B31),BD68=0),\"\",IF(ISBLANK(BI31),\"\",IF(Metric,ROUND(CY_2_M3*BD68,0),BD68)))","v":""},{"$f":"IF(OR(ISBLANK(B31),C68=0,C68=\"\"),\"\",IF(OR(ISBLANK(U31),ISBLANK(V31)),\"Haul Info\",IF(ISBLANK(K47),\"Select Material\",IF(ISBLANK(L47),\"Select Fleet\",IF(RIGHT(L47,6)=\"Loader\",INDIRECT(BE47&\"CrusherLoader\"),IF(RIGHT(L47,5)=\"Truck\",INDIRECT(BE47&\"Truck\")&\"/\"&INDIRECT(BE47&\"Loader\")&\"/\"&INDIRECT(BE47&\"TruckDozer\"),IF(BE47=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BE47=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B31),C68=\"\",C68=0),\"\",IF(OR(ISBLANK(U31),ISBLANK(V31)),\"Haul Info\",IF(ISBLANK(K47),\"Select Material\",IF(ISBLANK(L47),\"Select Fleet\",BG68))))","v":""},{"$f":"IF(OR(ISBLANK(B31),C68=0,C68=\"\"),\"\",IF(OR(ISBLANK(U31),ISBLANK(V31)),\"Haul Info\",IF(ISBLANK(K47),\"Select Material\",IF(ISBLANK(L47),\"Select Fleet\",BH68))))","v":""},{"$f":"IF(OR(ISBLANK(B31),C68=0,C68=\"\"),\"\",IF(OR(ISBLANK(U31),ISBLANK(V31)),\"Haul Info\",IF(ISBLANK(K47),\"Select Material\",IF(ISBLANK(L47),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BI68,0),BI68)))))","v":""},{"$f":"IF(OR(ISBLANK(B31),C68=0,C68=\"\"),0,IF(OR(ISBLANK(U31),ISBLANK(V31)),\"Haul Info\",IF(ISBLANK(K47),\"Select Material\",IF(ISBLANK(L47),\"Select Fleet\",BJ68))))","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(K47),ISBLANK(L47),BE68=\"\",ISTEXT(H68)),0,BK68)","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(K47),ISBLANK(L47),BE68=\"\",ISTEXT(H68)),0,BL68)","v":0},{"$f":"IF(OR(ISBLANK(B31),C68=\"\"),0,IF(OR(ISBLANK(K47),ISBLANK(L47)),0,IF(C68=0,0,SUM(I68:J68))))","v":0},{"$f":"IF(OR(ISBLANK(B31),BL31=0),\"\",IF(Metric,ROUND(CY_2_M3*(BP68),0),BP68))","v":""},{"$f":"IF(OR(ISBLANK(B31),L68=0,L68=\"\"),\"\",IF(OR(ISBLANK(X31),ISBLANK(Y31)),\"Haul Info\",IF(ISBLANK(O47),\"Select Material\",IF(ISBLANK(P47),\"Select Fleet\",IF(RIGHT(P47,6)=\"Loader\",INDIRECT(BF47&\"CrusherLoader\"),IF(RIGHT(P47,5)=\"Truck\",INDIRECT(BF47&\"Truck\")&\"/\"&INDIRECT(BF47&\"Loader\")&\"/\"&INDIRECT(BF47&\"TruckDozer\"),IF(BF47=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BF47=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B31),L68=\"\",L68=0),\"\",IF(OR(ISBLANK(X31),ISBLANK(Y31)),\"Haul Info\",IF(ISBLANK(O47),\"Select Material\",IF(ISBLANK(P47),\"Select Fleet\",BS68))))","v":""},{"$f":"IF(OR(ISBLANK(B31),L68=\"\",L68=0),\"\",IF(OR(ISBLANK(X31),ISBLANK(Y31)),\"Haul Info\",IF(ISBLANK(O47),\"Select Material\",IF(ISBLANK(P47),\"Select Fleet\",BT68))))","v":""},{"$f":"IF(OR(ISBLANK(B31),L68=0,L68=\"\"),\"\",IF(OR(ISBLANK(X31),ISBLANK(Y31)),\"Haul Info\",IF(ISBLANK(O47),\"Select Material\",IF(ISBLANK(P47),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BU68,0),BU68)))))","v":""},{"$f":"IF(OR(ISBLANK(B31),L68=\"\",L68=0),\"\",IF(OR(ISBLANK(X31),ISBLANK(Y31)),\"Haul Info\",IF(ISBLANK(O47),\"Select Material\",IF(ISBLANK(P47),\"Select Fleet\",BV68))))","v":""},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(O47),BQ68=\"\",ISTEXT(Q68)),0,BW68)","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(O47),BQ68=\"\",ISTEXT(Q68)),0,BX68)","v":0},{"$f":"IF(OR(ISBLANK(B31),Q68=0,Q68=\"\",ISBLANK(O47)),0,SUM(R68:S68))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K47","v":0},{"$f":"BJ31","v":0},{"$f":"BK31","v":0},{"$f":"ROUND((BY68*43560*(1/12)*BI31)/27,0)","v":0},{"$f":"L47","v":0},{"$f":"BE47","v":0},{"$f":"IF(RIGHT(BE68,5)=\"Truck\",CK68,IF(BE68=\"Scraper Dozer\",DA68,IF(BE68=\"Tandem Scraper\",DP68,0)))","v":0},{"$f":"IF(RIGHT(BE68,5)=\"Truck\",CL68,IF(BE68=\"Scraper Dozer\",DB68,IF(BE68=\"Tandem Scraper\",DQ68,0)))","v":0},{"$f":"IF(RIGHT(BE68,5)=\"Truck\",CN68,IF(BE68=\"Scraper Dozer\",DC68,IF(BE68=\"Tandem Scraper\",DR68,0)))","v":0},{"$f":"IF(RIGHT(BE68,5)=\"Truck\",CO68,IF(BE68=\"Scraper Dozer\",DD68,IF(BE68=\"Tandem Scraper\",DS68,0)))","v":0},{"$f":"IF(RIGHT(BE68,5)=\"Truck\",CQ68,IF(BE68=\"Scraper Dozer\",DF68,IF(BE68=\"Tandem Scraper\",DU68,0)))","v":0},{"$f":"IF(RIGHT(BE68,5)=\"Truck\",CP68,IF(BE68=\"Scraper Dozer\",DE68,IF(BE68=\"Tandem Scraper\",DT68,0)))","v":0},{"$f":"O47","v":0},{"$f":"BM31","v":0},{"$f":"BN31","v":0},{"$f":"ROUND((BY68*43560*(1/12)*BL31)/27,0)","v":0},{"$f":"P47","v":0},{"$f":"BF47","v":0},{"$f":"IF(RIGHT(BQ68,5)=\"Truck\",EH68,IF(BQ68=\"Scraper Dozer\",EX68,IF(BQ68=\"Tandem Scraper\",FM68,0)))","v":0},{"$f":"IF(RIGHT(BQ68,5)=\"Truck\",EI68,IF(BQ68=\"Scraper Dozer\",EY68,IF(BQ68=\"Tandem Scraper\",FN68,0)))","v":0},{"$f":"IF(RIGHT(BQ68,5)=\"Truck\",EK68,IF(BQ68=\"Scraper Dozer\",EZ68,IF(BQ68=\"Tandem Scraper\",FO68,0)))","v":0},{"$f":"IF(RIGHT(BQ68,5)=\"Truck\",EL68,IF(BQ68=\"Scraper Dozer\",FA68,IF(BQ68=\"Tandem Scraper\",FP68,0)))","v":0},{"$f":"IF(RIGHT(BQ68,5)=\"Truck\",EN68,IF(BQ68=\"Scraper Dozer\",FC68,IF(BQ68=\"Tandem Scraper\",FR68,0)))","v":0},{"$f":"IF(RIGHT(BQ68,5)=\"Truck\",EM68,IF(BQ68=\"Scraper Dozer\",FB68,IF(BQ68=\"Tandem Scraper\",FQ68,0)))","v":0},{"$f":"ROUND(BB31,1)","v":0},{"$f":"ABS(BC68)","v":0},{"$f":"IF(BF68=0,0,ROUND(BB68/(INDEX(INDIRECT(BF68&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BF68&\"TruckLoadedWeight\"),0),MATCH(IF($BZ68-INDIRECT(BF68&\"TruckRollingResistance\")<0,0,$BZ68-INDIRECT(BF68&\"TruckRollingResistance\")),INDIRECT(BF68&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BF68=0,0,ROUND(BB68/(INDEX(INDIRECT(BF68&\"TruckSpeedTable\"),MATCH(BA68,HaulMaterials,0),MATCH(IF($BZ68-INDIRECT(BF68&\"TruckRollingResistance\")<0,0,$BZ68-INDIRECT(BF68&\"TruckRollingResistance\")),INDIRECT(BF68&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BF68=0,0,ROUND(BB68/(INDEX(INDIRECT(BF68&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BF68&\"TruckLoadedWeight\"),0),MATCH(IF(BZ68-INDIRECT(BF68&\"TruckRollingResistance\")<0,0,BZ68+INDIRECT(BF68&\"TruckRollingResistance\")),INDIRECT(BF68&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BF68=0,0,ROUND(BB68/(INDEX(INDIRECT(BF68&\"TruckUHSpeedTable\"),MATCH(BA68,HaulMaterials,0),MATCH(IF(BZ68-INDIRECT(BF68&\"TruckRollingResistance\")<0,0,BZ68+INDIRECT(BF68&\"TruckRollingResistance\")),INDIRECT(BF68&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BC68>=0,CC68,CD68)","v":0},{"$f":"IF(BC68>=0,CB68,CA68)","v":0},{"$f":"CE68+CF68","v":0},{"$f":"IF(BF68=0,0,INDIRECT(BF68&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BF68=0,0,INDIRECT(BF68&\"TruckManuverDump\"))","v":0},{"$f":"IF(BF68=0,0,INDIRECT(BF68&IF(INDIRECT(BF68&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(M47),NOT(ISNUMBER(M47)),M47=\"\"),CG68+CH68+CI68+CJ68,M47)","v":0},{"$f":"IF(CJ68=0,0,IF(OR(ISBLANK(N47),NOT(ISNUMBER(N47)),N47=\"\"),IF((CK68-CJ68)/CJ68<=1,2,ROUNDUP((CK68-CJ68)/CJ68,0)),N47))","v":0},{"$f":"IF(BF68=0,0,ROUND((60/CK68)*INDIRECT(BF68&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BF68=0,0,ROUND(CL68*CM68*TruckOperator*INDIRECT(BF68&\"TruckJobEfficiency\")*INDIRECT(BF68&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(CN68=0,0,IF(ROUND($BD68/CN68,HoursRounding)<1,1,ROUND($BD68/CN68,HoursRounding)))","v":0},{"$f":"IF(BF68=0,0,ROUND(IF(CO68<1,1,CO68)*((CL68*INDIRECT(BF68&\"TruckEquipRate\"))+INDIRECT(BF68&\"LoaderEquipRate\")+INDIRECT(BF68&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BF68=0,0,ROUND(IF(CO68<1,1,CO68)*((CL68*INDIRECT(BF68&\"TruckLaborRate\"))+INDIRECT(BF68&\"LoaderLaborRate\")+INDIRECT(BF68&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"CP68+CQ68","v":0},{"$f":"ROUND(BB68/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($BZ68-HaulScraperRollingResistance<0,0,$BZ68-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BA68=0,0,ROUND(BB68/(INDEX(HaulScraperSpeedTable,MATCH(BA68,HaulMaterials,0)+1,MATCH(IF($BZ68-HaulScraperRollingResistance<0,0,$BZ68-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BB68/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BZ68-HaulScraperRollingResistance<0,0,BZ68+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BA68=0,0,ROUND(BB68/(INDEX(HaulScraperUHSpeedTable,MATCH(BA68,HaulMaterials,0),MATCH(IF(BZ68-HaulScraperRollingResistance<0,0,BZ68+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BC68>=0,CU68,CV68)","v":0},{"$f":"IF(BC68>=0,CT68,CS68)","v":0},{"$f":"CW68+CX68","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(M47),NOT(ISNUMBER(M47)),M47=\"\"),SUM(CY68:CZ68),M47)","v":1.2},{"$f":"IF(OR(ISBLANK(N47),NOT(ISNUMBER(N47)),N47=\"\"),IF($C68=0,\"\",IF(TRUNC(CY68/CZ68,0)<1,1,ROUND(CY68/CZ68,0)+1)),N47)","v":1},{"$f":"ROUND((60/(CY68+CZ68)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DB68,CubesRounding)","v":1204},{"$f":"IF(ROUND($BD68/DC68,HoursRounding)<1,1,ROUND($BD68/DC68,HoursRounding))","v":1},{"$f":"ROUND(IF(DD68<1,1,DD68)*((DB68*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":879},{"$f":"ROUND(IF(DD68<1,1,DD68)*((DB68*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":181},{"$f":"DE68+DF68","v":1060},{"$f":"ROUND(BB68/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($BZ68-TandemScraperRollingResistance<0,0,$BZ68-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BA68=0,0,ROUND(BB68/(INDEX(TandemScraperSpeedTable,MATCH(BA68,HaulMaterials,0)+1,MATCH(IF($BZ68-TandemScraperRollingResistance<0,0,$BZ68-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BB68/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BZ68-TandemScraperRollingResistance<0,0,BZ68+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BA68=0,0,ROUND(BB68/(INDEX(TandemScraperUHSpeedTable,MATCH(BA68,HaulMaterials,0),MATCH(IF(BZ68-TandemScraperRollingResistance<0,0,BZ68+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BC68>=0,DJ68,DK68)","v":0},{"$f":"IF(BC68>=0,DI68,DH68)","v":0},{"$f":"DL68+DM68","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(M47),NOT(ISNUMBER(M47)),M47=\"\"),SUM(DN68:DO68),M47)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(N47),NOT(ISNUMBER(N47)),N47=\"\"),IF(TRUNC(DN68/DO68,0)<2,2,TRUNC(DN68/DO68,0)+IF(MOD(TRUNC(DN68/DO68,0),2),1,0)),N47+IF(MOD(N47,2)>0,1))","v":2},{"$f":"ROUND((60/(DN68+DO68)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*HaulOperator)*DQ68,CubesRounding)","v":2626},{"$f":"IF(ROUND($BD68/DR68,HoursRounding)<1,1,ROUND($BD68/DR68,HoursRounding))","v":1},{"$f":"ROUND(IF(DS68<1,1,DS68)*((DQ68*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(DS68<1,1,DS68)*((DQ68*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"DT68+DU68","v":846},{"$f":"ABS(BO68)","v":0},{"$f":"IF(BR68=0,0,ROUND(BY68/(INDEX(INDIRECT(BR68&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BR68&\"TruckLoadedWeight\"),0),MATCH(IF(DW$68-INDIRECT(BR68&\"TruckRollingResistance\")<0,0,DW$68-INDIRECT(BR68&\"TruckRollingResistance\")),INDIRECT(BR68&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR68=0,0,ROUND(BY68/(INDEX(INDIRECT(BR68&\"TruckSpeedTable\"),MATCH(BM68,HaulMaterials,0),MATCH(IF($DW68-INDIRECT(BR68&\"TruckRollingResistance\")<0,0,DW$68-INDIRECT(BR68&\"TruckRollingResistance\")),INDIRECT(BR68&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR68=0,0,ROUND(BN68/(INDEX(INDIRECT(BR68&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BR68&\"TruckLoadedWeight\"),0),MATCH(IF(DW68-INDIRECT(BR68&\"TruckRollingResistance\")<0,0,DW68+INDIRECT(BR68&\"TruckRollingResistance\")),INDIRECT(BR68&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR68=0,0,ROUND(BN68/(INDEX(INDIRECT(BR68&\"TruckSpeedTable\"),MATCH(BM68,HaulMaterials,0),MATCH(IF(DW68-INDIRECT(BR68&\"TruckRollingResistance\")<0,0,DW68-INDIRECT(BR68&\"TruckRollingResistance\")),INDIRECT(BR68&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BZ68>=0,DZ68,EA68)","v":0},{"$f":"IF(BZ68>=0,DY68,DX68)","v":0},{"$f":"EB68+EC68","v":0},{"$f":"IF(BR68=0,0,INDIRECT(BR68&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BR68=0,0,INDIRECT(BR68&\"TruckManuverDump\"))","v":0},{"$f":"IF(BR68=0,0,INDIRECT(BR68&IF(INDIRECT(BR68&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(Q47),NOT(ISNUMBER(Q47)),Q47=\"\"),SUM(ED68:EG68),Q47)","v":0},{"$f":"IF(EG68=0,0,IF(OR(ISBLANK(R47),NOT(ISNUMBER(R47)),R47=\"\"),IF((EH68-EG68)/EG68<=EB731,2,ROUNDUP((EH68-EG68)/EG68,0)),R47))","v":0},{"$f":"IF(BR68=0,0,ROUND((60/EH68)*INDIRECT(BR68&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BR68=0,0,ROUND(EI68*EJ68*HaulOperator*INDIRECT(BR68&\"TruckJobEfficiency\")*INDIRECT(BR68&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(EK68=0,0,IF(ROUND($BP68/EK68,HoursRounding)<1,1,ROUND($BP68/EK68,HoursRounding)))","v":0},{"$f":"IF(BR68=0,0,ROUND(IF(EL68<1,1,EL68)*((EI68*INDIRECT(BR68&\"TruckEquipRate\"))+INDIRECT(BR68&\"LoaderEquipRate\")+INDIRECT(BR68&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BR68=0,0,ROUND(IF(EL68<1,1,EL68)*((EI68*INDIRECT(BR68&\"TruckLaborRate\"))+INDIRECT(BR68&\"LoaderLaborRate\")+INDIRECT(BR68&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"IF($L68=0,\"\",EM68+EN68)","v":0},{"$f":"ROUND(BY68/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($DW68-HaulScraperRollingResistance<0,0,DW$68-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM68=0,0,ROUND(BY68/(INDEX(HaulScraperSpeedTable,MATCH(BM68,HaulMaterials,0)+1,MATCH(IF($DW68-HaulScraperRollingResistance<0,0,DW$68-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BN68/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(DW68-HaulScraperRollingResistance<0,0,DW68+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM68=0,0,ROUND(BN68/(INDEX(HaulScraperUHSpeedTable,MATCH(BM68,HaulMaterials,0),MATCH(IF(DW68-HaulScraperRollingResistance<0,0,DW68+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BZ68>=0,ER68,ES68)","v":0},{"$f":"IF(BZ68>=0,EQ68,EP68)","v":0},{"$f":"ET68+EU68","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(R47),NOT(ISNUMBER(R47)),R47=\"\"),SUM(EV68:EW68),R47)","v":1.2},{"$f":"IF(OR(ISBLANK(R47),NOT(ISNUMBER(R47)),R47=\"\"),IF(TRUNC(EV68/EW68,0)<1,1,ROUND(EV68/EW68,0)+1),R47)","v":1},{"$f":"IF(L68=0,\"\",ROUND((60/(EV68+EW68)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EY68,CubesRounding))","v":1204},{"$f":"IF(ROUND($BP68/EZ68,HoursRounding)<1,1,ROUND($BP68/EZ68,HoursRounding))","v":1},{"$f":"ROUND(IF(FA68<1,1,FA68)*((EY68*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":879},{"$f":"ROUND(IF(FA68<1,1,FA68)*((EY68*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":181},{"$f":"IF($L68=0,\"\",FB68+FC68)","v":1060},{"$f":"ROUND(BY68/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($DW68-TandemScraperRollingResistance<0,0,DW$68-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM68=0,0,ROUND(BY68/(INDEX(TandemScraperSpeedTable,MATCH(BM68,HaulMaterials,0)+1,MATCH(IF($DW68-TandemScraperRollingResistance<0,0,DW$68-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BN68/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(DW68-TandemScraperRollingResistance<0,0,DW68+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM68=0,0,ROUND(BN68/(INDEX(TandemScraperUHSpeedTable,MATCH(BM68,HaulMaterials,0),MATCH(IF(DW68-TandemScraperRollingResistance<0,0,DW68+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BO68>=0,FG68,FH68)","v":0},{"$f":"IF(BO68>=0,FF68,FE68)","v":0},{"$f":"FI68+FJ68","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(Q47),NOT(ISNUMBER(Q47)),Q47=\"\"),SUM(FK68:FL68),Q47)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(R47),NOT(ISNUMBER(R47)),R47=\"\"),IF(TRUNC(FK68/FL68,0)<2,2,TRUNC(FK68/FL68,0)+IF(MOD(TRUNC(FK68/FL68,0),2),1,0)),R47+IF(MOD(R47,2)>0,1))","v":2},{"$f":"ROUND((60/(FK68+FL68)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*FN68,CubesRounding)","v":2626},{"$f":"IF(ROUND($BP68/FO68,HoursRounding)<1,1,ROUND($BP68/FO68,HoursRounding))","v":1},{"$f":"ROUND(IF(FP68<1,1,FP68)*((FN68*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(FP68<1,1,FP68)*((FN68*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"IF($L68=0,\"\",FQ68+FR68)","v":846}]
[]
[null,null,{"$f":"IF(SUM(C68:C69)=0,0,SUM(C68:C69))","v":0},null,null,null,null,{"$f":"IF(SUM(H68:H69)=0,0,SUM(H68:H69))","v":0},{"$f":"IF(SUM(I68:I69)=0,0,SUM(I68:I69))","v":0},{"$f":"IF(SUM(J68:J69)=0,0,SUM(J68:J69))","v":0},{"$f":"IF(SUM(K68:K69)=0,0,SUM(K68:K69))","v":0},{"$f":"IF(SUM(L68:L69)=0,0,SUM(L68:L69))","v":0},null,null,null,null,{"$f":"IF(SUM(Q68:Q69)=0,0,SUM(Q68:Q69))","v":0},{"$f":"IF(SUM(R68:R69)=0,0,SUM(R68:R69))","v":0},{"$f":"IF(SUM(S68:S69)=0,0,SUM(S68:S69))","v":0},{"$f":"IF(SUM(T68:T69)=0,0,SUM(T68:T69))","v":0}]
[]
[]
["Generic Material Hauling - Scarifying/Revegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Parameters",null,null,"Grader Fleet",null,null,null,null,null,null,"Small Dozer",null,null,null,null,null,"Medium Dozer",null,null,null,null,null,"Large Dozer",null,null,null,null,null,null,"Revegetation"]
[" ",null,null,null,null,"Scarifying Costs",null,null,"Revegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLAT",null,null,null,null,null,null,"FLAT",null,null,null,null,null,"FLAT",null,null,null,null,null,"FLAT",null,null,null,null,null,null,"FLAT",null,null,null,null,null,null,"TOTAL"]
[null,"Description\n(required)","Total Surface Area","Ripping/ Scarifying Fleet","Scarifying/ Ripping Hours","Scarifying/ Ripping Labor Cost","Scarifying/ Ripping Equipment Cost","Total Scarifying/ Ripping Cost","Revegetation Labor Cost","Revegetation Equipment Cost","Revgetation Material Cost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Hrs\nSelected\nFleet","Labor Cost\nSelected\nFleet","Equip Cost\nSelected\nFleet",null,"Final Area","Average long distance","Area Width","No. passes","Total Distance","Total hours","Total Hrs","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","Total hours","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","total Flat hours","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","Flat Ripping","Equipment Cost","Labor Cost","Total Cost",null,"Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total","Equipment","Labor","Seed Mix","Mulch","Fertilizer","Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,"hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ac","ft","ft",null,"ft","hr",null,"$","$","$",null,"ft","hr","$","$","$",null,"ft","hr","$","$","$",null,"ft","hr","$","$","$"]
[{"$f":"A31","v":0},{"$f":"IF(ISBLANK(B31),\"\",B31)","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(Metric,ROUND(Ac2Ha*BE77,2),BE77))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(ISBLANK(W47),\"\",IF(RIGHT(W47,5)=\"Dozer\",INDIRECT(\"Rip\"&BG47&\"Dozer\"),RipGrader)))","v":""},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(V47),V47=\"No\"),0,IF(ISBLANK(W47),\"Select Fleet\",BA77))","v":0},{"$f":"IF(OR(ISBLANK(B31),OR(ISBLANK(V47),V47=\"No\")),0,BB77)","v":0},{"$f":"IF(OR(ISBLANK(B31),OR(ISBLANK(V47),V47=\"No\")),0,BC77)","v":0},{"$f":"IF(OR(ISBLANK(B31),AND(F77=\"\",G77=\"\")),0,IF(OR(ISNUMBER(F77),ISNUMBER(G77)),F77+G77,0))","v":0},{"$f":"IF(OR(S47=\"None\",ISBLANK(S47)),0,CP77)","v":0},{"$f":"IF(OR(S47=\"None\",ISBLANK(S47)),0,CO77)","v":0},{"$f":"IF(OR(ISBLANK(B31),ISERROR(CT77)),0,CT77)","v":0},{"$f":"IF(AND(I77=\"\",J77=\"\",K77=\"\"),0,SUM(I77:K77))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W47=\"Small Dozer\",BQ77,IF(W47=\"Med Dozer\",BW77,IF(W47=\"Large Dozer\",CC77,BJ77)))","v":0},{"$f":"IF(W47=\"Small Dozer\",BS77,IF(W47=\"Med Dozer\",BY77,IF(W47=\"Large Dozer\",CE77,BM77)))","v":0},{"$f":"IF(W47=\"Small Dozer\",BR77,IF(W47=\"Med Dozer\",BX77,IF(W47=\"Large Dozer\",CD77,IF(ISBLANK(W47),0,BL77))))","v":0},null,{"$f":"IF(ISBLANK(B31),0,IF(BY68<0.1,0.1,BY68))","v":0},{"$f":"BC31","v":0},{"$f":"IF(BF77=0,0,ROUND(BE77*43560/BF77,0))","v":0},{"$f":"ROUND(BG77/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"BH77*BF77","v":0},{"$f":"ROUND((BI77/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BH77*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),1)","v":0},{"$f":"IF(BJ77<1,1,BJ77)","v":1},{"$f":"IF(OR(ISBLANK(B31),BK77=\"\"),0,ROUND(BK77*GraderRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),BK77=\"\"),0,ROUND(BK77*GraderRipLaborRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),BK77=\"\"),0,IF(V47=\"No\",\"\",BL77+BM77))","v":0},{"$f":"ROUND(BG77/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"BO77*BF77","v":0},{"$f":"ROUND((BP77/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BO77*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(OR(ISBLANK(B31),BQ77=\"\"),0,ROUND(IF(BQ77<1,1,BQ77)*SmallDozerRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),BQ77=\"\"),0,ROUND(IF(BQ77<1,1,BQ77)*SmallDozerRipLaborRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),BQ77=\"\"),0,BR77+BS77)","v":0},{"$f":"ROUND(BG77/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"BU77*BF77","v":0},{"$f":"ROUND((BV77/INDIRECT(RipMedDozer&\"RippingProd\"))+(BU77*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(OR(ISBLANK(B31),BW77=\"\"),0,ROUND(IF(BW77<1,1,BW77)*MedDozerRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),BW77=\"\"),0,ROUND(IF(BW77<1,1,BW77)*MedDozerRipLaborRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),BW77=\"\"),0,BX77+BY77)","v":0},{"$f":"ROUND(BG77/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"CA77*BF77","v":0},{"$f":"ROUND((CB77/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CA77*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(OR(ISBLANK(B31),CC77=\"\"),0,ROUND(IF(CC77<1,1,CC77)*LargeDozerRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),CC77=\"\"),0,ROUND(IF(CC77<1,1,CC77)*LargeDozerRipLaborRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),CC77=\"\"),0,CD77+CE77)","v":0},null,{"$f":"IF(OR(S47=\"None\",ISBLANK(S47)),0,ROUND(SeedEquipHaulFlat*BE77,0))","v":0},{"$f":"IF(OR(S47=\"None\",ISBLANK(S47)),0,ROUND(SeedLaborHaulFlat*BE77,0))","v":0},{"$f":"IF(OR(S47=\"None\",ISBLANK(S47)),0,ROUND(INDEX(SeedMixArray,MATCH(S47,SeedMixes,0),4)*IF(C77=\"\",0,C77),0))","v":0},{"$f":"IF(OR(T47=\"None\",ISBLANK(T47)),0,ROUND(INDEX(MulchArray,MATCH(T47,Mulches,0),4)*IF(C77=\"\",0,C77),0))","v":0},{"$f":"IF(OR(U47=\"None\",ISBLANK(U47)),0,ROUND(INDEX(FertilizerArray,MATCH(U47,Fertilizers,0),4)*IF(C77=\"\",0,C77),0))","v":0},{"$f":"SUM(CJ77:CL77)","v":0},{"$f":"IF(OR(S47=\"None\",ISBLANK(S47)),0,ROUND(CH77+CI77+CM77,0))","v":0},{"$f":"IF(CH77<SeedingEquipmentCost,SeedingEquipmentCost,+CH77)","v":100},{"$f":"IF(CI77<SeedingLaborCost,SeedingLaborCost,CI77)","v":175},{"$f":"CJ77","v":0},0,0,0,{"$f":"IF(OR(Z47=\"None\",ISBLANK(Z47)),0,ROUND(CO77+CP77+CT77,0))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C77:C78)=0,0,SUM(C77:C78))","v":0},null,{"$f":"IF(SUM(E77:E78)=0,0,SUM(E77:E78))","v":0},0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SmallLoaderTimetoFillTruck","v":2.1}]

{"sheet":"Foundations & Buildings","index":20,"n_rows":153,"n_cols":186,"rows_kept":153,"cut":false,"hidden":false,"merged":[[99,60,99,65],[108,98,108,100],[108,92,108,94],[108,95,108,97],[108,89,108,91]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"},null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CoverOverSlab:",{"$f":"IF(Metric,C29*M2Ft,C29)","v":0},"ft"]
[{"$f":"\"Buildings & Foundation Demolition - \"&CostType&\" Cost Summary\"","v":"Buildings & Foundation Demolition - FA Cost Summary"}]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Building Demolition Cost",{"$f":"SUMIF($BA$35:$BA$43,TRUE,M112:M120)","v":3028},{"$f":"SUMIF($BA$35:$BA$43,TRUE,N112:N120)","v":2018},"N/A",{"$f":"SUM(C12:E12)","v":5046}]
[null,"Wall Demolition Cost",{"$f":"SUMIF($BA$35:$BA$43,TRUE,P112:P120)","v":682},{"$f":"SUMIF($BA$35:$BA$43,TRUE,Q112:Q120)","v":0},"N/A",682]
[null,"Slab Demolition",{"$f":"SUMIF($BA$35:$BA$43,TRUE,S112:S120)","v":360},{"$f":"SUMIF($BA$35:$BA$43,TRUE,T112:T120)","v":1077},"N/A",{"$f":"SUM(C14:E14)","v":1437}]
[null,"Subtotal Demolition",{"$f":"SUM(C12:C14)","v":4070},{"$f":"SUM(D12:D14)","v":3095},{"$f":"SUM(E12:E14)","v":0},{"$f":"SUM(F12:F14)","v":7165}]
[null,"Cover Placement Cost",{"$f":"SUMIF($BA$35:$BA$43,TRUE,I128:I136)","v":0},{"$f":"SUMIF($BA$35:$BA$43,TRUE,J128:J136)","v":0},"N/A",0]
[null,"Growth Media Placement Cost",{"$f":"SUMIF($BA$35:$BA$43,TRUE,R128:R136)","v":828},{"$f":"SUMIF($BA$35:$BA$43,TRUE,S128:S136)","v":1858},"N/A",2686]
[null,"Ripping/Scarifying Cost",{"$f":"SUMIF($BA$35:$BA$43,TRUE,G144:G152)","v":180},{"$f":"SUMIF($BA$35:$BA$43,TRUE,H144:H152)","v":297},"N/A",477]
[null,"Subtotal Earthworks",{"$f":"SUM(C16:C18)","v":1008},{"$f":"SUM(D16:D18)","v":2155},{"$f":"SUM(E16:E18)","v":0},{"$f":"SUM(F16:F18)","v":3163}]
[null,"Revegetation Cost",{"$f":"SUMIF($BA$35:$BA$43,TRUE,J144:J152)","v":525},{"$f":"SUMIF($BA$35:$BA$43,TRUE,K144:K152)","v":300},{"$f":"SUMIF($BA$35:$BA$43,TRUE,L144:L152)","v":72},897]
[null,"TOTALS",{"$f":"IF(ISERR(C15+C19+C20),\"\",C15+C19+C20)","v":5603},{"$f":"IF(ISERR(D15+D19+D20),\"\",D15+D19+D20)","v":5550},{"$f":"IF(ISERR(E15+E19+E20),\"\",E15+E19+E20)","v":72},{"$f":"F15+F19+F20","v":11225}]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Input Converted to English Units"]
[null,"Minimum thickness of cover over unbroken slab:",0,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"}]
[]
["Buildings & Foundation - User Input",null,null,null,null,null,null,null,null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each building or facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Input Converted to English Units"]
["Facility Description",null,null,null,null,null,null,null,null,"Physical - MANDATORY",null,null,null,null,null,null,null,"Foundation Cover (1)",null,null,"Growth Media (1) (entire footprint)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Physical Characteristics",null,null,null,null,null,null,null,"Foundation Cover",null,null,"Growth Media"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Length","Width","Eave\nHeight","Slab  Thickness","Foundation Wall Thickness","Foundation\nWall\nHeight","Average Flat Area Long Dimension (ripping distance)","Building Area Footprint (including surrounding facilities)","Foundation Cover Thickness","Haul Distance to Placement Location","Slope to Placement Location","Growth Media Thickness","Haul Distance to Placement Location","Slope to Placement Location",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type","Length","Width","Eve\nHeight","Slab  Thickness","Wall Thickness","Foundation\nWall\nHeight","Average Flat Area Long Dimension (ripping distance)","Building Area Footprint (including surrounding facilities)","Foundation Cover Thickness","Distance from Foundation Cover          Borrow Area","Slope from Facility to Borrow Area","Growth Media Thickness","Distance from Growth Media Stockpile","Slope from Facility to Stockpile"]
[-1,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","in","in","ft","ft","acres","in","ft","% grade","in","ft","% grade"]
[{"$f":"ROW(A35) - ROW($A$34)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(T35)>20,ABS(W35)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I35)))","v":false},{"$f":"IF(Metric,ROUND(M2Ft*J35,3),J35)","v":0},0,0,{"$f":"IF(Metric,ROUND(mm2in*M35,3),M35)","v":0},0,{"$f":"IF(Metric,ROUND(mm2Ft*O35,3),O35)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*P35,3),P35)","v":0},{"$f":"ROUND(IF(Metric,Ha2Ac*Q35,Q35),3)","v":0},{"$f":"IF(Metric,mm2in*R35,R35)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*S35,3),S35)","v":0},{"$f":"T35","v":0},{"$f":"IF(Metric,mm2in*U35,U35)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*V35,0),V35)","v":0},{"$f":"W35","v":0}]
[{"$f":"ROW(A36) - ROW($A$34)-1","v":1},"Lime Silo",null,2000,"Process Facilities","Closure","Build./Str.","Public Land","FA",30,16,24,12,6,3,30,1.1019283746556474E-2,null,null,null,24,5100,5,{"$f":"IF(OR(ABS(T36)>20,ABS(W36)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,30,16,24,12,6,3,30,1.0999999999999999E-2,0,0,{"$f":"T36","v":0},24,5100,{"$f":"W36","v":5}]
[2,"CN Pond Pumphouse",null,2000,"Process Facilities","Closure","Build./Str.","Public Land","FA",25,15,12,6,0,0,20,0.01,null,null,null,24,2640,5,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,25,15,12,6,0,0,20,0.01,0,0,0,24,2640,5]
[3,"Residue Pile Pumphouse",null,2000,"Other Site Facilities","Closure","Build./Str.","Public Land","FA",10,10,8,6,0,0,10,0.01,null,null,null,24,2500,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,{"$f":"IF(Metric,ROUND(M2Ft*J38,3),J38)","v":10},{"$f":"IF(Metric,ROUND(M2Ft*K38,3),K38)","v":10},{"$f":"IF(Metric,ROUND(M2Ft*L38,3),L38)","v":8},{"$f":"IF(Metric,ROUND(mm2in*M38,3),M38)","v":6},{"$f":"IF(Metric,ROUND(mm2in*N38,3),N38)","v":0},0,10,0.01,0,0,0,24,2500,0]
[4,null,null,null,"Other Site Facilities","Closure","Build./Str.","Public Land","FA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW(A40) - ROW($A$34)-1","v":5},null,null,null,"Other Site Facilities","Closure","Build./Str.","Public Land","FA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(T40)>20,ABS(W40)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,0,0,0,0,0,0,0,0,0,0,{"$f":"T40","v":0},0,0,{"$f":"W40","v":0}]
[{"$f":"ROW(A41) - ROW($A$34)-1","v":6},null,null,null,"Other Site Facilities","Closure","Build./Str.","Public Land","FA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(T41)>20,ABS(W41)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,0,0,0,0,0,0,0,0,0,0,{"$f":"T41","v":0},0,0,{"$f":"W41","v":0}]
[7,null,null,null,"Other Site Facilities","Closure","Build./Str.","Public Land","FA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Notes:"]
[null,"  1. Foundation cover only calculated to cover slab. Growth media estimated over entire footprint area"]
[null,"  2. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Buildings & Foundation - User Input (cont.)",null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each building or facility"]
[" ",null,"Construction Materials",null,"Slab Demolition",null,"Foundation Cover",null,null,null,"Growth Media",null,null,null,"Revegetation"]
[null,"Description\n(required)","Building Type","Foundation Wall Type","Slab Demo Method","Slab\nBreaking Equipment\nFleet","Cover \nMaterial Type","Cover Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Growth Media \nMaterial Type","Growth Media Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Seed Mix","Mulch","Fertilizer","Scarify/ Rip?","Ripping Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bldg Demo Fleet","Slab Demolition Fleet",null,"Cover Truck Fleet","GrowthMed truck fleet","Ripping Fleet"]
[null,null,"(select)","(select)","(select)","(select)","(select)","(select)","(user override)","(user override)","(select)","(select)","(user override)","(user override)","(select)","(select)","(select)","(select)","(select)"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(C61),0,LEFT(C61,2))","v":0},{"$f":"IF(ISBLANK(E61),0,IF(LEFT(E61,5)=\"Break\",LEFT(F61,FIND(\" \",F61,1)-1),\"\"))","v":0},{"$f":"IF(BB61=\"Sm\",\"SmExcavator\",IF(BB61=\"Med\",\"MedExcavator\",\"LargeExcavator\"))","v":"LargeExcavator"},{"$f":"IF(ISBLANK(H61),0,LEFT(H61,SEARCH(\" \",H61)-1))","v":0},{"$f":"IF(ISBLANK(L61),0,LEFT(L61,SEARCH(\" \",L61)-1))","v":0},{"$f":"IF(ISBLANK(S61),0,LEFT(S61,SEARCH(\" \",S61)-1))","v":0}]
[1,"Lime Silo","Sm. steel","Block 6 in (150 mm) thick","Break & bury","Sm Excavator",null,null,null,null,"Alluvium","Small Truck",null,null,"User Mix 2","None","None","Yes","Small Dozer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(C62),0,LEFT(C62,2))","v":"Sm"},{"$f":"IF(ISBLANK(E62),0,IF(LEFT(E62,5)=\"Break\",LEFT(F62,FIND(\" \",F62,1)-1),\"\"))","v":"Sm"},{"$f":"IF(BB62=\"Sm\",\"SmExcavator\",IF(BB62=\"Med\",\"MedExcavator\",\"LargeExcavator\"))","v":"SmExcavator"},{"$f":"IF(ISBLANK(H62),0,LEFT(H62,SEARCH(\" \",H62)-1))","v":0},{"$f":"IF(ISBLANK(L62),0,LEFT(L62,SEARCH(\" \",L62)-1))","v":"Small"},{"$f":"IF(ISBLANK(S62),0,LEFT(S62,SEARCH(\" \",S62)-1))","v":"Small"}]
[2,"CN Pond Pumphouse","Sm. wood","Block 6 in (150 mm) thick","Break & bury","Sm Excavator",null,null,null,null,"Alluvium","Small Truck",null,null,"User Mix 2","None","None","Yes","Small Dozer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sm","Sm","SmExcavator",0,"Small","Small"]
[3,"Residue Pile Pumphouse","Sm. masonry","Block 6 in (150 mm) thick","Break & bury","Sm Excavator",null,null,null,null,"Alluvium","Small Truck",null,null,"User Mix 2","None","None","Yes","Small Dozer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sm","Sm","SmExcavator",0,"Small","Small"]
[4,"","Lg. steel","Block 8 in (200 mm) thick","Break & bury","Sm Excavator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Sm","SmExcavator",0,0,0]
[5,"","Lg. steel","Block 12 in (300 mm) thick","Break & bury","Sm Excavator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(C66),0,LEFT(C66,2))","v":"Lg"},{"$f":"IF(ISBLANK(E66),0,IF(LEFT(E66,5)=\"Break\",LEFT(F66,FIND(\" \",F66,1)-1),\"\"))","v":"Sm"},{"$f":"IF(BB66=\"Sm\",\"SmExcavator\",IF(BB66=\"Med\",\"MedExcavator\",\"LargeExcavator\"))","v":"SmExcavator"},{"$f":"IF(ISBLANK(H66),0,LEFT(H66,SEARCH(\" \",H66)-1))","v":0},{"$f":"IF(ISBLANK(L66),0,LEFT(L66,SEARCH(\" \",L66)-1))","v":0},{"$f":"IF(ISBLANK(S66),0,LEFT(S66,SEARCH(\" \",S66)-1))","v":0}]
[{"$f":"A41","v":6},{"$f":"IF(ISBLANK(B41),\"\",B41)","v":""},"Sm. masonry","Block 4 in (100 mm) thick","Break & bury","Sm Excavator",null,null,null,null,null,"Small Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(C67),0,LEFT(C67,2))","v":"Sm"},{"$f":"IF(ISBLANK(E67),0,IF(LEFT(E67,5)=\"Break\",LEFT(F67,FIND(\" \",F67,1)-1),\"\"))","v":"Sm"},{"$f":"IF(BB67=\"Sm\",\"SmExcavator\",IF(BB67=\"Med\",\"MedExcavator\",\"LargeExcavator\"))","v":"SmExcavator"},{"$f":"IF(ISBLANK(H67),0,LEFT(H67,SEARCH(\" \",H67)-1))","v":0},{"$f":"IF(ISBLANK(L67),0,LEFT(L67,SEARCH(\" \",L67)-1))","v":"Small"},{"$f":"IF(ISBLANK(S67),0,LEFT(S67,SEARCH(\" \",S67)-1))","v":0}]
[7,"","Sm. masonry","Block 4 in (100 mm) thick","Break & bury","Sm Excavator",null,null,null,null,null,"Small Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sm","Sm","SmExcavator",0,"Small",0]
[]
[]
[null,"Notes:"]
[null,"1. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
[{"$f":"ThisSheetName(A1) & \" - Assumptions & Calculations\"","v":"Foundations & Buildings - Assumptions & Calculations"}]
[]
[null,"Building Volume Calculations"]
[]
[null,"Using Means Heavy Construction Cost Data (2004) calculates cubic feet from building dimensions"]
[null,"Estimage slab thickness and wall thickness if not known"]
[null,"Assumes that all concrete slabs are reinforced"]
[null,"Productivity for crew from Means Heavy Construction Cost Data (2004) adjusted for supervision "]
[null,"(addressed in Misc. Costs) and Davis-Bacon Wage Rates"]
[null,"Demolition costs do not include hauling or disposing if debris - Use Waste Disposal module"]
[]
[null,"Slab Demolition Calculations"]
[]
[null,"Minimum 1 hr excavator time for slab demolition"]
[]
[null,"Cover Volume Calculation"]
[]
[null,"Foundation area x cover thickness"]
[null,"If \"Bury in Place\" is selected as slab demolition method, cover thickness is adjusted such that "]
[null,"total cover (cover + growth media) equals value entered in \"Minimum thickness of cover over unbroken slab\" cell above"]
[]
[null,"Ripping/Scarifying Calculations"]
[]
[null,"Flat area width = Final flat area ÷ Average long dimensions"]
[null,"Number of passes = Flat area width ÷ Grader width"]
[null,"Travel distance = Number of passes x  Average long dimensions"]
[null,"Total hours = (Travel distance ÷ Grader productivity) + (Number of passes x Grader maneuver time)"]
[]
[null,"Revegetation"]
[]
[null,"Minimum 1 acre revegetation crew time per area"]
[]
[]
[]
["Building & Foundation Demolition Costs",null,null,null,null,null,"Uses RS Means Heavy Construction Cost Data for building and wall demolition cost calculations. Uses CAT Handbook for slab breaking production.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"use this for cost ",null,"Building Demolition",null,null,null,null,null,null,"Wall Demolition",null,null,null,null,null,null,"Slab Demolition",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slab Breaking Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Building Demolition",null,null,"Wall Demolition",null,null,"Slab Demolition",null,null,"Total Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Means uses CF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Excavator",null,null,null,null,null,null,"Medium Excavator",null,null,null,null,null,null,"Small Excavator",null,null,null,null,null,null,"Large Excavator",null,null,"Medium Excavator",null,null,"Small Excavator",null,null,"Selected Costs"]
[null,"Description\n(required)","Building Footprint     (slab area)","Building  Volume","Building Demolition Fleet","Building Demolition Hours","Wall Length","Wall Area","Wall Demolition Hours","Slab Volume","Slab Demolition Fleet","Slab Demolition Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Building Demolition Cost","Total \nLabor \nCost","Total \nEquipment \nCost","Total                Wall Demolition Cost","Total \nLabor \nCost","Total \nEquipment \nCost","Total Slab Breaking Cost","Total \nLabor \nCost","Total \nEquipment \nCost","Total   Demolition Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building Area","Bldg Volume","Bldg Volume","Row in Building Demo List","Labor Unit Cost","Labor Cost","Equipment Unit Cost","Equipment Cost","Total\nWall Length","Wall Area","Row in Wall Demo List","Labor Unit Cost","Labor Cost","Equipment Unit Cost","Equipment Cost","Bldt ftprint","Slab Volume","Row in Slab Breaking List","Excavator","Column in Productivty Array","Production Rate","Hours Required","Labor Cost","Equipment Cost","Row in Slab Breaking List","Excavator","Column in Productivty Array","Production Rate","Hours Required","Labor Cost","Equipment Cost","Row in Slab Breaking List","Excavator","Column in Productivty Array","Production Rate","Hours Required","Labor Cost","Equipment Cost","Labor","Equipment","Total","Labor","Equipment","Total","Labor","Equipment","Total","Labor","Equipment","Total"]
[null,null,{"$f":"IF(Metric,\"m2\",\"sqft\")","v":"sqft"},{"$f":"IF(Metric,\"m3\",\"cu ft\")","v":"cu ft"},null,"hrs",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m2\",\"sq ft\")","v":"sq ft"},"hrs",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sq ft","cu ft","cu yd",null,"$ per C.F.","$","$ per C.F.","$","ft","sq ft",null,"$ per Square","$","$ per Square","$","S.F.","cy",null,null,null,"cy/hr",null,"$","$",null,null,null,"cy/hr",null,"$","$",null,null,null,"cy/hr",null,"$","$","$","$","$","$","$","$","$","$","$","$","$","$"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(ISBLANK(B35),\"\",IF(Metric,ROUND(Ft2_2_M2*BP112,0),BP112))","v":""},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(C61)),\"\",IF(Metric,ROUND(CY_2_M3*BC112,0),BB112))","v":""},{"$f":"IF(OR(B112=\"\",D112=\"\",ISBLANK(C61)),\"\",INDIRECT(BA61&\"BldgFleet\"))","v":""},{"$f":"IF(OR(B112=\"\",D112=\"\"),\"\",ROUND(D112/VLOOKUP(C61,HourlyBldgDemo,2,FALSE),HoursRounding))","v":""},{"$f":"IF(ISBLANK(B35),\"\",IF(Metric,ROUND(Ft2M*BI112,0),BI112))","v":""},{"$f":"IF(ISBLANK(B35),\"\",IF(Metric,ROUND(Ft2_2_M2*BJ112,0),BJ112))","v":""},{"$f":"IF(OR(G112=\"\",H112=\"\",ISBLANK(D61)),0,ROUND(H112/VLOOKUP(D61,HourlyBldgDemo,2,FALSE),HoursRounding))","v":0},{"$f":"IF(OR(ISBLANK(B35),BQ112=\"\",),\"\",IF(Metric,ROUND(CY_2_M3*BQ112,0),BQ112))","v":""},{"$f":"IF(OR(B35=\"\",J112=0),\"\",IF(F61=\"Sm Excavator\",CG112,IF(F61=\"Med Excavator\",BZ112,BS112)))","v":""},{"$f":"IF(OR(B35=\"\",J112=0),0,IF(F61=\"Sm Excavator\",CJ112,IF(F61=\"Med Excavator\",CC112,BV112)))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(L35),L35=0),0,IF(ISBLANK(C61),\"Building Type!\",IF(BC112=0,0,BF112)))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(L35),L35=0),0,IF(ISBLANK(C61),\"Building Type!\",IF(BC112=0,0,BH112)))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(L35),L35=0),0,IF(ISBLANK(C61),0,IF(BC112=0,0,M112+N112)))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(N35),ISBLANK(D61)),0,IF(AND(ISBLANK(D61),H112=0,H112=\"\"),\"Wall Type!\",IF(BJ112=0,0,BM112)))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(N35),ISBLANK(D61)),0,IF(AND(ISBLANK(D61),H112=0,H112=\"\"),\"Wall Type!\",IF(BJ112=0,0,BO112)))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(N35),ISBLANK(D61)),0,IF(BJ112=0,0,P112+Q112))","v":0},{"$f":"IF(OR(ISBLANK(B35),BQ112=0,ISBLANK(E61),E61=\"Bury in Place\"),0,IF(ISBLANK(F61),\"Select Fleet\",IF(E61=\"Break & bury\",CV112,0)))","v":0},{"$f":"IF(OR(ISBLANK(B35),BQ112=0,ISBLANK(E61),E61=\"Bury in Place\"),0,IF(ISBLANK(F61),\"Select Fleet\",IF(E61=\"Break & bury\",CW112,0)))","v":0},{"$f":"IF(OR(ISBLANK(B35),L112=0,ISBLANK(E61),E61=\"Bury in Place\",ISBLANK(F61)),0,IF(E61=\"Break & bury\",CX112,0))","v":0},{"$f":"IF(ISBLANK(B35),0,IF(AND(BB112=0,BJ112=0,BQ112=0),0,(IF(ISNUMBER(M112),M112,0)+(IF(ISNUMBER(P112),P112,0))+(IF(ISNUMBER(S112),S112,0)))))","v":0},{"$f":"IF(ISBLANK(B35),0,IF(AND(D112=0,H112=0,L112=0),0,(IF(ISNUMBER(N112),N112,0))+(IF(ISNUMBER(Q112),Q112,0))+(IF(ISNUMBER(T112),T112,0))))","v":0},{"$f":"IF(ISBLANK(B35),0,IF(AND(D112=0,H112=0,L112=0),0,V112+W112))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BB35*BC35,0)","v":0},{"$f":"ROUND(BB35*BC35*BD35,0)","v":0},{"$f":"ROUND(BB112/27,CubesRounding)","v":0},{"$f":"IF(ISBLANK(C61),0,MATCH(C61,BuildingDemolitionList,0))","v":0},{"$f":"IF(BD112=0,0,IF(Metric,ROUND(Ft3_2_M3*INDEX(BuildingDemolitionArray,BD112,7),4),INDEX(BuildingDemolitionArray,BD112,7)))","v":0},{"$f":"ROUND(BB112*BE112,0)","v":0},{"$f":"IF(BD112=0,0,IF(Metric,ROUND(Ft3_2_M3*INDEX(BuildingDemolitionArray,BD112,8),4),INDEX(BuildingDemolitionArray,BD112,8)))","v":0},{"$f":"ROUND(BB112*BG112,0)","v":0},{"$f":"ROUND(2*(BB35+BC35),0)","v":0},{"$f":"ROUND(BI112*BG35,0)","v":0},{"$f":"IF(ISBLANK(D61),0,MATCH(D61,WallDemolitionList,0))","v":0},{"$f":"IF(BK112=0,0,ROUND(INDEX(WallDemolitionArray,BK112,7)*(1+INDEX(WallDemolitionArray,BK112,9)),2))","v":0},{"$f":"ROUND(H112*BL112,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BK112=0,0,ROUND(INDEX(WallDemolitionArray,BK112,8)*(1+INDEX(WallDemolitionArray,BK112,9)),2))","v":0},{"$f":"ROUND(H112*BN112,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(B35),\"\",ROUND(BB35*BC35,0))","v":""},{"$f":"IF(ISBLANK(B35),\"\",ROUND((BA112*(BE35/12))/27,CubesRounding))","v":""},{"$f":"MATCH(\"Lg Excavator\",SlabBreakingFleetList,0)","v":4},{"$f":"LargeExcavatorHammer","v":"374F"},{"$f":"MATCH(BS112,ExcavatorHammerList,0)","v":3},{"$f":"ROUND(INDEX(ExcavatorHammerAvgProd,BT112)*INDEX(ExcavatorHammerEfficiency,BT112)/8*INDEX(ExcavatorHammerAltitudeDeration,BT112),CubesRounding)","v":108},{"$f":"IF($J112/BU112<1,1,ROUND($J112/BU112,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$F$249*BV112,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV112,0)","v":{"$error":"#VALUE!"}},{"$f":"MATCH(\"Med Excavator\",SlabBreakingFleetList,0)","v":3},{"$f":"MedExcavatorHammer","v":"349F"},{"$f":"MATCH(BZ112,ExcavatorHammerList,0)","v":2},{"$f":"ROUND(INDEX(ExcavatorHammerAvgProd,CA112)*INDEX(ExcavatorHammerEfficiency,CA112)/8,CubesRounding)","v":60},{"$f":"IF($J112/CB112<1,1,ROUND($J112/CB112,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$F$243*CC112,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC112,0)","v":{"$error":"#VALUE!"}},{"$f":"MATCH(\"Sm Excavator\",SlabBreakingFleetList,0)","v":2},{"$f":"SmallExcavatorHammer","v":"325F"},{"$f":"MATCH(CG112,ExcavatorHammerList,0)","v":1},{"$f":"ROUND(INDEX(ExcavatorHammerAvgProd,CH112)*INDEX(ExcavatorHammerEfficiency,CH112)/8,CubesRounding)","v":24},{"$f":"IF($J112/CI112<1,1,ROUND($J112/CI112,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ112,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ112,0)","v":{"$error":"#VALUE!"}},{"$f":"BW112","v":{"$error":"#VALUE!"}},{"$f":"BX112","v":{"$error":"#VALUE!"}},{"$f":"CM112+CN112","v":{"$error":"#VALUE!"}},{"$f":"CD112","v":{"$error":"#VALUE!"}},{"$f":"CE112","v":{"$error":"#VALUE!"}},{"$f":"CP112+CQ112","v":{"$error":"#VALUE!"}},{"$f":"CK112","v":{"$error":"#VALUE!"}},{"$f":"CL112","v":{"$error":"#VALUE!"}},{"$f":"CS112+CT112","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(F61=\"Sm Excavator\",CS112,IF(F61=\"Med Excavator\",CP112,CM112)),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(F61=\"Sm Excavator\",CT112,IF(F61=\"Med Excavator\",CQ112,CN112)),0)","v":{"$error":"#VALUE!"}},{"$f":"CV112+CW112","v":{"$error":"#VALUE!"}}]
[1,"Lime Silo",480,11520,"930M/Dump Truck (10-12 yd3)/330F/613E (5,000 gal)",6,92,276,13,18,"325F",1,2074,1382,3456,682,0,682,120,359,479,2876,1741,4617,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,480,11520,{"$f":"ROUND(BB113/27,CubesRounding)","v":427},5,{"$f":"IF(BD113=0,0,IF(Metric,ROUND(Ft3_2_M3*INDEX(BuildingDemolitionArray,BD113,7),4),INDEX(BuildingDemolitionArray,BD113,7)))","v":0.18},{"$f":"ROUND(BB113*BE113,0)","v":2074},{"$f":"IF(BD113=0,0,IF(Metric,ROUND(Ft3_2_M3*INDEX(BuildingDemolitionArray,BD113,8),4),INDEX(BuildingDemolitionArray,BD113,8)))","v":0.12},{"$f":"ROUND(BB113*BG113,0)","v":1382},92,276,2,{"$f":"IF(BK113=0,0,ROUND(INDEX(WallDemolitionArray,BK113,7)*(1+INDEX(WallDemolitionArray,BK113,9)),2))","v":2.4700000000000002},{"$f":"ROUND(H113*BL113,0)","v":682},{"$f":"IF(BK113=0,0,ROUND(INDEX(WallDemolitionArray,BK113,8)*(1+INDEX(WallDemolitionArray,BK113,9)),2))","v":0},{"$f":"ROUND(H113*BN113,0)","v":0},480,18,4,"374F",{"$f":"MATCH(BS113,ExcavatorHammerList,0)","v":3},{"$f":"ROUND(INDEX(ExcavatorHammerAvgProd,BT113)*INDEX(ExcavatorHammerEfficiency,BT113)/8*INDEX(ExcavatorHammerAltitudeDeration,BT113),CubesRounding)","v":108},{"$f":"IF($J113/BU113<1,1,ROUND($J113/BU113,HoursRounding))","v":1},{"$f":"ROUND('Fleets (Crews)'!$F$249*BV113,0)","v":120},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV113,0)","v":512},3,"349F",{"$f":"MATCH(BZ113,ExcavatorHammerList,0)","v":2},{"$f":"ROUND(INDEX(ExcavatorHammerAvgProd,CA113)*INDEX(ExcavatorHammerEfficiency,CA113)/8,CubesRounding)","v":60},{"$f":"IF($J113/CB113<1,1,ROUND($J113/CB113,HoursRounding))","v":1},{"$f":"ROUND('Fleets (Crews)'!$F$243*CC113,0)","v":120},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC113,0)","v":450},2,"325F",{"$f":"MATCH(CG113,ExcavatorHammerList,0)","v":1},{"$f":"ROUND(INDEX(ExcavatorHammerAvgProd,CH113)*INDEX(ExcavatorHammerEfficiency,CH113)/8,CubesRounding)","v":24},{"$f":"IF($J113/CI113<1,1,ROUND($J113/CI113,HoursRounding))","v":1},{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ113,0)","v":120},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ113,0)","v":359},{"$f":"BW113","v":120},{"$f":"BX113","v":512},{"$f":"CM113+CN113","v":632},{"$f":"CD113","v":120},{"$f":"CE113","v":450},{"$f":"CP113+CQ113","v":570},{"$f":"CK113","v":120},{"$f":"CL113","v":359},{"$f":"CS113+CT113","v":479},120,359,{"$f":"CV113+CW113","v":479}]
[2,"CN Pond Pumphouse",375,4500,"930M/Dump Truck (10-12 yd3)/330F/613E (5,000 gal)",2,80,0,0,7,"325F",1,810,540,1350,0,0,0,120,359,479,930,899,1829,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,375,4500,167,8,0.18,810,0.12,540,80,0,2,2.4700000000000002,0,0,0,375,7,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV114,0)","v":120},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV114,0)","v":512},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC114,0)","v":120},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC114,0)","v":450},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ114,0)","v":120},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ114,0)","v":359},120,512,632,120,450,570,120,359,479,120,359,479]
[3,"Residue Pile Pumphouse",100,800,"930M/Dump Truck (10-12 yd3)/330F/613E (5,000 gal)",0,40,0,0,2,"325F",1,144,96,240,0,0,0,120,359,479,264,455,719,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,800,30,7,0.18,144,0.12,96,40,0,2,2.4700000000000002,0,0,0,100,2,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV115,0)","v":120},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV115,0)","v":512},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC115,0)","v":120},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC115,0)","v":450},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ115,0)","v":120},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ115,0)","v":359},120,512,632,120,450,570,120,359,479,120,359,479]
[4,"","","","","","","",0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1,0.14000000000000001,0,0.13,0,0,0,3,2.8,{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},"","",4,"374F",3,108,{"$error":"#VALUE!"},{"$f":"ROUND('Fleets (Crews)'!$F$249*BV116,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV116,0)","v":{"$error":"#VALUE!"}},3,"349F",2,60,{"$error":"#VALUE!"},{"$f":"ROUND('Fleets (Crews)'!$F$243*CC116,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC116,0)","v":{"$error":"#VALUE!"}},2,"325F",1,24,{"$error":"#VALUE!"},{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ116,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ116,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[5,"","","","","","","",0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"ROUND(BB117/27,CubesRounding)","v":0},1,0.14000000000000001,{"$f":"ROUND(BB117*BE117,0)","v":0},0.13,{"$f":"ROUND(BB117*BG117,0)","v":0},0,0,4,2.8,{"$f":"ROUND(H117*BL117,0)","v":{"$error":"#VALUE!"}},0,{"$f":"ROUND(H117*BN117,0)","v":{"$error":"#VALUE!"}},"","",4,"374F",3,108,{"$f":"IF($J117/BU117<1,1,ROUND($J117/BU117,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$F$249*BV117,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV117,0)","v":{"$error":"#VALUE!"}},3,"349F",2,60,{"$f":"IF($J117/CB117<1,1,ROUND($J117/CB117,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$F$243*CC117,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC117,0)","v":{"$error":"#VALUE!"}},2,"325F",1,24,{"$f":"IF($J117/CI117<1,1,ROUND($J117/CI117,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ117,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ117,0)","v":{"$error":"#VALUE!"}},{"$f":"BW117","v":{"$error":"#VALUE!"}},{"$f":"BX117","v":{"$error":"#VALUE!"}},{"$f":"CM117+CN117","v":{"$error":"#VALUE!"}},{"$f":"CD117","v":{"$error":"#VALUE!"}},{"$f":"CE117","v":{"$error":"#VALUE!"}},{"$f":"CP117+CQ117","v":{"$error":"#VALUE!"}},{"$f":"CK117","v":{"$error":"#VALUE!"}},{"$f":"CL117","v":{"$error":"#VALUE!"}},{"$f":"CS117+CT117","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"CV117+CW117","v":{"$error":"#VALUE!"}}]
[{"$f":"A41","v":6},{"$f":"IF(ISBLANK(B41),\"\",B41)","v":""},"","",{"$f":"IF(OR(B118=\"\",D118=\"\",ISBLANK(C67)),\"\",INDIRECT(BA67&\"BldgFleet\"))","v":""},"","","",0,"",{"$f":"IF(OR(B41=\"\",J118=0),\"\",IF(F67=\"Sm Excavator\",CG118,IF(F67=\"Med Excavator\",BZ118,BS118)))","v":""},{"$f":"IF(OR(B41=\"\",J118=0),0,IF(F67=\"Sm Excavator\",CJ118,IF(F67=\"Med Excavator\",CC118,BV118)))","v":0},{"$f":"IF(OR(ISBLANK(B41),ISBLANK(L41),L41=0),0,IF(ISBLANK(C67),\"Building Type!\",IF(BC118=0,0,BF118)))","v":0},{"$f":"IF(OR(ISBLANK(B41),ISBLANK(L41),L41=0),0,IF(ISBLANK(C67),\"Building Type!\",IF(BC118=0,0,BH118)))","v":0},{"$f":"IF(OR(ISBLANK(B41),ISBLANK(L41),L41=0),0,IF(ISBLANK(C67),0,IF(BC118=0,0,M118+N118)))","v":0},{"$f":"IF(OR(ISBLANK(B41),ISBLANK(N41),ISBLANK(D67)),0,IF(AND(ISBLANK(D67),H118=0,H118=\"\"),\"Wall Type!\",IF(BJ118=0,0,BM118)))","v":0},{"$f":"IF(OR(ISBLANK(B41),ISBLANK(N41),ISBLANK(D67)),0,IF(AND(ISBLANK(D67),H118=0,H118=\"\"),\"Wall Type!\",IF(BJ118=0,0,BO118)))","v":0},{"$f":"IF(OR(ISBLANK(B41),ISBLANK(N41),ISBLANK(D67)),0,IF(BJ118=0,0,P118+Q118))","v":0},{"$f":"IF(OR(ISBLANK(B41),BQ118=0,ISBLANK(E67),E67=\"Bury in Place\"),0,IF(ISBLANK(F67),\"Select Fleet\",IF(E67=\"Break & bury\",CV118,0)))","v":0},{"$f":"IF(OR(ISBLANK(B41),BQ118=0,ISBLANK(E67),E67=\"Bury in Place\"),0,IF(ISBLANK(F67),\"Select Fleet\",IF(E67=\"Break & bury\",CW118,0)))","v":0},{"$f":"IF(OR(ISBLANK(B41),L118=0,ISBLANK(E67),E67=\"Bury in Place\",ISBLANK(F67)),0,IF(E67=\"Break & bury\",CX118,0))","v":0},{"$f":"IF(ISBLANK(B41),0,IF(AND(BB118=0,BJ118=0,BQ118=0),0,(IF(ISNUMBER(M118),M118,0)+(IF(ISNUMBER(P118),P118,0))+(IF(ISNUMBER(S118),S118,0)))))","v":0},{"$f":"IF(ISBLANK(B41),0,IF(AND(D118=0,H118=0,L118=0),0,(IF(ISNUMBER(N118),N118,0))+(IF(ISNUMBER(Q118),Q118,0))+(IF(ISNUMBER(T118),T118,0))))","v":0},{"$f":"IF(ISBLANK(B41),0,IF(AND(D118=0,H118=0,L118=0),0,V118+W118))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BB41*BC41,0)","v":0},{"$f":"ROUND(BB41*BC41*BD41,0)","v":0},{"$f":"ROUND(BB118/27,CubesRounding)","v":0},7,0.18,{"$f":"ROUND(BB118*BE118,0)","v":0},0.12,{"$f":"ROUND(BB118*BG118,0)","v":0},{"$f":"ROUND(2*(BB41+BC41),0)","v":0},{"$f":"ROUND(BI118*BG41,0)","v":0},1,2.34,{"$f":"ROUND(H118*BL118,0)","v":{"$error":"#VALUE!"}},0,{"$f":"ROUND(H118*BN118,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(B41),\"\",ROUND(BB41*BC41,0))","v":""},{"$f":"IF(ISBLANK(B41),\"\",ROUND((BA118*(BE41/12))/27,CubesRounding))","v":""},4,"374F",3,108,{"$f":"IF($J118/BU118<1,1,ROUND($J118/BU118,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$F$249*BV118,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV118,0)","v":{"$error":"#VALUE!"}},3,"349F",2,60,{"$f":"IF($J118/CB118<1,1,ROUND($J118/CB118,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$F$243*CC118,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC118,0)","v":{"$error":"#VALUE!"}},2,"325F",1,24,{"$f":"IF($J118/CI118<1,1,ROUND($J118/CI118,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ118,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ118,0)","v":{"$error":"#VALUE!"}},{"$f":"BW118","v":{"$error":"#VALUE!"}},{"$f":"BX118","v":{"$error":"#VALUE!"}},{"$f":"CM118+CN118","v":{"$error":"#VALUE!"}},{"$f":"CD118","v":{"$error":"#VALUE!"}},{"$f":"CE118","v":{"$error":"#VALUE!"}},{"$f":"CP118+CQ118","v":{"$error":"#VALUE!"}},{"$f":"CK118","v":{"$error":"#VALUE!"}},{"$f":"CL118","v":{"$error":"#VALUE!"}},{"$f":"CS118+CT118","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(F67=\"Sm Excavator\",CS118,IF(F67=\"Med Excavator\",CP118,CM118)),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(F67=\"Sm Excavator\",CT118,IF(F67=\"Med Excavator\",CQ118,CN118)),0)","v":{"$error":"#VALUE!"}},{"$f":"CV118+CW118","v":{"$error":"#VALUE!"}}]
[7,"","","","","","","",0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,7,0.18,0,0.12,0,0,0,1,2.34,{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},"","",4,"374F",3,108,{"$error":"#VALUE!"},{"$f":"ROUND('Fleets (Crews)'!$F$249*BV119,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV119,0)","v":{"$error":"#VALUE!"}},3,"349F",2,60,{"$error":"#VALUE!"},{"$f":"ROUND('Fleets (Crews)'!$F$243*CC119,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC119,0)","v":{"$error":"#VALUE!"}},2,"325F",1,24,{"$error":"#VALUE!"},{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ119,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ119,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,null,{"$f":"IF(SUM(D112:D120)=0,0,SUM(D112:D120))","v":16820},null,null,null,null,null,{"$f":"IF(SUM(J112:J120)=0,0,SUM(J112:J120))","v":27},null,{"$f":"IF(SUM(L112:L120)=0,0,SUM(L112:L120))","v":3},3028,2018,5046,682,0,682,360,1077,1437,4070,3095,7165]
[]
[]
["Building & Foundation - Foundation Cover and Growth Media Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover",null,null,null,null,null,null,null,null,null,null,"COVER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil"]
[" ",null,"Foundation Cover",null,null,null,null,null,null,null,null,"Growth Media",null,null,null,null,null,null,null,null,"Total Cover & Growth Media Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover",null,null,null,null,null,null,null,null,null,null,"Topsoil",null,null,null,null,null,null,null,null,null,"Foundation Cover Cost Summary by Fleet",null,null,"Cover Placement Parameters",null,null,"Growth Media Cost Summary by Fleet",null,null,"Growth Media Parameters",null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Scraper Fleet"]
[null,"Description\n(required)","Material Volume","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Total Fleet Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Cover Cost","Material Volume","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Total Fleet Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Cost","Total \nLabor \nCost","Total \nEquipment \nCost","Total Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cycle Time","Productivity for selected fleet","Number of trucks/scrapers","Final Footprint","Cover \nThickness ","Cover Volume","Material Type","Distance to Placement","Slope to Placement","Haul fleet size","Haul Fleet","Cycle Time","Productivity for selected fleet","Number of trucks/scrapers","Cover \nThickness ","Topsoil Volume","Material Type","Distance to Placement","Slope to Placement","Haul fleet size","Haul Fleet","Truck","Scraper Dozer","Tandem Scraper","Building\nFootprint","Building\nFootprint","Foundation \nCover \nVolume","Truck","Scraper Dozer","Tandem Scraper","Area Footprint","Growth \nMedia \nVolume","Cover Productivity\nFor Selected Fleet","Growth media Productivity for selected fleet","cover fleet","topsoil fleet","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Hours","Total \nEquipment \nCost","Total \nLabor \nCost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Hours","Total \nEquipment \nCost","Total \nLabor \nCost","Total Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Hours","Total \nEquipment \nCost","Total \nLabor \nCost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Hours","Total \nEquipment \nCost","Total \nLabor \nCost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"min","BCY/hr",null,"acres","in","cu yd",null,"ft","% grade",null,null,"min","BCY/hr",null,"in","cu yd",null,"ft","% grade",null,null,"$","$","$","sq ft","acres","cu yd","$","$","$","acres","cu yd","LCY/hr","LCY/hr",null,null,"%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,null,"BCY/hr","hrs","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(ISBLANK(B35),\"\",IF(CA128=0,\"\",IF(Metric,ROUND(CY_2_M3*CA128,0),CA128)))","v":""},{"$f":"IF(OR(C128=0,C128=\"\",ISBLANK(B35)),\"\",IF(ISBLANK(G61),\"Cover Material!\",IF(ISBLANK(H61),\"Select Fleet\",IF(RIGHT(H61,5)=\"Truck\",INDIRECT(BD61&\"Truck\")&\"/\"&INDIRECT(BD61&\"Loader\")&\"/\"&INDIRECT(BD61&\"TruckDozer\"),IF(BD61=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BD61=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C128=\"\",C128=0),\"\",IF(OR(ISBLANK(S35),ISBLANK(T35)),\"Haul Info\",IF(G61=0,\"Select Material\",IF(H61=0,\"Select Fleet\",BA128))))","v":""},{"$f":"IF(OR(C128=0,C128=\"\",ISBLANK(B35)),\"\",IF(ISBLANK(G61),\"Cover Material!\",IF(ISBLANK(H61),\"Select Fleet\",BC128)))","v":""},{"$f":"IF(OR(C128=0,C128=\"\",ISBLANK(B35)),\"\",IF(ISBLANK(G61),\"Cover Material!\",IF(ISBLANK(H61),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BB128,0),BB128))))","v":""},{"$f":"IF(OR(C128=0,C128=\"\",ISBLANK(B35)),0,IF(ISBLANK(G61),\"Cover Material!\",IF(ISBLANK(H61),\"Select Fleet\",ROUND(IF(RIGHT(CI128,5)=\"Truck\",CZ128,IF(CI128=\"Scraper Dozer\",DO128,IF(CI128=\"Tandem Scraper\",ED128,\"\"))),0))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(G61),ISBLANK(H61),ISTEXT(H128)),0,IF(RIGHT(CI128,5)=\"Truck\",DB128,IF(CI128=\"Scraper Dozer\",DQ128,IF(CI128=\"Tandem Scraper\",EF128,0))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(G61),ISBLANK(H61),ISTEXT(H128)),0,IF(RIGHT(CI128,5)=\"Truck\",DA128,IF(CI128=\"Scraper Dozer\",DP128,IF(CI128=\"Tandem Scraper\",EE128,0))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(G61),ISBLANK(H61)),0,IF(C128=\"None required\",0,SUM(I128:J128)))","v":0},{"$f":"IF(ISBLANK(B35),\"\",IF(CF128=0,\"\",IF(Metric,ROUND(CY_2_M3*CF128,0),CF128)))","v":""},{"$f":"IF(OR(ISBLANK(B35),L128=\"\",ISBLANK(B35)),\"\",IF(ISBLANK(K61),\"Material Type!\",IF(ISBLANK(L61),\"Select Fleet\",IF(RIGHT(L61,5)=\"Truck\",INDIRECT(BE61&\"Truck\")&\"/\"&INDIRECT(BE61&\"Loader\")&\"/\"&INDIRECT(BE61&\"TruckDozer\"),IF(BE61=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BE61=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),L128=\"\",L128=0),\"\",IF(OR(ISBLANK(V35),ISBLANK(W35)),\"Haul Info\",IF(K61=0,\"Select Material\",IF(L61=0,\"Select Fleet\",BL128))))","v":""},{"$f":"IF(OR(ISBLANK(B35),L128=0,L128=\"\",ISBLANK(CE128)),\"\",IF(ISBLANK(K61),\"Material Type!\",IF(ISBLANK(L61),\"Select Fleet\",BN128)))","v":""},{"$f":"IF(OR(ISBLANK(B35),L128=0,L128=\"\",ISBLANK(CE128)),\"\",IF(ISBLANK(K61),\"Material Type!\",IF(ISBLANK(L61),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BM128,0),BM128))))","v":""},{"$f":"IF(OR(ISBLANK(B35),L128=0,L128=\"\",ISBLANK(CE128)),0,IF(ISBLANK(K61),\"Material Type!\",IF(ISBLANK(L61),\"Select Fleet\",IF(RIGHT(CJ128,5)=\"Truck\",EW128,IF(CJ128=\"Scraper Dozer\",FL128,IF(CJ128=\"Tandem Scraper\",GA128,\"\"))))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(CE128),ISBLANK(K61),ISBLANK(L61),ISBLANK(Q128)),0,IF(RIGHT(CJ128,5)=\"Truck\",EY128,IF(CJ128=\"Scraper Dozer\",FN128,IF(CJ128=\"Tandem Scraper\",GC128,0))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(CE128),ISBLANK(K61),ISBLANK(L61),ISBLANK(Q128)),0,IF(RIGHT(CJ128,5)=\"Truck\",EX128,IF(CJ128=\"Scraper Dozer\",FM128,IF(CJ128=\"Tandem Scraper\",GB128,0))))","v":0},{"$f":"IF(OR(L128=0,ISBLANK(CE128),ISBLANK(K61),ISBLANK(L61)),0,IF(L128=\"None required\",0,SUM(R128:S128)))","v":0},{"$f":"IF(AND(I128=0,R128=0),0,I128+R128)","v":0},{"$f":"IF(AND(J128=0,S128=0),0,J128+S128)","v":0},{"$f":"IF(SUM(U128:V128)=0,0,SUM(U128:V128))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RIGHT(BK128,5)=\"Truck\",CV128,IF(BK128=\"Scraper Dozer\",DL128,IF(BK128=\"Tandem Scraper\",EA128,0)))","v":0},{"$f":"IF(RIGHT(BK128,5)=\"Truck\",CY128,IF(BK128=\"Scraper Dozer\",DN128,IF(BK128=\"Tandem Scraper\",EC128,0)))","v":0},{"$f":"IF(RIGHT(BK128,5)=\"Truck\",CW128,IF(BK128=\"Scraper Dozer\",DM128,IF(BK128=\"Tandem Scraper\",EB128,0)))","v":0},{"$f":"BI35","v":0},{"$f":"BJ35","v":0},{"$f":"ROUND((BE128*43620*(1/12)*BD128)/27,0)","v":0},{"$f":"G61","v":0},{"$f":"ROUND(BK35,0)","v":0},{"$f":"BL35","v":0},{"$f":"BD61","v":0},{"$f":"H61","v":0},{"$f":"IF(RIGHT(BU128,5)=\"Truck\",ES128,IF(BU128=\"Scraper Dozer\",FI128,IF(BU128=\"Tandem Scraper\",FX128,0)))","v":0},{"$f":"IF(RIGHT(BU128,5)=\"Truck\",EV128,IF(BU128=\"Scraper Dozer\",FK128,IF(BU128=\"Tandem Scraper\",FZ128,0)))","v":0},{"$f":"IF(RIGHT(BU128,5)=\"Truck\",ET128,IF(BU128=\"Scraper Dozer\",FJ128,IF(BU128=\"Tandem Scraper\",FY128,0)))","v":0},{"$f":"BM35","v":0},{"$f":"ROUND((BO128*43620*(1/12)*BM35)/27,0)","v":0},{"$f":"K61","v":0},{"$f":"BN35","v":0},{"$f":"BO35","v":0},{"$f":"BE61","v":0},{"$f":"L61","v":0},{"$f":"IF(ISBLANK(B35),0,DC128)","v":0},{"$f":"IF(ISBLANK(B35),0,DR128)","v":0},{"$f":"IF(ISBLANK(B35),0,EG128)","v":0},{"$f":"IF(ISBLANK(B35),0,ROUND(BB35*BC35,0))","v":0},{"$f":"IF(ISBLANK(B35),\"\",BY128/43560)","v":""},{"$f":"IF(ISBLANK(B35),\"\",IF(E61=\"bury in place\",IF(BJ35+BM35<CoverOverSlab,ROUND((BY128*((CoverOverSlab-BM35)/12))/27,CubesRounding),ROUND((BY128*(BJ35/12))/27,0)),ROUND((BY128*(BJ35/12))/27,CubesRounding)))","v":""},{"$f":"IF(ISBLANK(B35),0,EZ128)","v":0},{"$f":"IF(ISBLANK(B35),0,FO128)","v":0},{"$f":"IF(ISBLANK(B35),0,GD128)","v":0},{"$f":"IF(ISBLANK(BI35),BZ128,BI35)","v":0},{"$f":"ROUND((CE128*43560*(BM35/12))/27,CubesRounding)","v":0},{"$f":"IF(RIGHT(CI128,5)=\"Truck\",CY128,IF(CI128=\"Scraper Dozer\",DN128,IF(CI128=\"Tandem Scraper\",EC128,0)))","v":0},{"$f":"IF(RIGHT(CJ128,5)=\"Truck\",EV128,IF(CJ128=\"Scraper Dozer\",FK128,IF(CJ128=\"Tandem Scraper\",FZ128,0)))","v":0},{"$f":"IF(OR(C128=0,C128=\"\",ISBLANK(B35)),0,IF(ISBLANK(G61),\"Cover Material!\",IF(ISBLANK(H61),\"Select Fleet\",H61)))","v":0},{"$f":"IF(OR(ISBLANK(B35),L128=\"\",ISBLANK(B35)),0,IF(ISBLANK(K61),\"Material Type!\",IF(ISBLANK(L61),\"Select Fleet\",L61)))","v":0},{"$f":"ABS(BL35)","v":0},{"$f":"IF(BD61=0,0,ROUND($BK35/(INDEX(INDIRECT(BD61&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BD61&\"TruckLoadedWeight\"),0),MATCH(IF($CK128-INDIRECT(BD61&\"TruckRollingResistance\")<0,0,$CK128-INDIRECT(BD61&\"TruckRollingResistance\")),INDIRECT(BD61&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BD61=0,0,ROUND($BK35/(INDEX(INDIRECT(BD61&\"TruckSpeedTable\"),MATCH(G61,HaulMaterials,0),MATCH(IF($CK128-INDIRECT(BD61&\"TruckRollingResistance\")<0,0,$CK128-INDIRECT(BD61&\"TruckRollingResistance\")),INDIRECT(BD61&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BD61=0,0,ROUND(BH128/(INDEX(INDIRECT(BJ128&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BJ128&\"TruckLoadedWeight\"),0),MATCH(IF(BI128-INDIRECT(BJ128&\"TruckRollingResistance\")<0,0,BI128+INDIRECT(BJ128&\"TruckRollingResistance\")),INDIRECT(BJ128&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BD61=0,0,ROUND(BH128/(INDEX(INDIRECT(BJ128&\"TruckSpeedTable\"),MATCH(BG128,HaulMaterials,0),MATCH(IF(BI128-INDIRECT(BJ128&\"TruckRollingResistance\")<0,0,BI128-INDIRECT(BJ128&\"TruckRollingResistance\")),INDIRECT(BJ128&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF($BL35>=0,CN128,CO128)","v":0},{"$f":"IF($BL35>=0,CM128,CL128)","v":0},{"$f":"CP128+CQ128","v":0},{"$f":"IF(BD61=0,0,INDIRECT(BD61&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BD61=0,0,INDIRECT(BD61&\"TruckManuverDump\"))","v":0},{"$f":"IF(BD61=0,0,INDIRECT(BD61&IF(INDIRECT(BD61&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(I61),NOT(ISNUMBER(I61)),I61=\"\"),SUM(CR128:CU128),I61)","v":0},{"$f":"IF(CU128=0,0,IF(OR(ISBLANK(J61),NOT(ISNUMBER(J61)),J61=\"\"),IF((CV128-CU128)/CU128<=1,2,ROUNDUP((CV128-CU128)/CU128,0)),J61))","v":0},{"$f":"IF(BD61=0,0,ROUND((60/CV128)*INDIRECT(BD61&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BD61=0,0,ROUND(CW128*CX128*TruckOperator*INDIRECT(BD61&\"TruckJobEfficiency\")*INDIRECT(BD61&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(CY128=0,0,IF(ROUND($CA128/CY128,2)<1,1,ROUND($CA128/CY128,HoursRounding)))","v":0},{"$f":"IF(BD61=0,0,ROUND(CZ128*((CW128*INDIRECT(BD61&\"TruckEquipRate\"))+INDIRECT(BD61&\"LoaderEquipRate\")+INDIRECT(BD61&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BD61=0,0,ROUND(CZ128*((CW128*INDIRECT(BD61&\"TruckLaborRate\"))+INDIRECT(BD61&\"LoaderLaborRate\")+INDIRECT(BD61&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"DA128+DB128","v":0},{"$f":"ROUND($BK35/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($CK128-HaulScraperRollingResistance<0,0,$CK128-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BG128=0,0,ROUND($BK35/(INDEX(HaulScraperSpeedTable,MATCH(BG128,HaulMaterials,0)+1,MATCH(IF($CK128-HaulScraperRollingResistance<0,0,$CK128-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(($BK35/VLOOKUP($CK128+HaulScraperRollingResistance,HaulScraperUHEmptyArray,8,1))^(1/VLOOKUP($CK128+HaulScraperRollingResistance,HaulScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(BH128/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BI128-HaulScraperRollingResistance<0,0,BI128+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BG128=0,0,ROUND(BH128/(INDEX(HaulScraperUHSpeedTable,MATCH(BG128,HaulMaterials,0),MATCH(IF(BI128-HaulScraperRollingResistance<0,0,BI128+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF($BL35>=0,DE128,DD128)","v":0},{"$f":"DH128+DI128","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(I61),NOT(ISNUMBER(I61)),I61=\"\"),DJ128+DK128,I61)","v":1.2},{"$f":"IF(ISBLANK(J61),IF(TRUNC(DJ128/DK128,0)<1,1,ROUND(DJ128/DK128,0)+1),J61)","v":1},{"$f":"ROUND((60/(DL128)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DM128,CubesRounding)","v":1204},{"$f":"IF(ROUND($CA128/DN128,2)<1,1,ROUND($CA128/DN128,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(DO128*((DM128*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(DO128*((DM128*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DP128+DQ128","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BK35/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($CK128-TandemScraperRollingResistance<0,0,$CK128-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BG128=0,0,ROUND($BK35/(INDEX(TandemScraperSpeedTable,MATCH(BG128,HaulMaterials,0)+1,MATCH(IF($CK128-TandemScraperRollingResistance<0,0,$CK128-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BH128/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BI128-TandemScraperRollingResistance<0,0,BI128+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BG128=0,0,ROUND(BH128/(INDEX(TandemScraperUHSpeedTable,MATCH(BG128,HaulMaterials,0),MATCH(IF(BI128-TandemScraperRollingResistance<0,0,BS128+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF($BL35>=0,DU128,DV128)","v":0},{"$f":"IF($BL35>=0,DT128,DS128)","v":0},{"$f":"DW128+DX128","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(I61),NOT(ISNUMBER(I61)),I61=\"\"),DY128+DZ128,I61)","v":1.1000000000000001},{"$f":"IF(ISBLANK(J61),IF(TRUNC(DY128/DZ128,0)<2,2,TRUNC(DY128/DZ128,0)+IF(MOD(TRUNC(DY128/DZ128,0),2),1,0)),J61)","v":2},{"$f":"ROUND((60/(DY128+DZ128)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EB128,CubesRounding)","v":2626},{"$f":"IF(ROUND($CA128/EC128,2)<1,1,ROUND($CA128/EC128,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(ED128*((EB128*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(ED128*((EB128*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"EE128+EF128","v":{"$error":"#VALUE!"}},{"$f":"ABS(BO35)","v":0},{"$f":"IF(BT128=0,0,ROUND(BR128/(INDEX(INDIRECT(BT128&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BT128&\"TruckLoadedWeight\"),0),MATCH(IF($EH128-INDIRECT(BT128&\"TruckRollingResistance\")<0,0,$EH128-INDIRECT(BT128&\"TruckRollingResistance\")),INDIRECT(BT128&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BT128=0,0,ROUND(BR128/(INDEX(INDIRECT(BT128&\"TruckSpeedTable\"),MATCH(BQ128,HaulMaterials,0),MATCH(IF($EH128-INDIRECT(BT128&\"TruckRollingResistance\")<0,0,$EH128-INDIRECT(BT128&\"TruckRollingResistance\")),INDIRECT(BT128&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BT128=0,0,ROUND(BR128/(INDEX(INDIRECT(BT128&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BT128&\"TruckLoadedWeight\"),0),MATCH(IF(EH128-INDIRECT(BT128&\"TruckRollingResistance\")<0,0,EH128+INDIRECT(BT128&\"TruckRollingResistance\")),INDIRECT(BT128&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BT128=0,0,ROUND(BR128/(INDEX(INDIRECT(BT128&\"TruckUHSpeedTable\"),MATCH(BQ128,HaulMaterials,0),MATCH(IF(EH128-INDIRECT(BT128&\"TruckRollingResistance\")<0,0,EH128+INDIRECT(BT128&\"TruckRollingResistance\")),INDIRECT(BT128&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF($BO35>=0,EK128,EL128)","v":0},{"$f":"IF($BO35>=0,EJ128,EI128)","v":0},{"$f":"EM128+EN128","v":0},{"$f":"IF(BT128=0,0,INDIRECT(BT128&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BT128=0,0,INDIRECT(BT128&\"TruckManuverDump\"))","v":0},{"$f":"IF(BT128=0,0,INDIRECT(BT128&IF(INDIRECT(BT128&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(M61),NOT(ISNUMBER(M61)),M61=\"\"),SUM(EO128:ER128),M61)","v":0},{"$f":"IF(ER128=0,0,IF(OR(N61=\"\",ISBLANK(N61)),IF((ES128-ER128)/ER128<=1,2,ROUNDUP((ES128-ER128)/ER128,0)),N61))","v":0},{"$f":"IF(BT128=0,0,ROUND((60/ES128)*INDIRECT(BT128&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BT128=0,0,ROUND(ET128*EU128*TruckOperator*INDIRECT(BT128&\"TruckJobEfficiency\")*INDIRECT(BT128&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(EV128=0,0,IF(ROUND($CF128/EV128,2)<1,1,ROUND($CF128/EV128,HoursRounding)))","v":0},{"$f":"IF(BT128=0,0,ROUND(EW128*((ET128*INDIRECT(BT128&\"TruckEquipRate\"))+INDIRECT(BT128&\"LoaderEquipRate\")+INDIRECT(BT128&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BT128=0,0,ROUND(EW128*((ET128*INDIRECT(BT128&\"TruckLaborRate\"))+INDIRECT(BT128&\"LoaderLaborRate\")+INDIRECT(BT128&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"EX128+EY128","v":0},{"$f":"ROUND(BN35/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($EH128-HaulScraperRollingResistance<0,0,$EH128-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BQ128=0,0,ROUND(BR128/(INDEX(HaulScraperSpeedTable,MATCH(BQ128,HaulMaterials,0)+1,MATCH(IF($EH128-HaulScraperRollingResistance<0,0,$EH128-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BR128/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EH128-HaulScraperRollingResistance<0,0,EH128+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BQ128=0,0,ROUND(BR128/(INDEX(HaulScraperUHSpeedTable,MATCH(BQ128,HaulMaterials,0),MATCH(IF(EH128-HaulScraperRollingResistance<0,0,EH128+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF($BO35>=0,FC128,FD128)","v":0},{"$f":"IF($BO35>=0,FB128,FA128)","v":0},{"$f":"FE128+FF128","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(M61),NOT(ISNUMBER(M61)),M61=\"\"),FG128+FH128,M61)","v":1.2},{"$f":"IF(ISBLANK(N61),IF(TRUNC(FG128/FH128,0)<1,1,ROUND(FG128/FH128,0)+1),N61)","v":1},{"$f":"ROUND((60/(FG128+FH128)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*FJ128,CubesRounding)","v":1204},{"$f":"IF(ROUND($CF128/FK128,2)<1,1,ROUND($CF128/FK128,HoursRounding))","v":1},{"$f":"ROUND(FL128*((FJ128*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":879},{"$f":"ROUND(FL128*((FJ128*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":181},{"$f":"FM128+FN128","v":1060},{"$f":"ROUND(BN35/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($EH128-TandemScraperRollingResistance<0,0,$EH128-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BQ128=0,0,ROUND(BR128/(INDEX(TandemScraperSpeedTable,MATCH(BQ128,HaulMaterials,0)+1,MATCH(IF($EH128-TandemScraperRollingResistance<0,0,$EH128-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BR128/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EH128-TandemScraperRollingResistance<0,0,EH128+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BQ128=0,0,ROUND(BR128/(INDEX(TandemScraperUHSpeedTable,MATCH(BQ128,HaulMaterials,0),MATCH(IF(EH128-TandemScraperRollingResistance<0,0,EH128+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF($BO35>=0,FR128,FS128)","v":0},{"$f":"IF($BO35>=0,FQ128,FP128)","v":0},{"$f":"FT128+FU128","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(M61),NOT(ISNUMBER(M61)),M61=\"\"),FV128+FW128,M61)","v":1.1000000000000001},{"$f":"IF(ISBLANK(N61),IF(TRUNC(FV128/FW128,0)<2,2,TRUNC(FV128/FW128,0)+IF(MOD(TRUNC(FV128/FW128,0),2),1,0)),N61)","v":2},{"$f":"ROUND((60/(FV128+FW128)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*FY128,CubesRounding)","v":2626},{"$f":"IF(ROUND($CF128/FZ128,2)<1,1,ROUND($CF128/FZ128,HoursRounding))","v":1},{"$f":"ROUND(GA128*((FY128*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(GA128*((FY128*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"GB128+GC128","v":846}]
[1,"Lime Silo","","","","","",0,0,0,0,35,"725C2/966M/D6T",9.01,4,375,1,328,758,1086,{"$f":"IF(AND(I129=0,R129=0),0,I129+R129)","v":328},{"$f":"IF(AND(J129=0,S129=0),0,J129+S129)","v":758},{"$f":"IF(SUM(U129:V129)=0,0,SUM(U129:V129))","v":1086},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RIGHT(BK129,5)=\"Truck\",CV129,IF(BK129=\"Scraper Dozer\",DL129,IF(BK129=\"Tandem Scraper\",EA129,0)))","v":0},{"$f":"IF(RIGHT(BK129,5)=\"Truck\",CY129,IF(BK129=\"Scraper Dozer\",DN129,IF(BK129=\"Tandem Scraper\",EC129,0)))","v":0},{"$f":"IF(RIGHT(BK129,5)=\"Truck\",CW129,IF(BK129=\"Scraper Dozer\",DM129,IF(BK129=\"Tandem Scraper\",EB129,0)))","v":0},{"$f":"BI36","v":1.0999999999999999E-2},0,{"$f":"ROUND((BE129*43620*(1/12)*BD129)/27,0)","v":0},{"$f":"G62","v":0},0,0,{"$f":"BD62","v":0},{"$f":"H62","v":0},{"$f":"IF(RIGHT(BU129,5)=\"Truck\",ES129,IF(BU129=\"Scraper Dozer\",FI129,IF(BU129=\"Tandem Scraper\",FX129,0)))","v":9.01},{"$f":"IF(RIGHT(BU129,5)=\"Truck\",EV129,IF(BU129=\"Scraper Dozer\",FK129,IF(BU129=\"Tandem Scraper\",FZ129,0)))","v":375},{"$f":"IF(RIGHT(BU129,5)=\"Truck\",ET129,IF(BU129=\"Scraper Dozer\",FJ129,IF(BU129=\"Tandem Scraper\",FY129,0)))","v":4},24,77547,{"$f":"K62","v":"Alluvium"},{"$f":"BN36","v":5100},5,{"$f":"BE62","v":"Small"},{"$f":"L62","v":"Small Truck"},0,1060,846,480,1.1019283746556474E-2,0,1086,2482,1520,1.0999999999999999E-2,35,{"$f":"IF(RIGHT(CI129,5)=\"Truck\",CY129,IF(CI129=\"Scraper Dozer\",DN129,IF(CI129=\"Tandem Scraper\",EC129,0)))","v":0},{"$f":"IF(RIGHT(CJ129,5)=\"Truck\",EV129,IF(CJ129=\"Scraper Dozer\",FK129,IF(CJ129=\"Tandem Scraper\",FZ129,0)))","v":375},0,"Small Truck",0,0,0,0,0,0,0,{"$f":"CP129+CQ129","v":0},0,0,0,0,0,0,0,{"$f":"IF(CY129=0,0,IF(ROUND($CA129/CY129,2)<1,1,ROUND($CA129/CY129,HoursRounding)))","v":0},0,0,{"$f":"DA129+DB129","v":0},0,0,0,{"$f":"ROUND(BH129/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BI129-HaulScraperRollingResistance<0,0,BI129+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BG129=0,0,ROUND(BH129/(INDEX(HaulScraperUHSpeedTable,MATCH(BG129,HaulMaterials,0),MATCH(IF(BI129-HaulScraperRollingResistance<0,0,BI129+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},0,{"$f":"DH129+DI129","v":0},1.2,1.2,1,{"$f":"ROUND((60/(DL129)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DM129,CubesRounding)","v":1204},{"$f":"IF(ROUND($CA129/DN129,2)<1,1,ROUND($CA129/DN129,HoursRounding))","v":1},{"$f":"ROUND(DO129*((DM129*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":879},{"$f":"ROUND(DO129*((DM129*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":181},{"$f":"DP129+DQ129","v":1060},0,0,{"$f":"ROUND(BH129/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BI129-TandemScraperRollingResistance<0,0,BI129+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BG129=0,0,ROUND(BH129/(INDEX(TandemScraperUHSpeedTable,MATCH(BG129,HaulMaterials,0),MATCH(IF(BI129-TandemScraperRollingResistance<0,0,BS129+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},0,0,{"$f":"DW129+DX129","v":0},1.1000000000000001,1.1000000000000001,2,{"$f":"ROUND((60/(DY129+DZ129)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EB129,CubesRounding)","v":2626},{"$f":"IF(ROUND($CA129/EC129,2)<1,1,ROUND($CA129/EC129,HoursRounding))","v":1},{"$f":"ROUND(ED129*((EB129*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(ED129*((EB129*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":181},{"$f":"EE129+EF129","v":846},5,{"$f":"IF(BT129=0,0,ROUND(BR129/(INDEX(INDIRECT(BT129&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BT129&\"TruckLoadedWeight\"),0),MATCH(IF($EH129-INDIRECT(BT129&\"TruckRollingResistance\")<0,0,$EH129-INDIRECT(BT129&\"TruckRollingResistance\")),INDIRECT(BT129&\"TruckDownhillSlopes\"),-1))*88),2))","v":1.93},{"$f":"IF(BT129=0,0,ROUND(BR129/(INDEX(INDIRECT(BT129&\"TruckSpeedTable\"),MATCH(BQ129,HaulMaterials,0),MATCH(IF($EH129-INDIRECT(BT129&\"TruckRollingResistance\")<0,0,$EH129-INDIRECT(BT129&\"TruckRollingResistance\")),INDIRECT(BT129&\"TruckDownhillSlopes\"),-1))*88),2))","v":2.27},{"$f":"IF(BT129=0,0,ROUND(BR129/(INDEX(INDIRECT(BT129&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BT129&\"TruckLoadedWeight\"),0),MATCH(IF(EH129-INDIRECT(BT129&\"TruckRollingResistance\")<0,0,EH129+INDIRECT(BT129&\"TruckRollingResistance\")),INDIRECT(BT129&\"TruckUHSlopes\"),-1))*88),2))","v":2.84},{"$f":"IF(BT129=0,0,ROUND(BR129/(INDEX(INDIRECT(BT129&\"TruckUHSpeedTable\"),MATCH(BQ129,HaulMaterials,0),MATCH(IF(EH129-INDIRECT(BT129&\"TruckRollingResistance\")<0,0,EH129+INDIRECT(BT129&\"TruckRollingResistance\")),INDIRECT(BT129&\"TruckUHSlopes\"),-1))*88),2))","v":5},2.84,2.27,{"$f":"EM129+EN129","v":5.1099999999999994},{"$f":"IF(BT129=0,0,INDIRECT(BT129&\"TruckManuverLoad\"))","v":0.7},{"$f":"IF(BT129=0,0,INDIRECT(BT129&\"TruckManuverDump\"))","v":1.1000000000000001},{"$f":"IF(BT129=0,0,INDIRECT(BT129&IF(INDIRECT(BT129&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":2.1},9.01,4,{"$f":"IF(BT129=0,0,ROUND((60/ES129)*INDIRECT(BT129&\"TruckAvgCapacity\"),CubesRounding))","v":113},{"$f":"IF(BT129=0,0,ROUND(ET129*EU129*TruckOperator*INDIRECT(BT129&\"TruckJobEfficiency\")*INDIRECT(BT129&\"TruckAltitudeDeration\"),CubesRounding))","v":375},{"$f":"IF(EV129=0,0,IF(ROUND($CF129/EV129,2)<1,1,ROUND($CF129/EV129,HoursRounding)))","v":1},{"$f":"IF(BT129=0,0,ROUND(EW129*((ET129*INDIRECT(BT129&\"TruckEquipRate\"))+INDIRECT(BT129&\"LoaderEquipRate\")+INDIRECT(BT129&\"TruckDozerEquipRate\")),0))","v":758},{"$f":"IF(BT129=0,0,ROUND(EW129*((ET129*INDIRECT(BT129&\"TruckLaborRate\"))+INDIRECT(BT129&\"LoaderLaborRate\")+INDIRECT(BT129&\"TruckDozerLaborRate\")),0))","v":328},{"$f":"EX129+EY129","v":1086},1.93,{"$f":"IF(BQ129=0,0,ROUND(BR129/(INDEX(HaulScraperSpeedTable,MATCH(BQ129,HaulMaterials,0)+1,MATCH(IF($EH129-HaulScraperRollingResistance<0,0,$EH129-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":2.23},{"$f":"ROUND(BR129/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EH129-HaulScraperRollingResistance<0,0,EH129+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":3.31},{"$f":"IF(BQ129=0,0,ROUND(BR129/(INDEX(HaulScraperUHSpeedTable,MATCH(BQ129,HaulMaterials,0),MATCH(IF(EH129-HaulScraperRollingResistance<0,0,EH129+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":5.17},3.31,2.23,{"$f":"FE129+FF129","v":5.54},1.2,6.74,6,{"$f":"ROUND((60/(FG129+FH129)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*FJ129,CubesRounding)","v":1286},{"$f":"IF(ROUND($CF129/FK129,2)<1,1,ROUND($CF129/FK129,HoursRounding))","v":1},{"$f":"ROUND(FL129*((FJ129*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":2000},{"$f":"ROUND(FL129*((FJ129*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":482},{"$f":"FM129+FN129","v":2482},1.93,{"$f":"IF(BQ129=0,0,ROUND(BR129/(INDEX(TandemScraperSpeedTable,MATCH(BQ129,HaulMaterials,0)+1,MATCH(IF($EH129-TandemScraperRollingResistance<0,0,$EH129-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":1.93},{"$f":"ROUND(BR129/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EH129-TandemScraperRollingResistance<0,0,EH129+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":1.99},{"$f":"IF(BQ129=0,0,ROUND(BR129/(INDEX(TandemScraperUHSpeedTable,MATCH(BQ129,HaulMaterials,0),MATCH(IF(EH129-TandemScraperRollingResistance<0,0,EH129+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":3.81},1.99,1.93,{"$f":"FT129+FU129","v":3.92},1.1000000000000001,5.0199999999999996,4,{"$f":"ROUND((60/(FV129+FW129)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*FY129,CubesRounding)","v":1151},{"$f":"IF(ROUND($CF129/FZ129,2)<1,1,ROUND($CF129/FZ129,HoursRounding))","v":1},{"$f":"ROUND(GA129*((FY129*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":1219},{"$f":"ROUND(GA129*((FY129*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":301},{"$f":"GB129+GC129","v":1520}]
[2,"CN Pond Pumphouse","","","","","",0,0,0,0,32,"725C2/966M/D6T",6.5499999999999989,3,388,1,276,619,895,276,619,895,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"BI37","v":0.01},0,0,{"$f":"G63","v":0},0,0,{"$f":"BD63","v":0},{"$f":"H63","v":0},6.5499999999999989,388,3,24,77547,{"$f":"K63","v":"Alluvium"},{"$f":"BN37","v":2640},5,{"$f":"BE63","v":"Small"},{"$f":"L63","v":"Small Truck"},0,1060,846,375,8.6088154269972454E-3,0,895,1628,846,0.01,32,0,388,0,"Small Truck",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,879,181,1060,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,665,181,846,5,1,1.18,1.47,2.59,1.47,1.18,2.65,0.7,1.1000000000000001,2.1,6.5499999999999989,3,156,388,1,619,276,895,1,1.1499999999999999,1.71,2.68,1.71,1.1499999999999999,2.86,1.2,4.0599999999999996,3,1067,1,1327,301,1628,1,1,1.03,1.97,1.03,1,2.0300000000000002,1.1000000000000001,3.1300000000000003,2,923,1,665,181,846]
[3,"Residue Pile Pumphouse","","","","","",0,0,0,0,32,"725C2/966M/D6T",5.8,2,292,1,224,481,705,224,481,705,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.01,0,0,{"$f":"G64","v":0},0,0,{"$f":"BD64","v":0},{"$f":"H64","v":0},5.8,292,2,24,77547,{"$f":"K64","v":"Alluvium"},2500,0,{"$f":"BE64","v":"Small"},{"$f":"L64","v":"Small Truck"},0,1060,846,100,2.295684113865932E-3,0,705,1628,846,0.01,32,0,292,0,"Small Truck",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,879,181,1060,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,665,181,846,0,0.95,0.95,0.95,0.95,0.95,0.95,1.9,0.7,1.1000000000000001,2.1,5.8,2,176,292,1,481,224,705,0.95,0.95,0.95,0.95,0.95,0.95,1.9,1.2,3.0999999999999996,3,1398,1,1327,301,1628,0.95,0.95,0.95,0.95,0.95,0.95,1.9,1.1000000000000001,3,2,963,1,665,181,846]
[4,"","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,879,181,1060,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,665,181,846]
[5,"","","","","","",0,0,0,0,"","","","","",0,0,0,0,{"$f":"IF(AND(I133=0,R133=0),0,I133+R133)","v":0},{"$f":"IF(AND(J133=0,S133=0),0,J133+S133)","v":0},{"$f":"IF(SUM(U133:V133)=0,0,SUM(U133:V133))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RIGHT(BK133,5)=\"Truck\",CV133,IF(BK133=\"Scraper Dozer\",DL133,IF(BK133=\"Tandem Scraper\",EA133,0)))","v":0},{"$f":"IF(RIGHT(BK133,5)=\"Truck\",CY133,IF(BK133=\"Scraper Dozer\",DN133,IF(BK133=\"Tandem Scraper\",EC133,0)))","v":0},{"$f":"IF(RIGHT(BK133,5)=\"Truck\",CW133,IF(BK133=\"Scraper Dozer\",DM133,IF(BK133=\"Tandem Scraper\",EB133,0)))","v":0},0,0,{"$f":"ROUND((BE133*43620*(1/12)*BD133)/27,0)","v":0},{"$f":"G66","v":0},0,0,{"$f":"BD66","v":0},{"$f":"H66","v":0},{"$f":"IF(RIGHT(BU133,5)=\"Truck\",ES133,IF(BU133=\"Scraper Dozer\",FI133,IF(BU133=\"Tandem Scraper\",FX133,0)))","v":0},{"$f":"IF(RIGHT(BU133,5)=\"Truck\",EV133,IF(BU133=\"Scraper Dozer\",FK133,IF(BU133=\"Tandem Scraper\",FZ133,0)))","v":0},{"$f":"IF(RIGHT(BU133,5)=\"Truck\",ET133,IF(BU133=\"Scraper Dozer\",FJ133,IF(BU133=\"Tandem Scraper\",FY133,0)))","v":0},0,0,{"$f":"K66","v":0},0,0,{"$f":"BE66","v":0},{"$f":"L66","v":0},0,0,0,0,"","",0,0,0,0,0,{"$f":"IF(RIGHT(CI133,5)=\"Truck\",CY133,IF(CI133=\"Scraper Dozer\",DN133,IF(CI133=\"Tandem Scraper\",EC133,0)))","v":0},{"$f":"IF(RIGHT(CJ133,5)=\"Truck\",EV133,IF(CJ133=\"Scraper Dozer\",FK133,IF(CJ133=\"Tandem Scraper\",FZ133,0)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CP133+CQ133","v":0},0,0,0,0,0,0,0,{"$f":"IF(CY133=0,0,IF(ROUND($CA133/CY133,2)<1,1,ROUND($CA133/CY133,HoursRounding)))","v":0},0,0,{"$f":"DA133+DB133","v":0},0,0,0,0,0,0,{"$f":"DH133+DI133","v":0},1.2,1.2,1,1204,{"$f":"IF(ROUND($CA133/DN133,2)<1,1,ROUND($CA133/DN133,HoursRounding))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"DP133+DQ133","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,{"$f":"DW133+DX133","v":0},1.1000000000000001,1.1000000000000001,2,2626,{"$f":"IF(ROUND($CA133/EC133,2)<1,1,ROUND($CA133/EC133,HoursRounding))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EE133+EF133","v":{"$error":"#VALUE!"}},0,{"$f":"IF(BT133=0,0,ROUND(BR133/(INDEX(INDIRECT(BT133&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BT133&\"TruckLoadedWeight\"),0),MATCH(IF($EH133-INDIRECT(BT133&\"TruckRollingResistance\")<0,0,$EH133-INDIRECT(BT133&\"TruckRollingResistance\")),INDIRECT(BT133&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},0,{"$f":"IF(BT133=0,0,ROUND(BR133/(INDEX(INDIRECT(BT133&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BT133&\"TruckLoadedWeight\"),0),MATCH(IF(EH133-INDIRECT(BT133&\"TruckRollingResistance\")<0,0,EH133+INDIRECT(BT133&\"TruckRollingResistance\")),INDIRECT(BT133&\"TruckUHSlopes\"),-1))*88),2))","v":0},0,0,0,{"$f":"EM133+EN133","v":0},{"$f":"IF(BT133=0,0,INDIRECT(BT133&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BT133=0,0,INDIRECT(BT133&\"TruckManuverDump\"))","v":0},{"$f":"IF(BT133=0,0,INDIRECT(BT133&IF(INDIRECT(BT133&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},0,0,{"$f":"IF(BT133=0,0,ROUND((60/ES133)*INDIRECT(BT133&\"TruckAvgCapacity\"),CubesRounding))","v":0},0,{"$f":"IF(EV133=0,0,IF(ROUND($CF133/EV133,2)<1,1,ROUND($CF133/EV133,HoursRounding)))","v":0},{"$f":"IF(BT133=0,0,ROUND(EW133*((ET133*INDIRECT(BT133&\"TruckEquipRate\"))+INDIRECT(BT133&\"LoaderEquipRate\")+INDIRECT(BT133&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BT133=0,0,ROUND(EW133*((ET133*INDIRECT(BT133&\"TruckLaborRate\"))+INDIRECT(BT133&\"LoaderLaborRate\")+INDIRECT(BT133&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"EX133+EY133","v":0},0,0,0,0,0,0,{"$f":"FE133+FF133","v":0},1.2,1.2,1,1204,{"$f":"IF(ROUND($CF133/FK133,2)<1,1,ROUND($CF133/FK133,HoursRounding))","v":1},879,181,{"$f":"FM133+FN133","v":1060},0,0,0,0,0,0,{"$f":"FT133+FU133","v":0},1.1000000000000001,1.1000000000000001,2,2626,{"$f":"IF(ROUND($CF133/FZ133,2)<1,1,ROUND($CF133/FZ133,HoursRounding))","v":1},665,181,{"$f":"GB133+GC133","v":846}]
[{"$f":"A41","v":6},{"$f":"IF(ISBLANK(B41),\"\",B41)","v":""},"","",{"$f":"IF(OR(ISBLANK(B41),C134=\"\",C134=0),\"\",IF(OR(ISBLANK(S41),ISBLANK(T41)),\"Haul Info\",IF(G67=0,\"Select Material\",IF(H67=0,\"Select Fleet\",BA134))))","v":""},{"$f":"IF(OR(C134=0,C134=\"\",ISBLANK(B41)),\"\",IF(ISBLANK(G67),\"Cover Material!\",IF(ISBLANK(H67),\"Select Fleet\",BC134)))","v":""},"",{"$f":"IF(OR(C134=0,C134=\"\",ISBLANK(B41)),0,IF(ISBLANK(G67),\"Cover Material!\",IF(ISBLANK(H67),\"Select Fleet\",ROUND(IF(RIGHT(CI134,5)=\"Truck\",CZ134,IF(CI134=\"Scraper Dozer\",DO134,IF(CI134=\"Tandem Scraper\",ED134,\"\"))),0))))","v":0},{"$f":"IF(OR(ISBLANK(B41),ISBLANK(G67),ISBLANK(H67),ISTEXT(H134)),0,IF(RIGHT(CI134,5)=\"Truck\",DB134,IF(CI134=\"Scraper Dozer\",DQ134,IF(CI134=\"Tandem Scraper\",EF134,0))))","v":0},{"$f":"IF(OR(ISBLANK(B41),ISBLANK(G67),ISBLANK(H67),ISTEXT(H134)),0,IF(RIGHT(CI134,5)=\"Truck\",DA134,IF(CI134=\"Scraper Dozer\",DP134,IF(CI134=\"Tandem Scraper\",EE134,0))))","v":0},{"$f":"IF(OR(ISBLANK(B41),ISBLANK(G67),ISBLANK(H67)),0,IF(C134=\"None required\",0,SUM(I134:J134)))","v":0},"","",{"$f":"IF(OR(ISBLANK(B41),L134=\"\",L134=0),\"\",IF(OR(ISBLANK(V41),ISBLANK(W41)),\"Haul Info\",IF(K67=0,\"Select Material\",IF(L67=0,\"Select Fleet\",BL134))))","v":""},{"$f":"IF(OR(ISBLANK(B41),L134=0,L134=\"\",ISBLANK(CE134)),\"\",IF(ISBLANK(K67),\"Material Type!\",IF(ISBLANK(L67),\"Select Fleet\",BN134)))","v":""},"",{"$f":"IF(OR(ISBLANK(B41),L134=0,L134=\"\",ISBLANK(CE134)),0,IF(ISBLANK(K67),\"Material Type!\",IF(ISBLANK(L67),\"Select Fleet\",IF(RIGHT(CJ134,5)=\"Truck\",EW134,IF(CJ134=\"Scraper Dozer\",FL134,IF(CJ134=\"Tandem Scraper\",GA134,\"\"))))))","v":0},{"$f":"IF(OR(ISBLANK(B41),ISBLANK(CE134),ISBLANK(K67),ISBLANK(L67),ISBLANK(Q134)),0,IF(RIGHT(CJ134,5)=\"Truck\",EY134,IF(CJ134=\"Scraper Dozer\",FN134,IF(CJ134=\"Tandem Scraper\",GC134,0))))","v":0},{"$f":"IF(OR(ISBLANK(B41),ISBLANK(CE134),ISBLANK(K67),ISBLANK(L67),ISBLANK(Q134)),0,IF(RIGHT(CJ134,5)=\"Truck\",EX134,IF(CJ134=\"Scraper Dozer\",FM134,IF(CJ134=\"Tandem Scraper\",GB134,0))))","v":0},{"$f":"IF(OR(L134=0,ISBLANK(CE134),ISBLANK(K67),ISBLANK(L67)),0,IF(L134=\"None required\",0,SUM(R134:S134)))","v":0},{"$f":"IF(AND(I134=0,R134=0),0,I134+R134)","v":0},{"$f":"IF(AND(J134=0,S134=0),0,J134+S134)","v":0},{"$f":"IF(SUM(U134:V134)=0,0,SUM(U134:V134))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RIGHT(BK134,5)=\"Truck\",CV134,IF(BK134=\"Scraper Dozer\",DL134,IF(BK134=\"Tandem Scraper\",EA134,0)))","v":0},{"$f":"IF(RIGHT(BK134,5)=\"Truck\",CY134,IF(BK134=\"Scraper Dozer\",DN134,IF(BK134=\"Tandem Scraper\",EC134,0)))","v":0},{"$f":"IF(RIGHT(BK134,5)=\"Truck\",CW134,IF(BK134=\"Scraper Dozer\",DM134,IF(BK134=\"Tandem Scraper\",EB134,0)))","v":0},{"$f":"BI41","v":0},0,{"$f":"ROUND((BE134*43620*(1/12)*BD134)/27,0)","v":0},{"$f":"G67","v":0},{"$f":"ROUND(BK41,0)","v":0},{"$f":"BL41","v":0},{"$f":"BD67","v":0},{"$f":"H67","v":0},{"$f":"IF(RIGHT(BU134,5)=\"Truck\",ES134,IF(BU134=\"Scraper Dozer\",FI134,IF(BU134=\"Tandem Scraper\",FX134,0)))","v":{"$error":"#N/A"}},{"$f":"IF(RIGHT(BU134,5)=\"Truck\",EV134,IF(BU134=\"Scraper Dozer\",FK134,IF(BU134=\"Tandem Scraper\",FZ134,0)))","v":{"$error":"#N/A"}},{"$f":"IF(RIGHT(BU134,5)=\"Truck\",ET134,IF(BU134=\"Scraper Dozer\",FJ134,IF(BU134=\"Tandem Scraper\",FY134,0)))","v":{"$error":"#N/A"}},{"$f":"BM41","v":0},{"$f":"ROUND((BO134*43620*(1/12)*BM41)/27,0)","v":0},{"$f":"K67","v":0},{"$f":"BN41","v":0},0,{"$f":"BE67","v":"Small"},{"$f":"L67","v":"Small Truck"},{"$f":"IF(ISBLANK(B41),0,DC134)","v":0},{"$f":"IF(ISBLANK(B41),0,DR134)","v":0},{"$f":"IF(ISBLANK(B41),0,EG134)","v":0},{"$f":"IF(ISBLANK(B41),0,ROUND(BB41*BC41,0))","v":0},{"$f":"IF(ISBLANK(B41),\"\",BY134/43560)","v":""},"",{"$f":"IF(ISBLANK(B41),0,EZ134)","v":0},{"$f":"IF(ISBLANK(B41),0,FO134)","v":0},{"$f":"IF(ISBLANK(B41),0,GD134)","v":0},{"$f":"IF(ISBLANK(BI41),BZ134,BI41)","v":0},{"$f":"ROUND((CE134*43560*(BM41/12))/27,CubesRounding)","v":0},{"$f":"IF(RIGHT(CI134,5)=\"Truck\",CY134,IF(CI134=\"Scraper Dozer\",DN134,IF(CI134=\"Tandem Scraper\",EC134,0)))","v":0},{"$f":"IF(RIGHT(CJ134,5)=\"Truck\",EV134,IF(CJ134=\"Scraper Dozer\",FK134,IF(CJ134=\"Tandem Scraper\",FZ134,0)))","v":0},{"$f":"IF(OR(C134=0,C134=\"\",ISBLANK(B41)),0,IF(ISBLANK(G67),\"Cover Material!\",IF(ISBLANK(H67),\"Select Fleet\",H67)))","v":0},{"$f":"IF(OR(ISBLANK(B41),L134=\"\",ISBLANK(B41)),0,IF(ISBLANK(K67),\"Material Type!\",IF(ISBLANK(L67),\"Select Fleet\",L67)))","v":0},{"$f":"ABS(BL41)","v":0},{"$f":"IF(BD67=0,0,ROUND($BK41/(INDEX(INDIRECT(BD67&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BD67&\"TruckLoadedWeight\"),0),MATCH(IF($CK134-INDIRECT(BD67&\"TruckRollingResistance\")<0,0,$CK134-INDIRECT(BD67&\"TruckRollingResistance\")),INDIRECT(BD67&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},0,{"$f":"IF(BD67=0,0,ROUND(BH134/(INDEX(INDIRECT(BJ134&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BJ134&\"TruckLoadedWeight\"),0),MATCH(IF(BI134-INDIRECT(BJ134&\"TruckRollingResistance\")<0,0,BI134+INDIRECT(BJ134&\"TruckRollingResistance\")),INDIRECT(BJ134&\"TruckUHSlopes\"),-1))*88),2))","v":0},0,{"$f":"IF($BL41>=0,CN134,CO134)","v":0},{"$f":"IF($BL41>=0,CM134,CL134)","v":0},{"$f":"CP134+CQ134","v":0},{"$f":"IF(BD67=0,0,INDIRECT(BD67&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BD67=0,0,INDIRECT(BD67&\"TruckManuverDump\"))","v":0},{"$f":"IF(BD67=0,0,INDIRECT(BD67&IF(INDIRECT(BD67&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(I67),NOT(ISNUMBER(I67)),I67=\"\"),SUM(CR134:CU134),I67)","v":0},{"$f":"IF(CU134=0,0,IF(OR(ISBLANK(J67),NOT(ISNUMBER(J67)),J67=\"\"),IF((CV134-CU134)/CU134<=1,2,ROUNDUP((CV134-CU134)/CU134,0)),J67))","v":0},{"$f":"IF(BD67=0,0,ROUND((60/CV134)*INDIRECT(BD67&\"TruckAvgCapacity\"),CubesRounding))","v":0},0,{"$f":"IF(CY134=0,0,IF(ROUND($CA134/CY134,2)<1,1,ROUND($CA134/CY134,HoursRounding)))","v":0},{"$f":"IF(BD67=0,0,ROUND(CZ134*((CW134*INDIRECT(BD67&\"TruckEquipRate\"))+INDIRECT(BD67&\"LoaderEquipRate\")+INDIRECT(BD67&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BD67=0,0,ROUND(CZ134*((CW134*INDIRECT(BD67&\"TruckLaborRate\"))+INDIRECT(BD67&\"LoaderLaborRate\")+INDIRECT(BD67&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"DA134+DB134","v":0},0,0,0,0,0,{"$f":"IF($BL41>=0,DE134,DD134)","v":0},{"$f":"DH134+DI134","v":0},1.2,{"$f":"IF(OR(ISBLANK(I67),NOT(ISNUMBER(I67)),I67=\"\"),DJ134+DK134,I67)","v":1.2},{"$f":"IF(ISBLANK(J67),IF(TRUNC(DJ134/DK134,0)<1,1,ROUND(DJ134/DK134,0)+1),J67)","v":1},1204,{"$f":"IF(ROUND($CA134/DN134,2)<1,1,ROUND($CA134/DN134,HoursRounding))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"DP134+DQ134","v":{"$error":"#VALUE!"}},0,0,0,0,{"$f":"IF($BL41>=0,DU134,DV134)","v":0},{"$f":"IF($BL41>=0,DT134,DS134)","v":0},{"$f":"DW134+DX134","v":0},1.1000000000000001,{"$f":"IF(OR(ISBLANK(I67),NOT(ISNUMBER(I67)),I67=\"\"),DY134+DZ134,I67)","v":1.1000000000000001},{"$f":"IF(ISBLANK(J67),IF(TRUNC(DY134/DZ134,0)<2,2,TRUNC(DY134/DZ134,0)+IF(MOD(TRUNC(DY134/DZ134,0),2),1,0)),J67)","v":2},2626,{"$f":"IF(ROUND($CA134/EC134,2)<1,1,ROUND($CA134/EC134,HoursRounding))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EE134+EF134","v":{"$error":"#VALUE!"}},{"$f":"ABS(BO41)","v":0},{"$f":"IF(BT134=0,0,ROUND(BR134/(INDEX(INDIRECT(BT134&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BT134&\"TruckLoadedWeight\"),0),MATCH(IF($EH134-INDIRECT(BT134&\"TruckRollingResistance\")<0,0,$EH134-INDIRECT(BT134&\"TruckRollingResistance\")),INDIRECT(BT134&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$error":"#N/A"},{"$f":"IF(BT134=0,0,ROUND(BR134/(INDEX(INDIRECT(BT134&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BT134&\"TruckLoadedWeight\"),0),MATCH(IF(EH134-INDIRECT(BT134&\"TruckRollingResistance\")<0,0,EH134+INDIRECT(BT134&\"TruckRollingResistance\")),INDIRECT(BT134&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$error":"#N/A"},{"$f":"IF($BO41>=0,EK134,EL134)","v":0},{"$f":"IF($BO41>=0,EJ134,EI134)","v":{"$error":"#N/A"}},{"$f":"EM134+EN134","v":{"$error":"#N/A"}},{"$f":"IF(BT134=0,0,INDIRECT(BT134&\"TruckManuverLoad\"))","v":0.7},{"$f":"IF(BT134=0,0,INDIRECT(BT134&\"TruckManuverDump\"))","v":1.1000000000000001},{"$f":"IF(BT134=0,0,INDIRECT(BT134&IF(INDIRECT(BT134&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":2.1},{"$f":"IF(OR(ISBLANK(M67),NOT(ISNUMBER(M67)),M67=\"\"),SUM(EO134:ER134),M67)","v":{"$error":"#N/A"}},{"$f":"IF(ER134=0,0,IF(OR(N67=\"\",ISBLANK(N67)),IF((ES134-ER134)/ER134<=1,2,ROUNDUP((ES134-ER134)/ER134,0)),N67))","v":{"$error":"#N/A"}},{"$f":"IF(BT134=0,0,ROUND((60/ES134)*INDIRECT(BT134&\"TruckAvgCapacity\"),CubesRounding))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(EV134=0,0,IF(ROUND($CF134/EV134,2)<1,1,ROUND($CF134/EV134,HoursRounding)))","v":{"$error":"#N/A"}},{"$f":"IF(BT134=0,0,ROUND(EW134*((ET134*INDIRECT(BT134&\"TruckEquipRate\"))+INDIRECT(BT134&\"LoaderEquipRate\")+INDIRECT(BT134&\"TruckDozerEquipRate\")),0))","v":{"$error":"#N/A"}},{"$f":"IF(BT134=0,0,ROUND(EW134*((ET134*INDIRECT(BT134&\"TruckLaborRate\"))+INDIRECT(BT134&\"LoaderLaborRate\")+INDIRECT(BT134&\"TruckDozerLaborRate\")),0))","v":{"$error":"#N/A"}},{"$f":"EX134+EY134","v":{"$error":"#N/A"}},0,0,0,0,{"$f":"IF($BO41>=0,FC134,FD134)","v":0},{"$f":"IF($BO41>=0,FB134,FA134)","v":0},{"$f":"FE134+FF134","v":0},1.2,{"$f":"IF(OR(ISBLANK(M67),NOT(ISNUMBER(M67)),M67=\"\"),FG134+FH134,M67)","v":1.2},{"$f":"IF(ISBLANK(N67),IF(TRUNC(FG134/FH134,0)<1,1,ROUND(FG134/FH134,0)+1),N67)","v":1},1204,{"$f":"IF(ROUND($CF134/FK134,2)<1,1,ROUND($CF134/FK134,HoursRounding))","v":1},879,181,{"$f":"FM134+FN134","v":1060},0,0,0,0,{"$f":"IF($BO41>=0,FR134,FS134)","v":0},{"$f":"IF($BO41>=0,FQ134,FP134)","v":0},{"$f":"FT134+FU134","v":0},1.1000000000000001,{"$f":"IF(OR(ISBLANK(M67),NOT(ISNUMBER(M67)),M67=\"\"),FV134+FW134,M67)","v":1.1000000000000001},{"$f":"IF(ISBLANK(N67),IF(TRUNC(FV134/FW134,0)<2,2,TRUNC(FV134/FW134,0)+IF(MOD(TRUNC(FV134/FW134,0),2),1,0)),N67)","v":2},2626,{"$f":"IF(ROUND($CF134/FZ134,2)<1,1,ROUND($CF134/FZ134,HoursRounding))","v":1},665,181,{"$f":"GB134+GC134","v":846}]
[7,"","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"BI42","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,{"$f":"BN42","v":0},0,"Small","Small Truck",0,0,0,0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},0.7,1.1000000000000001,2.1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,1.2,1.2,1,1204,1,879,181,1060,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,665,181,846]
[]
[null,null,{"$f":"IF(SUM(C128:C136)=0,0,SUM(C128:C136))","v":0},null,null,null,null,{"$f":"IF(SUM(H128:H136)=0,0,SUM(H128:H136))","v":0},{"$f":"IF(SUM(I128:I136)=0,0,SUM(I128:I136))","v":0},{"$f":"IF(SUM(J128:J136)=0,0,SUM(J128:J136))","v":0},{"$f":"IF(SUM(K128:K136)=0,0,SUM(K128:K136))","v":0},{"$f":"IF(SUM(L128:L136)=0,0,SUM(L128:L136))","v":99},null,null,null,null,{"$f":"IF(SUM(Q128:Q136)=0,0,SUM(Q128:Q136))","v":3},828,1858,2686,828,1858,2686]
[]
[]
["Building & Foundation - Scarifying/Revegetation Costs"]
[" ",null,null,null,null,null,"Scarifying/Ripping",null,null,"Revegetation",null,null,null,"Total Scarify & Revegation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Parameters",null,null,null,null,null,"Grader Fleet",null,null,null,null,null,"Small Dozer",null,null,null,null,null,"Medium Dozer",null,null,null,null,null,"Large Dozer",null,null,null,null,null,null,"Revegetation"]
[null,"Description\n(required)","Flat Area","Average Long Dimension (ripping distance)","Ripping/ Scarifying Fleet","Scarifying/ Ripping Hours","Scarifying/ Ripping Labor Costs","Scarifying/ Ripping Equipment Cost","Total Scarifying/ Ripping Costs","Revegetation Labor Cost","Revegetation Equipment Cost","Revgetation Material Cost","Total Revegetation Cost","Total \nLabor \nCost","Total \nEquipment \nCost","Total \nMaterial \nCost","Total Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rip?","Final Area Footprint","Average long distance","Area Width","Ripping Fleet","Fleet Size","No. passes","Total Distance","total hours","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","total hours","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","total hours","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","total hours","Equipment Cost","Labor Cost","Total Cost",null,"Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,"hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ac","ft","ft",null,null,null,"ft","hr","$","$","$",null,"ft","hr","$","$","$",null,"ft","hr","$","$","$",null,"ft","hr","$","$","$"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(ISBLANK(B35),\"\",IF(Metric,ROUND(Ac2Ha*BB144,2),BB144))","v":""},{"$f":"IF(ISBLANK(B35),\"\",IF(R61=\"No\",\"\",IF(Metric,ROUND(Ft2M*BH35,0),BH35)))","v":""},{"$f":"IF(OR(ISBLANK(B35),BA144=0,BA144=\"No\"),\"\",IF(BE144=\"\",\"Select Fleet\",IF(RIGHT(BE144,5)=\"Dozer\",INDIRECT(\"Rip\"&BF144&\"Dozer\"),RipGrader)))","v":""},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(R61),R61=\"No\"),0,IF(ISBLANK(S61),\"Select Fleet\",IF(S61=\"Grader\",BI144,IF(S61=\"Small Dozer\",BO144,IF(S61=\"Med Dozer\",BU144,CA144)))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(R61),R61=\"No\",ISBLANK(S61)),0,IF(S61=\"Small Dozer\",BQ144,IF(S61=\"Med Dozer\",BW144,IF(S61=\"Large Dozer\",CC144,BK144))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(R61),R61=\"No\",ISBLANK(S61)),0,IF(S61=\"Small Dozer\",BP144,IF(S61=\"Med Dozer\",BV144,IF(S61=\"Large Dozer\",CB144,BJ144))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(R61),R61=\"No\",ISBLANK(S61)),0,H144+G144)","v":0},{"$f":"IF(OR(O61=\"None\",ISBLANK(O61)),0,CG144)","v":0},{"$f":"IF(OR(O61=\"None\",ISBLANK(O61)),0,CF144)","v":0},{"$f":"IF(OR(ISBLANK(B35),ISERROR(CK144)),0,CK144)","v":0},{"$f":"IF(AND(J144=\"\",K144=\"\",L144=\"\"),0,SUM(J144:L144))","v":0},{"$f":"IF(AND(G144=0,J144=0),0,G144+J144)","v":0},{"$f":"IF(AND(H144=0,K144=0),0,H144+K144)","v":0},{"$f":"L144","v":0},{"$f":"IF(SUM(N144:P144)=0,0,SUM(N144:P144))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R61","v":0},{"$f":"IF(ISBLANK(BI35),IF(BZ128<0.1,0.1,BZ128),IF(ROUND(BI35,1)<0.1,0.1,ROUND(BI35,1)))","v":0.1},{"$f":"IF(ISBLANK(BH35),BB35,BH35)","v":0},{"$f":"IF(OR(ISBLANK(BA144),BA144=0,BA144=\"No\"),0,ROUND(BB144*43560/BC144,0))","v":0},{"$f":"S61","v":0},{"$f":"BF61","v":0},{"$f":"ROUND(BD144/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"BG144*BC144","v":0},{"$f":"IF(ROUND((BH144/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BG144*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),0)<1,1,ROUND((BH144/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BG144*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(BA144),BA144=\"\",BA144=\"No\"),\"\",ROUND(BI144*GraderRipEquipRate,0))","v":216},{"$f":"IF(OR(ISBLANK(BA144),BA144=\"\",BA144=\"No\"),\"\",ROUND(BI144*GraderRipLaborRate,0))","v":60},{"$f":"IF(OR(ISBLANK(BA144),BA144=\"\",BA144=\"No\"),\"\",BJ144+BK144)","v":276},{"$f":"ROUND(BD144/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"IF(OR(ISBLANK(BA144),BA144=\"\",BA144=\"No\"),\"\",BM144*BC144)","v":0},{"$f":"IF(ROUND((BN144/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BM144*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),0)<1,1,ROUND((BN144/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BM144*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(BA144),BA144=\"\",BA144=\"No\"),\"\",ROUND(BO144*SmallDozerRipEquipRate,0))","v":99},{"$f":"IF(OR(ISBLANK(BA144),BA144=\"\",BA144=\"No\"),\"\",ROUND(BO144*SmallDozerRipLaborRate,0))","v":60},{"$f":"BP144+BQ144","v":159},{"$f":"ROUND(BD144/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"BS144*BC144","v":0},{"$f":"IF(ROUND((BT144/INDIRECT(RipMedDozer&\"RippingProd\"))+(BS144*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),0)<1,1,ROUND((BT144/INDIRECT(RipMedDozer&\"RippingProd\"))+(BS144*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(BA144),BA144=\"\",BA144=\"No\"),\"\",ROUND(BU144*MedDozerRipEquipRate,0))","v":111},{"$f":"IF(OR(ISBLANK(BA144),BA144=\"\",BA144=\"No\"),\"\",ROUND(BU144*MedDozerRipLaborRate,0))","v":60},{"$f":"BV144+BW144","v":171},{"$f":"ROUND(BD144/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"BY144*BC144","v":0},{"$f":"IF(ROUND((BZ144/INDIRECT(RipLargeDozer&\"RippingProd\"))+(BY144*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),0)<1,1,ROUND((BZ144/INDIRECT(RipLargeDozer&\"RippingProd\"))+(BY144*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(BA144),BA144=\"\",BA144=\"No\"),\"\",ROUND(CA144*LargeDozerRipEquipRate,0))","v":181},{"$f":"IF(OR(ISBLANK(BA144),BA144=\"\",BA144=\"No\"),\"\",ROUND(CA144*LargeDozerRipLaborRate,0))","v":60},{"$f":"CB144+CC144","v":241},null,{"$f":"IF(OR(O61=\"None\",ISBLANK(O61)),0,IF(BB144<1,SeedEquipBldgFlat,ROUND(SeedEquipBldgFlat*BB144,0)))","v":0},{"$f":"IF(OR(O61=\"None\",ISBLANK(O61)),0,IF(BB144<1,SeedLaborBldgFlat,ROUND(SeedLaborBldgFlat*BB144,0)))","v":0},{"$f":"IF(OR(O61=\"None\",ISBLANK(O61)),0,ROUND(INDEX(SeedMixArray,MATCH(O61,SeedMixes,0),4)*C144,0))","v":0},{"$f":"IF(OR(P61=\"None\",ISBLANK(P61)),0,ROUND(INDEX(MulchArray,MATCH(P61,Mulches,0),4)*C144,0))","v":0},{"$f":"IF(OR(Q61=\"None\",ISBLANK(Q61)),0,ROUND(INDEX(FertilizerArray,MATCH(Q61,Fertilizers,0),4)*C144,0))","v":0},{"$f":"SUM(CH144:CJ144)","v":0},{"$f":"IF(OR(O61=\"None\",ISBLANK(O61)),0,ROUND(CF144+CG144+CK144,0))","v":0}]
[1,"Lime Silo",0.1,30,"D6T",1,60,99,159,175,100,24,{"$f":"IF(AND(J145=\"\",K145=\"\",L145=\"\"),0,SUM(J145:L145))","v":299},{"$f":"IF(AND(G145=0,J145=0),0,G145+J145)","v":235},{"$f":"IF(AND(H145=0,K145=0),0,H145+K145)","v":199},{"$f":"L145","v":24},{"$f":"IF(SUM(N145:P145)=0,0,SUM(N145:P145))","v":458},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R62","v":"Yes"},0.1,30,{"$f":"IF(OR(ISBLANK(BA145),BA145=0,BA145=\"No\"),0,ROUND(BB145*43560/BC145,0))","v":145},{"$f":"S62","v":"Small Dozer"},{"$f":"BF62","v":"Small"},{"$f":"ROUND(BD145/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":15},{"$f":"BG145*BC145","v":450},{"$f":"IF(ROUND((BH145/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BG145*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),0)<1,1,ROUND((BH145/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BG145*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(BA145),BA145=\"\",BA145=\"No\"),\"\",ROUND(BI145*GraderRipEquipRate,0))","v":216},{"$f":"IF(OR(ISBLANK(BA145),BA145=\"\",BA145=\"No\"),\"\",ROUND(BI145*GraderRipLaborRate,0))","v":60},{"$f":"IF(OR(ISBLANK(BA145),BA145=\"\",BA145=\"No\"),\"\",BJ145+BK145)","v":276},{"$f":"ROUND(BD145/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":15},{"$f":"IF(OR(ISBLANK(BA145),BA145=\"\",BA145=\"No\"),\"\",BM145*BC145)","v":450},{"$f":"IF(ROUND((BN145/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BM145*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),0)<1,1,ROUND((BN145/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BM145*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(BA145),BA145=\"\",BA145=\"No\"),\"\",ROUND(BO145*SmallDozerRipEquipRate,0))","v":99},{"$f":"IF(OR(ISBLANK(BA145),BA145=\"\",BA145=\"No\"),\"\",ROUND(BO145*SmallDozerRipLaborRate,0))","v":60},{"$f":"BP145+BQ145","v":159},{"$f":"ROUND(BD145/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":16},{"$f":"BS145*BC145","v":480},{"$f":"IF(ROUND((BT145/INDIRECT(RipMedDozer&\"RippingProd\"))+(BS145*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),0)<1,1,ROUND((BT145/INDIRECT(RipMedDozer&\"RippingProd\"))+(BS145*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(BA145),BA145=\"\",BA145=\"No\"),\"\",ROUND(BU145*MedDozerRipEquipRate,0))","v":111},{"$f":"IF(OR(ISBLANK(BA145),BA145=\"\",BA145=\"No\"),\"\",ROUND(BU145*MedDozerRipLaborRate,0))","v":60},{"$f":"BV145+BW145","v":171},{"$f":"ROUND(BD145/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":14},{"$f":"BY145*BC145","v":420},{"$f":"IF(ROUND((BZ145/INDIRECT(RipLargeDozer&\"RippingProd\"))+(BY145*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),0)<1,1,ROUND((BZ145/INDIRECT(RipLargeDozer&\"RippingProd\"))+(BY145*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(BA145),BA145=\"\",BA145=\"No\"),\"\",ROUND(CA145*LargeDozerRipEquipRate,0))","v":181},{"$f":"IF(OR(ISBLANK(BA145),BA145=\"\",BA145=\"No\"),\"\",ROUND(CA145*LargeDozerRipLaborRate,0))","v":60},{"$f":"CB145+CC145","v":241},null,100,175,24,0,0,{"$f":"SUM(CH145:CJ145)","v":24},299]
[2,"CN Pond Pumphouse",0.1,20,"D6T",1,60,99,159,175,100,24,299,235,199,24,458,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R63","v":"Yes"},0.1,20,218,{"$f":"S63","v":"Small Dozer"},{"$f":"BF63","v":"Small"},22,440,1,216,60,276,22,440,1,99,60,159,25,500,1,111,60,171,20,400,1,181,60,241,null,100,175,24,0,0,24,299]
[3,"Residue Pile Pumphouse",0.1,10,"D6T",1,60,99,159,175,100,24,299,235,199,24,458,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R64","v":"Yes"},0.1,10,436,{"$f":"S64","v":"Small Dozer"},{"$f":"BF64","v":"Small"},45,450,1,216,60,276,44,440,1,99,60,159,49,490,1,111,60,171,41,410,1,181,60,241,null,100,175,24,0,0,24,299]
[4,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,0,0,0,0,0,0,1,216,60,276,0,0,1,99,60,159,0,0,1,111,60,171,0,0,1,181,60,241,null,0,0,0,0,0,0,0]
[5,"","","","",0,0,0,0,0,0,0,{"$f":"IF(AND(J149=\"\",K149=\"\",L149=\"\"),0,SUM(J149:L149))","v":0},{"$f":"IF(AND(G149=0,J149=0),0,G149+J149)","v":0},{"$f":"IF(AND(H149=0,K149=0),0,H149+K149)","v":0},{"$f":"L149","v":0},{"$f":"IF(SUM(N149:P149)=0,0,SUM(N149:P149))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R66","v":0},0.1,0,{"$f":"IF(OR(ISBLANK(BA149),BA149=0,BA149=\"No\"),0,ROUND(BB149*43560/BC149,0))","v":0},{"$f":"S66","v":0},{"$f":"BF66","v":0},0,{"$f":"BG149*BC149","v":0},1,216,60,{"$f":"IF(OR(ISBLANK(BA149),BA149=\"\",BA149=\"No\"),\"\",BJ149+BK149)","v":276},0,{"$f":"IF(OR(ISBLANK(BA149),BA149=\"\",BA149=\"No\"),\"\",BM149*BC149)","v":0},1,99,60,{"$f":"BP149+BQ149","v":159},0,{"$f":"BS149*BC149","v":0},1,111,60,{"$f":"BV149+BW149","v":171},0,{"$f":"BY149*BC149","v":0},1,181,60,{"$f":"CB149+CC149","v":241},null,0,0,0,0,0,{"$f":"SUM(CH149:CJ149)","v":0},0]
[{"$f":"A41","v":6},{"$f":"IF(ISBLANK(B41),\"\",B41)","v":""},"","","",{"$f":"IF(OR(ISBLANK(B41),ISBLANK(R67),R67=\"No\"),0,IF(ISBLANK(S67),\"Select Fleet\",IF(S67=\"Grader\",BI150,IF(S67=\"Small Dozer\",BO150,IF(S67=\"Med Dozer\",BU150,CA150)))))","v":0},{"$f":"IF(OR(ISBLANK(B41),ISBLANK(R67),R67=\"No\",ISBLANK(S67)),0,IF(S67=\"Small Dozer\",BQ150,IF(S67=\"Med Dozer\",BW150,IF(S67=\"Large Dozer\",CC150,BK150))))","v":0},{"$f":"IF(OR(ISBLANK(B41),ISBLANK(R67),R67=\"No\",ISBLANK(S67)),0,IF(S67=\"Small Dozer\",BP150,IF(S67=\"Med Dozer\",BV150,IF(S67=\"Large Dozer\",CB150,BJ150))))","v":0},{"$f":"IF(OR(ISBLANK(B41),ISBLANK(R67),R67=\"No\",ISBLANK(S67)),0,H150+G150)","v":0},{"$f":"IF(OR(O67=\"None\",ISBLANK(O67)),0,CG150)","v":0},{"$f":"IF(OR(O67=\"None\",ISBLANK(O67)),0,CF150)","v":0},{"$f":"IF(OR(ISBLANK(B41),ISERROR(CK150)),0,CK150)","v":0},{"$f":"IF(AND(J150=\"\",K150=\"\",L150=\"\"),0,SUM(J150:L150))","v":0},{"$f":"IF(AND(G150=0,J150=0),0,G150+J150)","v":0},{"$f":"IF(AND(H150=0,K150=0),0,H150+K150)","v":0},{"$f":"L150","v":0},{"$f":"IF(SUM(N150:P150)=0,0,SUM(N150:P150))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R67","v":0},{"$f":"IF(ISBLANK(BI41),IF(BZ134<0.1,0.1,BZ134),IF(ROUND(BI41,1)<0.1,0.1,ROUND(BI41,1)))","v":0.1},{"$f":"IF(ISBLANK(BH41),BB41,BH41)","v":0},{"$f":"IF(OR(ISBLANK(BA150),BA150=0,BA150=\"No\"),0,ROUND(BB150*43560/BC150,0))","v":0},{"$f":"S67","v":0},{"$f":"BF67","v":0},0,{"$f":"BG150*BC150","v":0},1,216,60,{"$f":"IF(OR(ISBLANK(BA150),BA150=\"\",BA150=\"No\"),\"\",BJ150+BK150)","v":276},0,{"$f":"IF(OR(ISBLANK(BA150),BA150=\"\",BA150=\"No\"),\"\",BM150*BC150)","v":0},1,99,60,{"$f":"BP150+BQ150","v":159},0,{"$f":"BS150*BC150","v":0},1,111,60,{"$f":"BV150+BW150","v":171},0,{"$f":"BY150*BC150","v":0},1,181,60,{"$f":"CB150+CC150","v":241},null,0,0,0,0,0,{"$f":"SUM(CH150:CJ150)","v":0},{"$f":"IF(OR(O67=\"None\",ISBLANK(O67)),0,ROUND(CF150+CG150+CK150,0))","v":0}]
[7,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,0,0,0,0,0,0,1,216,60,276,0,0,1,99,60,159,0,0,1,111,60,171,0,0,1,181,60,241,null,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"IF(SUM(C144:C152)=0,0,SUM(C144:C152))","v":0.30000000000000004},null,null,{"$f":"IF(SUM(F144:F152)=0,0,SUM(F144:F152))","v":3},180,297,477,525,300,72,897,705,597,72,1374]

{"sheet":"Other Demo & Equip Removal","index":21,"n_rows":51,"n_cols":53,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"},null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
[{"$f":"\"Other Demoltion and Equipment Removal - \"&CostType&\" Cost Summary\"","v":"Other Demoltion and Equipment Removal - FA Cost Summary"}]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Other Demolition",{"$f":"SUMIF($BA$29:$BA$30,TRUE,O29:O30)","v":0},{"$f":"SUMIF($BA$29:$BA$30,TRUE,P29:P30)","v":0},{"$f":"SUMIF($BA$29:$BA$30,TRUE,Q29:Q30)","v":0},{"$f":"SUM(C12:E12)","v":0}]
[null,"Equipment Removal",{"$f":"SUMIF($BA$29:$BA$30,TRUE,O45:O48)","v":0},{"$f":"SUMIF($BA$29:$BA$30,TRUE,P45:P48)","v":0},0,{"$f":"SUM(C13:E13)","v":0}]
[null,"TOTALS",{"$f":"SUM(C12:C13)","v":0},{"$f":"SUM(D12:D13)","v":0},{"$f":"SUM(E12:E13)","v":0},{"$f":"SUM(F12:F13)","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[]
[]
["Other Demolition"]
["Facility Description"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Quantity","Units","Labor\nUnit Cost","Equipment\nUnit Cost","Material\nUnit Cost","Total \nLabor \nCost","Total \nEquipment \nCost","Total \nMaterial \nCost","Total\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type"]
[-1,null,null,null,null,null,null,null,null,null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},"$","$",{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A29) - ROW($A$28)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(J29),0,J29*L29)","v":0},{"$f":"IF(ISBLANK(J29),0,J29*M29)","v":0},{"$f":"IF(ISBLANK(J29),0,J29*N29)","v":0},{"$f":"IF(ISBLANK(J29),0,SUM(O29:Q29))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I29)))","v":false}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O29:O30)","v":0},{"$f":"SUM(P29:P30)","v":0},{"$f":"SUM(Q29:Q30)","v":0},0]
[]
["Notes:"]
[]
[]
[]
[]
[]
[]
[]
["Equipment & Material Removal"]
["Facility Description"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Quantity","Units","Labor\nUnit Cost","Equipment\nUnit Cost","Material\nUnit Cost","Total \nLabor \nCost","Total \nEquipment \nCost","Total \nMaterial \nCost","Total\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type"]
[-1,null,null,null,null,null,null,null,null,null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},"$","$",{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A45) - ROW($A$44)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(J45),0,J45*L45)","v":0},{"$f":"IF(ISBLANK(J45),0,J45*M45)","v":0},{"$f":"IF(ISBLANK(J45),0,J45*N45)","v":0},{"$f":"IF(ISBLANK(J45),0,SUM(O45:Q45))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I45)))","v":false}]
[{"$f":"ROW(A46) - ROW($A$44)-1","v":1},"Air compressors",null,2000,"Other Site Facilities","Closure","Build./Str.","Public Land","FA",8,"hrs",{"$f":"'Labor Rates'!N36","v":60.21},{"$f":"'Equipment Costs'!E101","v":93.48},0,{"$f":"IF(ISBLANK(J46),0,J46*L46)","v":481.68},{"$f":"IF(ISBLANK(J46),0,J46*M46)","v":747.84},{"$f":"IF(ISBLANK(J46),0,J46*N46)","v":0},{"$f":"IF(ISBLANK(J46),0,SUM(O46:Q46))","v":1229.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I46)))","v":true}]
[2,"Weather Station",null,2000,"Other Site Facilities","Closure","Build./Str.","Public Land","FA",4,"Hrs",{"$f":"L46","v":60.21},{"$f":"M46","v":93.48},0,240.84,373.92,0,614.76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I47)))","v":true}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($J$45:$J$48,L45:L48)","v":722.52},{"$f":"SUMPRODUCT($J$45:$J$48,M45:M48)","v":1121.76},{"$f":"SUMPRODUCT($J$45:$J$48,N45:N48)","v":0},{"$f":"SUM(O45:O48)","v":722.52},{"$f":"SUM(P45:P48)","v":1121.76},{"$f":"SUM(Q45:Q48)","v":0},{"$f":"SUM(R45:R48)","v":1844.28}]
[]
["Notes:"]

{"sheet":"Sediment & Drainage Control","index":22,"n_rows":138,"n_cols":109,"rows_kept":138,"cut":false,"hidden":false,"merged":[[93,13,93,16]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"},null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
[{"$f":"\"Drainage Control - \"&CostType&\" Cost Summary\"","v":"Drainage Control - FA Cost Summary"}]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Diversion Ditch Construction",{"$f":"SUMIF($BA$37:$BA$38,TRUE,G97:G98)","v":0},{"$f":"SUMIF($BA$37:$BA$38,TRUE,H97:H98)","v":0},"N/A ",{"$f":"SUM(C12:E12)","v":0}]
[null,"Diversion Ditch Liner",{"$f":"SUMIF($BA$37:$BA$38,TRUE,J97:J98)","v":0},{"$f":"SUMIF($BA$37:$BA$38,TRUE,K97:K98)","v":0},{"$f":"SUMIF($BA$37:$BA$38,TRUE,L97:L98)","v":0},0]
[null,"Diversion Ditch Rip-Rap",{"$f":"SUMIF($BA$37:$BA$38,TRUE,N97:N98)","v":0},{"$f":"SUMIF($BA$37:$BA$38,TRUE,O97:O98)","v":0},{"$f":"SUMIF($BA$37:$BA$38,TRUE,P97:P98)","v":0},0]
[null,"Diversion Ditch Revegetation",{"$f":"SUMIF($BA$37:$BA$38,TRUE,D108:D109)","v":0},{"$f":"SUMIF($BA$37:$BA$38,TRUE,E108:E109)","v":0},{"$f":"SUMIF($BA$37:$BA$38,TRUE,F108:F109)","v":0},{"$f":"SUM(C15:E15)","v":0}]
[null,"Subtotal Diversion Ditches",{"$f":"SUM(C12:C15)","v":0},{"$f":"SUM(D12:D15)","v":0},{"$f":"SUM(E12:E15)","v":0},{"$f":"SUM(F12:F15)","v":0}]
[null,"Liner Installation",{"$f":"SUMIF($BA$50:$BA$51,TRUE,P117:P118)","v":0},{"$f":"SUMIF($BA$50:$BA$51,TRUE,Q117:Q118)","v":0},{"$f":"SUMIF($BA$50:$BA$51,TRUE,R117:R118)","v":0},0]
[null,"Sed Pond Construct/Regrade",{"$f":"SUMIF($BA$50:$BA$51,TRUE,L117:L118)","v":0},{"$f":"SUMIF($BA$50:$BA$51,TRUE,M117:M118)","v":0},"N/A ",{"$f":"SUM(C18:E18)","v":0}]
[null,"Sed Pond Growth Media",{"$f":"SUMIF($BA$50:$BA$51,TRUE,I127:I128)","v":0},{"$f":"SUMIF($BA$50:$BA$51,TRUE,J127:J128)","v":0},"N/A ",0]
[null,"Ripping/Scarifying Cost",{"$f":"SUMIF($BA$50:$BA$51,TRUE,H136:H137)","v":0},{"$f":"SUMIF($BA$50:$BA$51,TRUE,I136:I137)","v":0},"N/A ",0]
[null,"Sediment Pond Revegetation",{"$f":"SUMIF($BA$50:$BA$51,TRUE,K136:K137)","v":0},{"$f":"SUMIF($BA$50:$BA$51,TRUE,L136:L137)","v":0},{"$f":"SUMIF($BA$50:$BA$51,TRUE,M136:M137)","v":0},{"$f":"SUM(C21:E21)","v":0}]
[null,"Subtotal Sediment Ponds",{"$f":"SUM(C17:C21)","v":0},{"$f":"SUM(D17:D21)","v":0},{"$f":"SUM(E17:E21)","v":0},{"$f":"SUM(F17:F21)","v":0}]
[null,"TOTALS",{"$f":"C16+C22","v":0},{"$f":"D16+D22","v":0},{"$f":"E16+E22","v":0},{"$f":"F16+F22","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[]
["Diversion Ditches - User Input"]
[" ","Facility Description",null,null,null,null,null,null,null,"Diversions Ditches",null,null,null,null,null,null,"Revegetation",null,null,"Liner and Rip-Rap Installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diversion Ditches"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Diversion\nLength","Diversion\nDepth","Ditch\nBottom\nWidth","Ditch\nSideslope\nAngle","Excavate Volume\n(if calculated elsewhere)","Excavating\nMaterial\nCondition","Excavating Equipment Fleet","Seed Mix","Mulch","Fertilizer","Liner Area","Liner\nType","Rip-Rap Area","Rip-Rap Type","Crew",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type","Diversion\nLength","Diversion\nDepth","Ditch\nBottom\nWidth","Ditch Top Width","Volume override","Crew List"]
[-1,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"_H:1V",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},"(select)","(select)","(select)","(select)","(select)",{"$f":"IF(Metric,\"m2\",\"S.Y.\")","v":"S.Y."},"(select)",{"$f":"IF(Metric,\"m2\",\"S.Y.\")","v":"S.Y."},"(select)","(select type)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","ft","m3"]
[{"$f":"ROW(A37) - ROW($A$36)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I37)))","v":false},{"$f":"IF(Metric,ROUND(M2Ft*J37,0),J37)","v":0},0,0,{"$f":"BD37+2*(BC37*M37)","v":0},{"$f":"IF(Metric,ROUND(M3_2_CY*N37,0),N37)","v":0},{"$f":"IF(LEFT(W37,3)=\"Gab\",\"GabionCrew\",IF(LEFT(W37,3)=\"Rip\",\"RiprapCrews\",\"\"))","v":""}]
[]
[]
[null,"Notes:"]
[]
[]
[]
[]
[]
["Sediment/Evaporation Pond Construction/Removal - User Input"]
[" ",null,null,null,null,null,null,null,null,"Sediment Ponds",null,null,null,null,null,null,null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sediment Ponds"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Pond Width","Pond/Berm\nLength","Berm\nHeight","Crest\nWidth","Sideslope\nAngle","Final Area\n(if calculated\nelsewhere)","Regrade Volume\n(if calculated elsewhere)","Cover Volume\n(if calculated elsewhere)","Growth Media Thickness","Haul Distance to Placement Location","Slope to Placement Location",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type","Pond Width","Pond/Berm\nLength","Berm\nHeight","Crest\nWidth","Sideslope\nAngle","Final Acres","Regrade Volume\n(if calculated elsewhere)","Cover Volume\n(if calculated elsewhere)","\nCover\nThickness","Distance \nfrom\nCover \nBorrow","Slope from\nPond to\nCover \nBorrow"]
[-1,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"_H:1V",{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","ft","_H:1V","acres","cy","cy","in","ft","% grade"]
[{"$f":"ROW(A50) - ROW($A$49)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I50)))","v":false},{"$f":"IF(Metric,ROUND(M2Ft*J50,3),J50)","v":0},0,0,0,{"$f":"N50","v":0},{"$f":"ROUND(IF(ISBLANK(O50),BB50*BC50/43560,IF(Metric,(O50*Ha2Ac),O50)),2)","v":0},{"$f":"IF(ISBLANK(P50),\"\",IF(Metric,ROUND(M3_2_CY*P50,0),P50))","v":""},{"$f":"IF(ISBLANK(Q50),\"\",IF(Metric,ROUND(M3_2_CY*Q50,0),Q50))","v":""},{"$f":"IF(Metric,ROUND(mm2in*R50,0),R50)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*S50,0),S50)","v":0},{"$f":"T50","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[null,"  3. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
[]
[]
[]
[]
["Sediment/Evaporation Pond Construction/Removal - User Input (cont.)"]
[" ",null,"Sediment Ponds",null,null,null,"Growth Media",null,null,null,"Revegetation",null,null,"Ripping/Scarifying"]
[null,"Description\n(required)","Excavating Material Condition","Material Type","Excavating Equipment Fleet","Liner\nType","Growth Media \nMaterial Type","Growth Media Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size\n(user override)","Seed Mix","Mulch","Fertilizer","Scarify/ Rip?","Scarify/ Ripping Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ExcavatingFleet","GrowthMed truck fleet","Ripping Fleet"]
[null,null,"(select)","(select)","(select)","(select)","(select)","(select)","(user override)",null,"(select)","(select)","(select)","(select)","(select)"]
[{"$f":"A50","v":0},{"$f":"IF(ISBLANK(B50),\"\",B50)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E66=\"Medium\",\"Med\",E66)","v":0},{"$f":"IF(ISBLANK(H66),0,LEFT(H66,SEARCH(\" \",H66)-1))","v":0},{"$f":"IF(ISBLANK(O66),0,LEFT(O66,SEARCH(\" \",O66)-1))","v":0}]
[]
[]
[null,"Notes:"]
[null,"1. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
[{"$f":"ThisSheetName(A1) & \" - Assumptions & Calculations\"","v":"Sediment & Drainage Control - Assumptions & Calculations"}]
[]
[null,"Diversion Ditch Volume Calculation"]
[]
[null,"1) Assume 20% swell for excavations"]
[null,"2) Assumes heavy duty trenching bucket is used"]
[]
[null,"Sediment/Evaporation Pond Construction Calculation"]
[]
[null,"Cut = Fill"]
[null,{"$f":"IF(Metric,\"Push distance = pond width up to 2/3 max push distance (120 m)\",\"Push distance = pond width up to 2/3 max push distance (400 ft)\")","v":"Push distance = pond width up to 2/3 max push distance (400 ft)"}]
[]
[null,"1) Assume balanced cut-to-fill for berm construction"]
[null,"2) Include cost for liner, if required."]
[null,"3) Include line items for removal, if necessary."]
[null,"4) Assume 20% swell for excavations"]
[null,"5) Minimum 1 hr ripping/scarifying per area"]
[null,{"$f":"IF(Metric,\"6) Minimum 0.4 ha revegetation crew time per area\",\"6) Minimum 1 acre revegetation crew time per area\")","v":"6) Minimum 1 acre revegetation crew time per area"}]
[]
[]
[]
["Diversion Ditches - Excavation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drainage Ditches"]
[" ",null,null,null,null,null,null,null,null,"Liner Installation (2)",null,null,null,"Rip-Rap Installation"]
[null,"Description\n(required)","Diversion Ditch Volume (1)","Diversion Ditch Equipment","Corrected \nExcavator Productivity","Total \nHours","Diversion\nDitch \nLabor \nCost","Diversion\nDitch\nEquipment \nCost","Total \nDiversion\nDitch \nCost","Total \nLabor \nCost","Total \nEquipment \nCost","Total\nMaterial\nCost","Total Liner Cost","Labor\nCost","Equipment\nCost","Material\nCost","Total\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ditch \nVolume","Equipment","Prod \nwith \nCorrect","Uncorrected Hours","Corrected Hours","Excavating\nLabor\nCost","Excavating\nEquipment\nCost"]
[null,null,{"$f":"IF(Metric,\"LCM\",\"LCY\")","v":"LCY"},null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cu yd",null,"cy/hr","hrs","hrs","$","$"]
[{"$f":"A37","v":0},{"$f":"IF(ISBLANK(B37),\"\",B37)","v":""},{"$f":"IF(OR(ISBLANK(B37),OR(ISBLANK(BB37), BB37=0,ISBLANK(BC37),BC37=0,ISBLANK(BD37),BD37=0,ISBLANK(M37),M37=0)),\"\",IF(ISBLANK(N37),IF(Metric,ROUND(CY_2_M3*BA97,0),BA97),1.2*N37))","v":""},{"$f":"IF(OR(ISBLANK(B37),C97=\"\"),\"\",BB97)","v":""},{"$f":"IF(OR(ISBLANK(B37),C97=\"\"),\"\",IF(OR(ISBLANK(O37),ISBLANK(P37)),\"Ditch Info!\",BC97))","v":""},{"$f":"IF(OR(ISBLANK(B37),C97=\"\"),0,IF(OR(ISBLANK(O37),ISBLANK(P37)),\"Ditch Info!\",BD97))","v":0},{"$f":"IF(OR(ISBLANK(B37),C97=\"\",E97=\"Ditch Info!\"),0,BF97)","v":0},{"$f":"IF(OR(ISBLANK(B37),C97=\"\",E97=\"Ditch Info!\"),0,BG97)","v":0},{"$f":"IF(OR(ISBLANK(B37),C97=\"\",E97=\"Ditch Info!\"),0,IF(C97=0,\"\",SUM(G97:H97)))","v":0},{"$f":"IF(OR(ISBLANK(B37),ISBLANK(U37),U37=\"None\"),0,IF(Metric,ROUND(T37*(FinishGradingLabor+CompactionLabor+INDEX(LinerInstallArray,MATCH(U37,LinerTypes,0),7)),0),T37*(FinishGradingLabor+CompactionLabor+INDEX(LinerInstallArray,MATCH(U37,LinerTypes,0),7))))","v":0},{"$f":"IF(OR(ISBLANK(B37),ISBLANK(U37),U37=\"None\"),0,IF(Metric,ROUND(T37*(FinishGradingEquip+CompactionEquip+INDEX(LinerInstallArray,MATCH(U37,LinerTypes,0),8)),0),T37*(FinishGradingEquip+CompactionEquip+INDEX(LinerInstallArray,MATCH(U37,LinerTypes,0),8))))","v":0},{"$f":"IF(OR(ISBLANK(B37),ISBLANK(U37),U37=\"None\"),0,IF(Metric,ROUND(T37*INDEX(LinerInstallArray,MATCH(U37,LinerTypes,0),6),0),T37*INDEX(LinerInstallArray,MATCH(U37,LinerTypes,0),6)))","v":0},{"$f":"IF(OR(ISBLANK(U37),U37=\"None\"),0,IF(SUM(J97:L97)=0,\"\",SUM(J97:L97)))","v":0},{"$f":"IF(OR(ISBLANK(B37),ISBLANK(W37)),0,ROUND(V37*INDEX(RipRapArray,MATCH(W37,RipRapTypes,0)-1+IF(X37=\"B-12G\",2,0),7),0))","v":0},{"$f":"IF(OR(ISBLANK(B37),ISBLANK(W37)),0,ROUND(V37*INDEX(RipRapArray,MATCH(W37,RipRapTypes,0)-1+IF(X37=\"B-12G\",2,0),8),0))","v":0},{"$f":"IF(OR(ISBLANK(B37),ISBLANK(W37)),0,ROUND(V37*INDEX(RipRapArray,MATCH(W37,RipRapTypes,0)-1+IF(X37=\"B-12G\",2,0),6),0))","v":0},{"$f":"IF(OR(ISBLANK(B37),ISBLANK(X37)),0,N97+O97+P97)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N37),ROUND(1.2*((BD37+(BD37+(2*BC37*M37)))/2*BC37*BB37)/27,CubesRounding),BF37)","v":0},{"$f":"IF(P37=\"large\",LargeExcavator,IF(P37=\"Medium\",MedExcavator,SmallExcavator))","v":"320F"},{"$f":"IF(ISBLANK(B37),0,IF(P37=\"large\",ROUND(HLOOKUP(LargeExcavator,ExcavatorSpecficationsArray,16,FALSE),0),IF(P37=\"Medium\",ROUND(HLOOKUP(MedExcavator,ExcavatorSpecficationsArray,16,FALSE),0),ROUND(HLOOKUP(SmallExcavator,ExcavatorSpecficationsArray,16,FALSE),CubesRounding))))","v":0},{"$f":"IF(OR(ISBLANK(B37),C97=\"\"),0,ROUND(BA97/BC97,HoursRounding))","v":0},{"$f":"IF(BD97<1,1,BD97)","v":1},{"$f":"ROUND(BE97*(IF(P37=\"Large\",'Fleets (Crews)'!$F$83,IF(P37=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":60},{"$f":"ROUND(BE97*(IF(P37=\"Large\",'Fleets (Crews)'!$E$83,IF(P37=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":62}]
[]
[null,null,{"$f":"IF(SUM(C97:C98)=0,0,SUM(C97:C98))","v":0},null,null,{"$f":"IF(SUM(F97:F98)=0,0,SUM(F97:F98))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Notes: (1) LCM assumes 20% swell from ditch volume"]
[null,"           (2) includes finish grading and compaction"]
[]
["Diversion Ditches - Revegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revegetation"]
[" "]
[null,"Description\n(required)","Surface \nArea","Revegetation Labor Cost","Revegetation\nEquipment\nCost","Revgetation Material        Cost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface\nArea","Equipment\nCost","Labor\nCost","Seed\nMix","Mulch","Fertilizer","Total Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acres","$","$","$","$","$","$","$"]
[{"$f":"A37","v":0},{"$f":"IF(ISBLANK(B37),\"\",B37)","v":""},{"$f":"IF(OR(C97=\"\",ISBLANK(B37)),\"\",IF(Metric,ROUND(Ac2Ha*BA108,2),BA108))","v":""},{"$f":"IF(OR(Q37=\"None\",ISBLANK(Q37),C108=\"\"),0,BC108)","v":0},{"$f":"IF(OR(Q37=\"None\",ISBLANK(Q37),C108=\"\"),0,BB108)","v":0},{"$f":"IF(OR(ISBLANK(B37),C108=\"\",ISERROR(BG108)),0,BG108)","v":0},{"$f":"IF(AND(D108=\"\",E108=\"\",F108=\"\"),0,SUM(D108:F108))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(((BD37+(2*(SQRT((BC37^2)+((BC37*M37)^2)))))*BB37)/43560,1)<0.1,0.1,ROUND(((BD37+(2*(SQRT((BC37^2)+((BC37*M37)^2)))))*BB37)/43560,1))","v":0.1},{"$f":"IF(OR(Q37=\"None\",ISBLANK(Q37)),0,IF(BA108<1,SeedingEquipmentCost,ROUND(SeedingEquipmentCost*BA108,0)))","v":0},{"$f":"IF(OR(Q37=\"None\",ISBLANK(Q37)),0,IF(BA108<1,SeedingLaborCost,ROUND(SeedingLaborCost*BA108,0)))","v":0},{"$f":"IF(OR(Q37=\"None\",ISBLANK(Q37)),0,ROUND(INDEX(SeedMixArray,MATCH(Q37,SeedMixes,0),4)*C108,0))","v":0},{"$f":"IF(OR(R37=\"None\",ISBLANK(R37)),0,ROUND(INDEX(MulchArray,MATCH(R37,Mulches,0),4)*C108,0))","v":0},{"$f":"IF(OR(S37=\"None\",ISBLANK(S37)),0,ROUND(INDEX(FertilizerArray,MATCH(S37,Fertilizers,0),4)*C108,0))","v":0},{"$f":"IF(SUM(BD108:BF108)=0,\"\",SUM(BD108:BF108))","v":""},{"$f":"IF(OR(Q37=\"None\",ISBLANK(Q37)),0,ROUND(BB108+BC108+BG108,0))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C108:C109)=0,0,SUM(C108:C109))","v":0},{"$f":"IF(SUM(D108:D109)=0,0,SUM(D108:D109))","v":0},{"$f":"IF(SUM(E108:E109)=0,0,SUM(E108:E109))","v":0},{"$f":"IF(SUM(F108:F109)=0,0,SUM(F108:F109))","v":0},{"$f":"IF(SUM(G108:G109)=0,0,SUM(G108:G109))","v":0}]
[]
[]
["Sediment/Evaporation Ponds - Construction/Regrading Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sediment Ponds"]
["Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (0.75) x Material x Visibility x Job Efficiency (0.83)",null,null,null,null,null,null,null,null,null,null,"Earthwork",null,null,"Liner (1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liner Parameters"]
[null,"Description\n(required)","Regrading\nVolume","Sed/Evap Pond Equipment","Dozing\nDistance\n(see above)","Uncorrected\nDozer\nProductivity","Grade\nCorrection","Density\nCorrection","Excavating\nMaterial","Corrected\nProductivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Constr/ Regrading Cost","Liner Area","Total \nLabor \nCost","Total \nEquipment \nCost","Total\nMaterial\nCost","Total Liner Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment","Pond/Berm \nVolume","Push Distance","Uncorrected\nDozer\nProductivity","Density Correction","Dozing Material","Job Efficiency","Altitude Deration","Corrected Productivity","Uncorrected Hours","Corrected Hours","Labor Cost","Equipment Cost","Final Pond Surface Area",null,null,"Liner checks"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,null,null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},"$","$",{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},"$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cu yd","ft","cy/hr",null,null,null,null,"cy/hr","hrs","hrs","$","$","acres","ft2"]
[{"$f":"A50","v":0},{"$f":"IF(ISBLANK(B50),\"\",B50)","v":""},{"$f":"IF(OR(ISBLANK(B50),BB117=0),\"\",IF(Metric,ROUND(CY_2_M3*BB117,0),BB117))","v":""},{"$f":"IF(OR(ISBLANK(B50),C117=\"\"),\"\",BA117)","v":""},{"$f":"IF(OR(ISBLANK(B50),C117=\"\"),\"\",IF(Metric,ROUND(Ft2M*BC117,0),BC117))","v":""},{"$f":"IF(OR(ISBLANK(B50),C117=\"\"),\"\",IF(OR(ISBLANK(C66),ISBLANK(D66),ISBLANK(E66)),\"Pond Info!\",IF(Metric,ROUND(CY_2_M3*BD117,0),BD117)))","v":""},{"$f":"IF(OR(ISBLANK(B50),C117=\"\"),\"\",IF(OR(ISBLANK(C66),ISBLANK(D66),ISBLANK(E66)),\"Pond Info!\",1))","v":""},{"$f":"IF(OR(ISBLANK(B50),C117=\"\"),\"\",IF(ISBLANK(D66),\"Material Type!\",IF(OR(ISBLANK(C66),ISBLANK(E66)),\"Pond Info!\",BE117)))","v":""},{"$f":"IF(OR(ISBLANK(B50),C117=\"\"),\"\",IF(ISBLANK(C66),\"Excavating Material!\",IF(OR(ISBLANK(D66),ISBLANK(E66)),\"Pond Info!\",BF117)))","v":""},{"$f":"IF(OR(ISBLANK(B50),C117=\"\"),\"\",IF(OR(ISBLANK(C66),ISBLANK(D66),ISBLANK(E66)),\"Pond Info!\",IF(Metric,ROUND(CY_2_M3*BI117,0),BI117)))","v":""},{"$f":"IF(OR(ISBLANK(B50),C117=\"\"),0,IF(OR(ISBLANK(C66),ISBLANK(D66),ISBLANK(E66)),\"Pond Info!\",BJ117))","v":0},{"$f":"IF(OR(ISBLANK(B50),C117=\"\",ISBLANK(E66)),0,IF(ISNA(BL117),0,BL117))","v":0},{"$f":"IF(OR(ISBLANK(B50),C117=\"\",ISBLANK(E66)),0,IF(ISNA(BM117),0,BM117))","v":0},{"$f":"IF(OR(ISBLANK(B50),C117=\"\"),0,IF(ISNA(BL117),\"\",SUM(L117:M117)))","v":0},{"$f":"IF(OR(ISBLANK(B50),ISBLANK(F66),F66=\"None\"),0,IF(Metric, Ft2_2_M2*BO117,BO117))","v":0},{"$f":"IF(OR(ISBLANK(B50),ISBLANK(F66),F66=\"None\"),0,O117*(FinishGradingLabor+CompactionLabor+INDEX(LinerInstallArray,MATCH(F66,LinerTypes,0),7)))","v":0},{"$f":"IF(OR(ISBLANK(B50),ISBLANK(F66),F66=\"None\"),0,O117*(FinishGradingEquip+CompactionEquip+INDEX(LinerInstallArray,MATCH(F66,LinerTypes,0),8)))","v":0},{"$f":"IF(OR(ISBLANK(B50),ISBLANK(F66),F66=\"None\"),0,IF(OR(BQ117=0,ISNA(BR117)),0,O117*INDEX(LinerInstallArray,MATCH(F66,LinerTypes,0),6)))","v":0},{"$f":"IF(OR(ISBLANK(F66),F66=\"None\"),0,SUM(P117:R117))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BA66=0,0,INDIRECT(BA66&\"Dozer\"))","v":0},{"$f":"IF(ISBLANK(P50),ROUND(1.2*((BE50+(BE50+(2*BD50*BF50)))/2*BD50*BC50)/27,CubesRounding),BH50)","v":0},{"$f":"IF(BB50<TailingsMaxDozingDist,BB50,TailingsMaxDozingDist)","v":0},{"$f":"IF(ISBLANK(B50),0,IF(BB117=0,0,ROUND(HLOOKUP(INDIRECT(E66&\"Dozer\"),DozerProductionArray,13,FALSE)*BC117^HLOOKUP(INDIRECT(E66&\"Dozer\"),DozerProductionArray,14,FALSE),0)))","v":0},{"$f":"IF(ISBLANK(B50),0,VLOOKUP(D66,DozingDensityCorrectionArray,2))","v":0},{"$f":"IF(ISBLANK(B50),0,C66)","v":0},{"$f":"IF(ISBLANK(B50),0,Dozer_Job_Efficiency)","v":0},{"$f":"IF(BA66=0,0,IF(BB117=0,0,HLOOKUP(INDIRECT(E66&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":0},{"$f":"IF(ISBLANK(B50),0,ROUND(BD117*BE117*BF117*BG117*Dozer_Operator,CubesRounding))","v":0},{"$f":"IF(OR(ISBLANK(B50),BB117=\"\",BB117=0),0,IF(BB117/BI117<1,1,ROUND(BB117/BI117,HoursRounding)))","v":0},{"$f":"IF(BJ117<1,1,BJ117)","v":1},{"$f":"IF(BA66=0,0,ROUND(BK117*INDIRECT(BA66&\"DozerLaborRate\"),0))","v":0},{"$f":"IF(BA66=0,0,ROUND(BK117*INDIRECT(BA66&\"DozerEquipRate\"),0))","v":0},{"$f":"IF(BG50=0,ROUND(((((BE50+(2*(SQRT((BD50^2)+((BD50*BF50)^2)))))*BC50)+(BB50*BC50))/43560),1),BG50)","v":0},{"$f":"BN117*43560","v":0},null,{"$f":"IF(ISBLANK(F66),0,IF(OR(ISERROR(MATCH(F66,LinerTypes,0)),INDEX(LinerInstallArray,MATCH(F66,LinerTypes,0),6)=\"\",ISERROR(INDEX(LinerInstallArray,MATCH(F66,LinerTypes,0),6))),0))","v":0},{"$f":"IF(ISBLANK(F66),0,MATCH(F66,LinerTypes,0))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C117:C118)=0,0,SUM(C117:C118))","v":0},null,null,null,null,null,null,null,{"$f":"IF(SUM(K117:K118)=0,0,SUM(K117:K118))","v":0},{"$f":"IF(SUM(L117:L118)=0,0,SUM(L117:L118))","v":0},{"$f":"IF(SUM(M117:M118)=0,0,SUM(M117:M118))","v":0},{"$f":"IF(SUM(N117:N118)=0,0,SUM(N117:N118))","v":0},null,{"$f":"IF(SUM(P117:P118)=0,0,SUM(P117:P118))","v":0},{"$f":"IF(SUM(Q117:Q118)=0,0,SUM(Q117:Q118))","v":0},{"$f":"IF(SUM(R117:R118)=0,0,SUM(R117:R118))","v":0},{"$f":"IF(SUM(S117:S118)=0,0,SUM(S117:S118))","v":0}]
[]
[null,"Notes: 1. Includes costs for finish grading and compaction (see Misc. Unit Costs)"]
[]
["Sediment/Evaporation Ponds - Growth Media Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Media"]
[" ",null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Media Parameters",null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Scraper Fleet"]
[null,"Description\n(required)","Growth Media Volume","Growth Media Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Total\nFleet\nHours","Total \nLabor \nCost","Total \nEquipment \nCost","Total\nCover\nPlacement\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cycle Time","Final Pond Surface Area","Volume","Fleet","GM material","distance to placement","fleet size"," Productivity\nFor Selected Fleet","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Top Total Fleet Time","Top Equipment Cost","Top Labor Cost","Top Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acres","cu yd",null,null,"ft",null,"LCY/hr","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A50","v":0},{"$f":"IF(ISBLANK(B50),\"\",B50)","v":""},{"$f":"IF(OR(ISBLANK(B50),BC127=0),\"\",IF(Metric,ROUND(CY_2_M3*BC127,0),BC127))","v":""},{"$f":"IF(OR(ISBLANK(B50),C127=\"\",C127=0),\"\",IF(OR(ISBLANK(S50),ISBLANK(T50)),\"Haul Info\",IF(G66=0,\"Select Material\",IF(H66=0,\"Select Fleet\",IF(RIGHT(BD127,5)=\"Truck\",INDIRECT(BG127&\"Truck\")&\"/\"&INDIRECT(BG127&\"Loader\")&\"/\"&INDIRECT(BG127&\"TruckDozer\"),IF(BG127=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BG127=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B50),C127=\"\",C127=0),\"\",IF(OR(ISBLANK(S50),ISBLANK(T50)),\"Haul Info\",IF(G66=0,\"Select Material\",IF(H66=0,\"Select Fleet\",BA127))))","v":""},{"$f":"IF(BC127=0,\"\",IF(ISBLANK(H66),\"Select Fleet\",IF(RIGHT(BD127,5)=\"Truck\",BU127,IF(BD127=\"Scraper Dozer\",CK127,IF(BD127=\"Tandem Scraper\",CZ127,\"\")))))","v":""},{"$f":"IF(OR(ISBLANK(B50),BC127=0),\"\",IF(ISBLANK(H66),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BH127,0),BH127)))","v":""},{"$f":"IF(BC127=0,0,IF(ISBLANK(H66),\"Select Fleet\",IF(RIGHT(BD127,5)=\"Truck\",BX127,IF(BD127=\"Scraper Dozer\",CM127,IF(BD127=\"Tandem Scraper\",DB127,\"\")))))","v":0},{"$f":"IF(OR(C127=\"\",ISBLANK(B50),ISTEXT(H127)),0,IF(RIGHT(BD127,5)=\"Truck\",BZ127,IF(BD127=\"Scraper Dozer\",CO127,IF(BD127=\"Tandem Scraper\",DD127,0))))","v":0},{"$f":"IF(OR(C127=\"\",ISBLANK(B50),ISTEXT(H127)),0,IF(RIGHT(BD127,5)=\"Truck\",BY127,IF(BD127=\"Scraper Dozer\",CN127,IF(BD127=\"Tandem Scraper\",DC127,0))))","v":0},{"$f":"IF(OR(ISBLANK(B50),BC127=0),0,SUM(I127:J127))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RIGHT(BD127,5)=\"Truck\",BT127,IF(BD127=\"Scraper Dozer\",CI127,IF(BD127=\"Tandem Scraper\",CW127,0)))","v":0},{"$f":"IF(BG50=0,ROUND(((((BE50+(2*(SQRT((BD50^2)+((BD50*BF50)^2)))))*BC50)+(BB50*BC50))/43560),1),BG50)","v":0},{"$f":"IF(ISBLANK(Q50),ROUND((BB127*43560*(1/12)*BJ50)/27,CubesRounding),BI50)","v":0},{"$f":"IF(OR(C127=0,ISBLANK(B50)),0,H66)","v":0},{"$f":"G66","v":0},{"$f":"BK50","v":0},{"$f":"BB66","v":0},{"$f":"IF(RIGHT(BD127,5)=\"Truck\",BW127,IF(BD127=\"Scraper Dozer\",CL127,IF(BD127=\"Tandem Scraper\",DA127,0)))","v":0},{"$f":"ABS(BL50)","v":0},{"$f":"IF(BG127=0,0,ROUND(BF127/(INDEX(INDIRECT(BG127&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BG127&\"TruckLoadedWeight\"),0),MATCH(IF($BI127-INDIRECT(BG127&\"TruckRollingResistance\")<0,0,$BI127-INDIRECT(BG127&\"TruckRollingResistance\")),INDIRECT(BG127&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BG127=0,0,ROUND(BF127/(INDEX(INDIRECT(BG127&\"TruckSpeedTable\"),MATCH($G66,HaulMaterials,0),MATCH(IF($BI127-INDIRECT(BG127&\"TruckRollingResistance\")<0,0,$BI127-INDIRECT(BG127&\"TruckRollingResistance\")),INDIRECT(BG127&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BG127=0,0,ROUND(BF127/(INDEX(INDIRECT(BG127&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BG127&\"TruckLoadedWeight\"),0),MATCH(IF(BI127-INDIRECT(BG127&\"TruckRollingResistance\")<0,0,BI127+INDIRECT(BG127&\"TruckRollingResistance\")),INDIRECT(BG127&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BG127=0,0,ROUND(BF127/(INDEX(INDIRECT(BG127&\"TruckSpeedTable\"),MATCH(BE127,HaulMaterials,0),MATCH(IF(BI127-INDIRECT(BG127&\"TruckRollingResistance\")<0,0,BI127-INDIRECT(BG127&\"TruckRollingResistance\")),INDIRECT(BG127&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF($BL50>=0,BL127,BM127)","v":0},{"$f":"IF($BL50>=0,BK127,BJ127)","v":0},{"$f":"BN127+BO127","v":0},{"$f":"IF(BG127=0,0,INDIRECT(BG127&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BG127=0,0,INDIRECT(BG127&\"TruckManuverDump\"))","v":0},{"$f":"IF(BG127=0,0,INDIRECT(BG127&IF(INDIRECT(BG127&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(I65),NOT(ISNUMBER(I65)),I65=\"\"),SUM(BP127:BS127),I65)","v":0},{"$f":"IF(BS127=0,0,IF(OR(ISBLANK(J66),J66=\"\"),IF((BT127-BS127)/BS127<=1,2,ROUNDUP((BT127-BS127)/BS127,0)),J66))","v":0},{"$f":"IF(BG127=0,0,ROUND((60/BT127)*INDIRECT(BB66&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BG127=0,0,ROUND(BU127*BV127*TruckOperator*INDIRECT(BB66&\"TruckJobEfficiency\")*INDIRECT(BB66&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(BW127=0,0,IF($BC127/BW127<1,1,ROUND($BC127/BW127,HoursRounding)))","v":0},{"$f":"IF(BG127=0,0,ROUND(BX127*((BU127*INDIRECT(BG127&\"TruckEquipRate\"))+INDIRECT(BG127&\"LoaderEquipRate\")+INDIRECT(BG127&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BG127=0,0,ROUND(BX127*((BU127*INDIRECT(BG127&\"TruckLaborRate\"))+INDIRECT(BG127&\"LoaderLaborRate\")+INDIRECT(BG127&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"BY127+BZ127","v":0},{"$f":"ROUND(BF127/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($BI127-HaulScraperRollingResistance<0,0,$BI127-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BE127=0,0,ROUND(BF127/(INDEX(HaulScraperSpeedTable,MATCH(BE127,HaulMaterials,0)+1,MATCH(IF($BI127-HaulScraperRollingResistance<0,0,$BI127-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BF127/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BI127-HaulScraperRollingResistance<0,0,BI127+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BE127=0,0,ROUND(X127/(INDEX(HaulScraperUHSpeedTable,MATCH(BE127,HaulMaterials,0),MATCH(IF(BI127-HaulScraperRollingResistance<0,0,AY127+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF($BL50>=0,CD127,CE127)","v":0},{"$f":"IF($BL50>=0,CC127,CB127)","v":0},{"$f":"CF127+CG127","v":0},{"$f":"IF(ISBLANK(B50),0,IF($C127=0,0,HaulScraperLoadTime+HaulScraperManuverSpread))","v":0},{"$f":"IF(OR(ISBLANK(I66),NOT(ISNUMBER(I66)),I66=\"\"),CH127+CI127,K64)","v":0},{"$f":"IF(CH127=0,0,IF(ISBLANK(J66),IF(TRUNC(CH127/CI127,0)<1,1,ROUND(CH127/CI127,0)+1),J66))","v":0},{"$f":"IF(OR(ISBLANK(B50),$C127=0),0,ROUND((60/CJ127*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*CK127,CubesRounding))","v":0},{"$f":"IF(CL127=0,0,IF($BC127/CL127<1,1,ROUND($BC127/CL127,HoursRounding)))","v":0},{"$f":"ROUND(CM127*((CK127*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":0},{"$f":"ROUND(CM127*((CK127*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":0},{"$f":"CN127+CO127","v":0},{"$f":"ROUND($BK50/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($BI127-TandemScraperRollingResistance<0,0,$BI127-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BE127=0,0,ROUND(BF127/(INDEX(TandemScraperSpeedTable,MATCH(BE127,HaulMaterials,0)+1,MATCH(IF($BI127-TandemScraperRollingResistance<0,0,$BI127-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BF127/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BI127-TandemScraperRollingResistance<0,0,BI127+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BE127=0,0,ROUND(BF127/(INDEX(TandemScraperUHSpeedTable,MATCH(BE127,HaulMaterials,0),MATCH(IF(BI127-TandemScraperRollingResistance<0,0,BI127+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF($BL50>=0,CS127,CT127)","v":0},{"$f":"IF($BL50>=0,CR127,CQ127)","v":0},{"$f":"CU127+CV127","v":0},{"$f":"IF(OR(ISBLANK(B50),$C127=0),0,TandemScraperLoadTime+TandemScraperManuverSpread)","v":0},{"$f":"IF(OR(ISBLANK(I66),NOT(ISNUMBER(I66)),I66=\"\"),CW127+CX127,I66)","v":0},{"$f":"IF(CW127=0,0,IF(ISBLANK(J66),IF(TRUNC(CW127/CX127,0)<2,2,TRUNC(CW127/CX127,0)+IF(MOD(TRUNC(CW127/CX127,0),2),1,0)),J66))","v":0},{"$f":"IF(OR(ISBLANK(B50),$C127=0),0,ROUND((60/CY127*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*CZ127,CubesRounding))","v":0},{"$f":"IF(DA127=0,0,IF($BC127/DA127<1,1,ROUND($BC127/DA127,HoursRounding)))","v":0},{"$f":"ROUND(DB127*((CZ127*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":0},{"$f":"ROUND(DB127*((CZ127*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":0},{"$f":"DC127+DD127","v":0}]
[]
[null,null,{"$f":"IF(SUM(C127:C128)=0,0,SUM(C127:C128))","v":0},null,null,null,null,{"$f":"IF(SUM(H127:H128)=0,0,SUM(H127:H128))","v":0},{"$f":"IF(SUM(I127:I128)=0,0,SUM(I127:I128))","v":0},{"$f":"IF(SUM(J127:J128)=0,0,SUM(J127:J128))","v":0},{"$f":"IF(SUM(K127:K128)=0,0,SUM(K127:K128))","v":0}]
[]
[]
["Sediment/Evaporation Ponds - Revegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Medium",null,null,null,null,null,null,"Large Dozer",null,null,null,null,null,null,null,"Revegetation"]
[" ",null,null,null,null,null,null,"Scarifying Costs",null,null,"Revegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Parameters",null,null,null,null,null,"Grader Fleet",null,null,null,null,null,null,"Small Dozer"]
[null,"Description\n(required)","Surface\nArea","Average Long Dimension (ripping distance)","Area\nWidth","Ripping/ Scarifying Fleet","Scarifying/ Ripping Hours","Scarifying/ Ripping Labor Costs","Scarifying/ Ripping Equipment Cost","Total Scarifying/ Ripping Costs","Revegetation Labor Cost","Revegetation Equipment Cost","Revgetation Material Cost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rip?","Surface\nArea","Average long distance","Area Width","Ripping Fleet","Fleet Size","No. passes","Total Distance","Uncorrected\nhours","Corrected\nhours","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","Uncorrected\nhours","Corrected\nhours","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","Uncorrected\nhours","Corrected\nhours","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","Uncorrected\nhours","Corrected\nhours","Equipment Cost","Labor Cost","Total Cost",null,"Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,"hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acres","ft","ft",null,null,null,"ft","hr","hr","$","$","$",null,"ft","hr","hr","$","$","$",null,"ft","hr","hr","$","$","$",null,"ft","hr","hr","$","$","$"]
[{"$f":"A50","v":0},{"$f":"IF(ISBLANK(B50),\"\",B50)","v":""},{"$f":"IF(OR(ISBLANK(B50),BB136=0),\"\",IF(Metric,ROUND(Ac2Ha*BB136,2),BB136))","v":""},{"$f":"IF(OR(ISBLANK(B50),ISBLANK(K50),K50=0,ISBLANK(C136)),\"\",IF(Metric,ROUND(Ft2M*BC136,0),BC136))","v":""},{"$f":"IF(OR(ISBLANK(B50),ISBLANK(J50),J50=0,ISBLANK(C136)),\"\",IF(Metric,ROUND(Ft2M*BD136,0),BD136))","v":""},{"$f":"IF(OR(ISBLANK(B50),BA136=\"\",BA136=\"No\"),\"\",IF(BE136=\"\",\"Select Fleet\",IF(RIGHT(BE136,5)=\"Dozer\",INDIRECT(\"Rip\"&BF136&\"Dozer\"),RipGrader)))","v":""},{"$f":"IF(OR(ISBLANK(B50),OR(ISBLANK(N66),N66=\"No\"),ISBLANK(O66)),0,IF(O66=\"Small Dozer\",BP136,IF(O66=\"Med Dozer\",BW136,IF(O66=\"Large Dozer\",CD136,BJ136))))","v":0},{"$f":"IF(OR(ISBLANK(B50),AND(OR(ISBLANK(N66),N66=\"No\"))),0,IF(OR(ISNUMBER(D136),ISNUMBER(G136)),IF(O66=\"Small Dozer\",BS136,IF(O66=\"Med Dozer\",BZ136,IF(O66=\"Large Dozer\",CG136,IF(ISBLANK(O66),0,BL136))))))","v":0},{"$f":"IF(OR(ISBLANK(B50),AND(OR(ISBLANK(N66),N66=\"No\"))),0,IF(OR(ISNUMBER(D136),ISNUMBER(G136)),IF(O66=\"Small Dozer\",BR136,IF(O66=\"Med Dozer\",BY136,IF(O66=\"Large Dozer\",CF136,IF(ISBLANK(O66),0,BK136))))))","v":0},{"$f":"IF(ISBLANK(B50),0,IF(OR(ISNUMBER(I136),ISNUMBER(H136)),I136+H136,\"\"))","v":0},{"$f":"IF(OR(K66=\"None\",ISBLANK(K66)),0,CK136)","v":0},{"$f":"IF(OR(K66=\"None\",ISBLANK(K66)),0,CJ136)","v":0},{"$f":"IF(OR(ISBLANK(B50),C136=\"\",ISERROR(CO136)),0,CO136)","v":0},{"$f":"IF(AND(K136=\"\",L136=\"\",M136=\"\"),0,SUM(K136:M136))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N66","v":0},{"$f":"IF(ISBLANK(O50),IF(ROUND(((((BE50+(2*(SQRT((BD50^2)+((BD50*BF50)^2)))))*BC50)+(BB50*BC50))/43560),1)<0.1,0.1,ROUND(((((BE50+(2*(SQRT((BD50^2)+((BD50*BF50)^2)))))*BC50)+(BB50*BC50))/43560),1)),BG50)","v":0.1},{"$f":"IF(BB50=0,0,IF(ISBLANK(BG50),MAX(BB50:BC50),(BG50*43560/BB50)))","v":0},{"$f":"MIN(BB50:BC50)","v":0},{"$f":"O66","v":0},{"$f":"BC66","v":0},{"$f":"ROUND(BD136/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"ROUND(BG136*BC136,0)","v":0},{"$f":"ROUND((BH136/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BG136*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding)","v":0},{"$f":"IF(BI136<1,1,BI136)","v":1},{"$f":"IF(ISBLANK(B50),0,ROUND(BJ136*GraderRipEquipRate,0))","v":0},{"$f":"IF(ISBLANK(B50),0,ROUND(BJ136*GraderRipLaborRate,0))","v":0},{"$f":"IF(ISBLANK(B50),0,BK136+BL136)","v":0},{"$f":"ROUND(BD136/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"ROUND(BN136*BC136,0)","v":0},{"$f":"ROUND((BO136/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BN136*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"IF(BP136<1,1,BP136)","v":1},{"$f":"IF(ISBLANK(B50),0,ROUND(BQ136*SmallDozerRipEquipRate,0))","v":0},{"$f":"IF(ISBLANK(B50),0,ROUND(BQ136*SmallDozerRipLaborRate,0))","v":0},{"$f":"BR136+BS136","v":0},{"$f":"ROUND(BD136/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"ROUND(BU136*BC136,0)","v":0},{"$f":"ROUND((BV136/INDIRECT(RipMedDozer&\"RippingProd\"))+(BU136*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"IF(BW136<1,1,BW136)","v":1},{"$f":"IF(ISBLANK(B50),0,ROUND(BX136*MedDozerRipEquipRate,0))","v":0},{"$f":"IF(ISBLANK(B50),0,ROUND(BX136*MedDozerRipLaborRate,0))","v":0},{"$f":"BY136+BZ136","v":0},{"$f":"ROUND(BD136/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"ROUND(CB136*BC136,)","v":0},{"$f":"ROUND((CC136/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CB136*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"IF(CD136<1,1,CD136)","v":1},{"$f":"IF(ISBLANK(B50),0,ROUND(CE136*LargeDozerRipEquipRate,0))","v":0},{"$f":"IF(ISBLANK(B50),0,ROUND(CE136*LargeDozerRipLaborRate,0))","v":0},{"$f":"CF136+CG136","v":0},null,{"$f":"IF(OR(K66=\"None\",ISBLANK(K66)),0,IF(BB136<1,SeedEquipSedFlat,ROUND(SeedEquipSedFlat*BB136,0)))","v":0},{"$f":"IF(OR(K66=\"None\",ISBLANK(K66)),0,IF(BB136<1,SeedLaborSedFlat,ROUND(SeedLaborSedFlat*BB136,0)))","v":0},{"$f":"IF(OR(K66=\"None\",ISBLANK(K66)),0,ROUND(INDEX(SeedMixArray,MATCH(K66,SeedMixes,0),4)*C136,0))","v":0},{"$f":"IF(OR(L66=\"None\",ISBLANK(L66),BB136=0),0,ROUND(INDEX(MulchArray,MATCH(L66,Mulches,0),4)*C136,0))","v":0},{"$f":"IF(OR(M66=\"None\",ISBLANK(M66)),0,ROUND(INDEX(FertilizerArray,MATCH(M66,Fertilizers,0),4)*C136,0))","v":0},{"$f":"SUM(CL136:CN136)","v":0},{"$f":"IF(OR(K66=\"None\",ISBLANK(K66)),0,ROUND(CJ136+CK136+CO136,0))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C136:C137)=0,0,SUM(C136:C137))","v":0},null,null,null,{"$f":"IF(SUM(G136:G137)=0,0,SUM(G136:G137))","v":0},0,0,0,0,0,0,0]

{"sheet":"Well Abandonment","index":23,"n_rows":66,"n_cols":84,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"},null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
[{"$f":"\"Well Abandonment - \"&CostType&\" Cost Summary\"","v":"Well Abandonment - FA Cost Summary"}]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Production, Dewatering, Infiltration Wells",{"$f":"SUMIF($BA$26:$BA$30,TRUE,AA26:AA30)+SUMIF($BA$26:$BA$30,TRUE,AC26:AC30)+SUMIF($BA$26:$BA$30,TRUE,AF26:AF30)+SUMIF($BA$26:$BA$30,TRUE,Y26:Y30)","v":0},{"$f":"SUMIF($BA$26:$BA$30,TRUE,AB26:AB30)+SUMIF($BA$26:$BA$30,TRUE,AD26:AD30)+SUMIF($BA$26:$BA$30,TRUE,AG26:AG30)+SUMIF($BA$26:$BA$30,TRUE,Z26:Z30)","v":0},{"$f":"SUMIF($BA$26:$BA$30,TRUE,AE26:AE30)","v":0},{"$f":"SUM(C12:E12)","v":0}]
[null,"Monitoring Wells",{"$f":"SUMIF($BA$54:$BA$55,TRUE,U54:U55)+SUMIF($BA$54:$BA$55,TRUE,X54:X55)","v":0},{"$f":"SUMIF($BA$54:$BA$55,TRUE,V54:V55)+SUMIF($BA$54:$BA$55,TRUE,Y54:Y55)","v":0},{"$f":"SUMIF($BA$54:$BA$55,TRUE,W54:W55)","v":0},{"$f":"SUM(C13:E13)","v":0}]
[null,"TOTALS",{"$f":"SUM(C12:C13)","v":0},{"$f":"SUM(D12:D13)","v":0},{"$f":"SUM(E12:E13)","v":0},{"$f":"SUM(F12:F13)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Nevada,CONCATENATE(\"<< In Nevada use \",IF(Metric,\"6m\",\"20ft\"),\" per NAC 534\"),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Nevada,CONCATENATE(\"<< In Nevada use \",IF(Metric,\"15m\",\"50ft\"),\" per NAC 534\"),\"\")","v":""}]
[null,null,"Well seal thickness:",5,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface Seal:",{"$f":"IF(Metric,ROUND(M2Ft*Well_seal_thickness,0),Well_seal_thickness)","v":5}]
[null,null,"Minimum seal above groundwater table:",20,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min Seal above groundwater:",{"$f":"IF(Metric,ROUND(M2Ft*Minimum_seal_above_groundwater_wells,0),Minimum_seal_above_groundwater_wells)","v":20}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"top of perf","length of perf"]
["Production, Dewatering and Infiltration Well Closure"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Number \nof\nHoles","Casing Diam","Average\nDepth(1)","Depth to First\nWater","Original\nStatic\nWater\nLevel","Top \nof \nSlotted\nCasing(2)","Blank Casing Below Top of Screen(2)","Type of Pump\n(if any)","Depth to Pump","Hole\nPlug\nMethod",{"$f":"IF(Metric,\"Casing\nVolume\nper m\",\n\"Casing \nVolume\nper ft\")","v":"Casing \nVolume\nper ft"},"Perforation \nLength (3,4)","Grout\nVolume \nper \nHole(4,5)","Cement Volume\nper \nHole(6)","Inert\nMedia \nVolume \nper \nHole(7)","Pump\nRemoval\nLabor\nCost","Pump\nRemoval\nEquip\nCost","Perf\nLabor\nCost","Perf\nEquip\nCost (8)","Grout +\nCement\nLabor \nCost(9)","Grout +\nCement\nEquip\nCost(9)","Grout + Cement\nMaterial\nCost","Inert \nMedia \nLabor\nCost(10)","Inert \nMedia Equip\nCost(9)","Total\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type","Casing Diam","Average\nDepth(1)","Depth to First\nWater","Original\nStatic\nWater\nLevel","Top \nof \nSlotted\nCasing(2)","Blank Casing Below Top of Screen(2)","Depth to Pump","Confined/\nUnconfined","unconfined top of \nperf","Confined Top of Perf","Perforation\nLength","Casing \nVolume\nper foot ","top of \ngrout","Grout\nLength\nper Hole","Length of\nInert Media","Grout\nVolume \nper Hole(4)","Cement \nVolume\nper \nHole(5)","Inert\nMedia \nVolume \nper \nHole(6)","Perf\nHours\nper \nHole","Perf Tool Cost","Grout+Cement hours","Pump\nRemoval\nLabor\nCost","Pump\nRemoval\nEquip\nCost","Perf\nLabor\nCost","Perf\nEquip\nCost","Grout + \nCement\nMaterial\nCost","Grout +\nCement\nEquip\nCost(7)","Grout +\nCement\nLabor \nCost(7)","Inert \nMedia Equip\nCost(8)","Inert \nMedia \nLabor\nCost(8)","Total\nCost"]
[-1,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m bgs\",\"ft bgs\")","v":"ft bgs"},{"$f":"IF(Metric,\"m bgs\",\"ft bgs\")","v":"ft bgs"},{"$f":"IF(Metric,\"m bgs\",\"ft bgs\")","v":"ft bgs"},{"$f":"IF(Metric,\"m bgs\",\"ft bgs\")","v":"ft bgs"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"(select)",{"$f":"IF(Metric,\"m bgs\",\"ft bgs\")","v":"ft bgs"},"(select)",{"$f":"IF(Metric,\"m3\",\"cf\")","v":"cf"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in","ft bgs","ft bgs","ft bgs","ft bgs","ft","ft bgs",null,"(ft bgs)","(ft bgs)","(ft)","(cf)","(ft)","(ft)","(ft)","(cy)","(cy)","(cy)","(hrs)","($)","hr","($)","($)","($)","($)","($)","($)","($)","($)","($)","($)"]
[{"$f":"ROW(A26) - ROW($A$25)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($B26),\"\",IF(Metric,ROUND(Ft3_2_M3*BM26/Ft2M,3),BM26))","v":""},{"$f":"IF(OR(ISBLANK(B26),BL26=\"\"),\"\",IF(Metric,ROUND(Ft2M*BL26,0),BL26))","v":""},{"$f":"IF(OR(ISBLANK($B26),ISERR(BQ26),BQ26=\"\"),\"\",IF(Metric,ROUND(CY_2_M3*BQ26,2),BQ26))","v":""},"",{"$f":"IF(OR(ISBLANK($B26),ISERR(BS26),BS26=0),\"\",IF(Metric,ROUND(CY_2_M3*BS26,2),BS26))","v":""},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($Q26),ISBLANK($R26),ISERR(BW26),BW26=0),0,BW26)","v":0},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($Q26),ISBLANK($R26),ISERR(BX26),BX26=0),0,BX26)","v":0},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($S26),ISERR(BY26),BY26=0),0,BY26)","v":0},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($S26),ISERR(BZ26),BZ26=0),0,BZ26)","v":0},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($S26),ISERR(CC26),CC26=0),0,CC26)","v":0},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($S26),ISERR(CB26),CB26=0),0,CB26)","v":0},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($S26),ISERR(CA26),CA26=0),0,CA26)","v":0},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($S26),ISERR(CE26),CE26=0),0,CE26)","v":0},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($S26),ISERR(CD26),CD26=0),0,CD26)","v":0},{"$f":"IF(OR(ISBLANK($B26),ISERR(CF26),CF26=0),0,CF26)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I26)))","v":false},{"$f":"IF(Metric,ROUND(mm_2_in*K26,0),K26)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*L26,0),L26)","v":0},0,0,0,0,{"$f":"IF(Metric,ROUND(M2Ft*R26,0),R26)","v":0},{"$f":"IF(BD26>BE26,\"Confined\",\"Unconfined\")","v":"Unconfined"},{"$f":"IF(BD26>=BC26,\"None Required\",IF(IF(BD26<BE26,BD26,BE26)-MinGWSealWells<MinGWSealWells,MinGWSealWells,IF(BD26<BE26,BD26,BE26)-MinGWSealWells))","v":"None Required"},{"$f":"IF(BD26>=BC26,\"None Required\",IF(BD26-MinGWSealWells<MinGWSealWells,MinGWSealWells,BD26-MinGWSealWells))","v":"None Required"},{"$f":"IF(BI26=\"Unconfined\",IF(OR(S26=\"none\",S26=\"Cement Plug\",S26=\"Top Plug\",BJ26=\"None Required\"),0,IF(BF26-BJ26<0,0,BF26-BJ26)+BG26),IF(BK26=\"None Required\",0,IF(BF26-BK26<0,0,BF26-BK26)+BG26))","v":0},{"$f":"IF(OR(ISBLANK(B26),ISBLANK(J26),ISBLANK(BB26),ISBLANK(BC26),ISBLANK(BD26),ISBLANK(BE26),ISBLANK(BF26),ISBLANK(BG26),ISBLANK(BB26)),0,ROUND((PI()*(BB26/12/2)^2),2))","v":0},{"$f":"IF(BI26=\"Unconfined\",IF(BE26>MinGWSealWells+SurfaceSealWells,IF(BE26>BC26,\"\",BE26-MinGWSealWells),SurfaceSealWells),IF(BD26>MinGWSealWells+SurfaceSealWells,BD26-MinGWSealWells,SurfaceSealWells))","v":5},{"$f":"IF(BN26=\"\",0,IF(BC26-BN26<=MinGWSealWells,0,BC26-BN26))","v":0},{"$f":"IF(BN26=\"\",BC26-SurfaceSealWells,IF(BN26<=MinGWSealWells,0,BN26-MinGWSealWells))","v":0},{"$f":"IF(OR(ISBLANK(B26),ISBLANK(J26),ISBLANK(BB26),ISBLANK(BC26),ISBLANK(BD26),ISBLANK(BE26),ISBLANK(BF26),ISBLANK(BG26),S26=\"none\",S26=\"Top Plug\",S26=\"Cement Plug\"),0,IF(S26=\"Grout Only\",ROUND((BC26-SurfaceSealWells)*BM26*2/27*J26,2),ROUND(2*BO26*BM26/27,1)))","v":0},{"$f":"IF(OR(ISBLANK(B26),ISBLANK(J26),ISBLANK(BB26),ISBLANK(BC26),ISBLANK(BD26),ISBLANK(BE26),ISBLANK(BF26),ISBLANK(BG26),S26=\"none\",S26=\"Top Plug\"),0,ROUND(SurfaceSealWells*BM26/27,1))","v":0},{"$f":"IF(OR(ISBLANK(B26),ISBLANK(J26),ISBLANK(BB26),ISBLANK(BL26),ISBLANK(BC26),ISBLANK(BD26),ISBLANK(BE26),ISBLANK(BF26),ISBLANK(BG26),S26=\"none\",S26=\"Top Plug\",S26=\"Grout Only\"),0,IF(S26=\"Cement Plug\",ROUND((BC26-SurfaceSealWells)*BM26/27*J26,2),ROUND(BM26*BP26/27,1)))","v":0},{"$f":"IF(OR(S26=\"none\",S26=\"Cement Plug\",S26=\"Top Plug\",BB26=0),0,ROUND(BL26/VLOOKUP(BB26,PerfProductivityArray,2),1))","v":0},{"$f":"IF(OR(ISBLANK(B26),ISBLANK(BL26),ISBLANK(BC26),ISBLANK(BD26),ISBLANK(BE26),ISBLANK(BF26),ISBLANK(BG26),BT26=0),0,PerfToolCost*J26*BL26)","v":0},{"$f":"IF(OR(ISBLANK(J26),S26=\"none\",S26=\"Top Plug\",S26=\"Cement Plug\"),0,IF(((BQ26+BR26)/GroutingProductivity)<1,ROUND(1+SetUpHrsDrillRig+(BC26/TremmiPipeIn),1),(BC26/TremmiPipeIn)+SetUpHrsDrillRig+ROUND((BQ26+BR26)/GroutingProductivity,1)))","v":0},{"$f":"IF(Q26=\"\",0,ROUND(J26*BH26*INDEX(PumpRemovalArray,MATCH(Q26,PumpRemovalList,0),7),0))","v":0},{"$f":"IF(Q26=\"\",0,ROUND(J26*BH26*INDEX(PumpRemovalArray,MATCH(Q26,PumpRemovalList,0),8),0))","v":0},{"$f":"IF(OR(ISBLANK(B26),ISBLANK(BL26),ISBLANK(BC26),ISBLANK(BD26),ISBLANK(BE26),ISBLANK(BF26),ISBLANK(BG26),BT26=0),0,IF(AND(ISNUMBER(BL26),BL26>0),ROUND(J26*HeavyDutyDrillLaborCost*(PerfSetupHrs+IF(BT26<1,1,BT26)),0),0))","v":0},{"$f":"IF(OR(ISBLANK(B26),ISBLANK(BL26),ISBLANK(BC26),ISBLANK(BD26),ISBLANK(BE26),ISBLANK(BF26),ISBLANK(BG26),BT26=0),0,IF(AND(ISNUMBER(BL26),BL26>0),ROUND((J26*HeavyDutyDrillEquipCost*(PerfSetupHrs+IF(BT26<1,1,BT26)))+BU26,0),0))","v":0},{"$f":"IF(BQ26=\"\",0,ROUND(J26*((BQ26*BentoniteCost)+(BR26*CementCost)),0))","v":0},{"$f":"IF(ISBLANK(B26),0,ROUND(J26*BV26*IF(BL26=0,GroutEquipCost,HeavyDutyDrillEquipCost),0))","v":0},{"$f":"IF(ISBLANK(B26),0,ROUND(J26*BV26*IF(BL26=0,GroutLaborCost,HeavyDutyDrillLaborCost),0))","v":0},{"$f":"IF(OR(ISBLANK(B26),S26=\"none\"),0,IF(BS26>1,ROUND(J26*BS26/CuttingsProduction*CuttingsEquipCost+IF(S26=\"Top Plug\",1,0),0),(1+SetUpHrsDrillRig)*CuttingsEquipCost*J26))","v":0},{"$f":"IF(OR(ISBLANK(B26),S26=\"none\"),0,IF(BS26>1,ROUND(J26*BS26/CuttingsProduction*CuttingsLaborCost+IF(S26=\"Top Plug\",1,0),0),(1+SetUpHrsDrillRig)*CuttingsLaborCost*J26))","v":0},{"$f":"IF(ISBLANK(B26),0,ROUND(SUM(BW26:CE26),0))","v":0}]
[{"$f":"ROW(A27) - ROW($A$25)-1","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(OR(ISBLANK($B27),ISBLANK($Q27),ISBLANK($R27),ISERR(BW27),BW27=0),0,BW27)","v":0},{"$f":"IF(OR(ISBLANK($B27),ISBLANK($Q27),ISBLANK($R27),ISERR(BX27),BX27=0),0,BX27)","v":0},{"$f":"IF(OR(ISBLANK($B27),ISBLANK($S27),ISERR(BY27),BY27=0),0,BY27)","v":0},{"$f":"IF(OR(ISBLANK($B27),ISBLANK($S27),ISERR(BZ27),BZ27=0),0,BZ27)","v":0},{"$f":"IF(OR(ISBLANK($B27),ISBLANK($S27),ISERR(CC27),CC27=0),0,CC27)","v":0},{"$f":"IF(OR(ISBLANK($B27),ISBLANK($S27),ISERR(CB27),CB27=0),0,CB27)","v":0},{"$f":"IF(OR(ISBLANK($B27),ISBLANK($S27),ISERR(CA27),CA27=0),0,CA27)","v":0},{"$f":"IF(OR(ISBLANK($B27),ISBLANK($S27),ISERR(CE27),CE27=0),0,CE27)","v":0},{"$f":"IF(OR(ISBLANK($B27),ISBLANK($S27),ISERR(CD27),CD27=0),0,CD27)","v":0},{"$f":"IF(OR(ISBLANK($B27),ISERR(CF27),CF27=0),0,CF27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"IF(Metric,ROUND(M2Ft*L27,0),L27)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*M27,0),M27)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*N27,0),N27)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*O27,0),O27)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*P27,0),P27)","v":0},0,{"$f":"IF(BD27>BE27,\"Confined\",\"Unconfined\")","v":"Unconfined"},"None Required","None Required",{"$f":"IF(BI27=\"Unconfined\",IF(OR(S27=\"none\",S27=\"Cement Plug\",S27=\"Top Plug\",BJ27=\"None Required\"),0,IF(BF27-BJ27<0,0,BF27-BJ27)+BG27),IF(BK27=\"None Required\",0,IF(BF27-BK27<0,0,BF27-BK27)+BG27))","v":0},{"$f":"IF(OR(ISBLANK(B27),ISBLANK(J27),ISBLANK(BB27),ISBLANK(BC27),ISBLANK(BD27),ISBLANK(BE27),ISBLANK(BF27),ISBLANK(BG27),ISBLANK(BB27)),0,ROUND((PI()*(BB27/12/2)^2),2))","v":0},5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(B27),0,ROUND(SUM(BW27:CE27),0))","v":0}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,0,0,0,0,0,0,"Unconfined","None Required","None Required",0,0,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW(A29) - ROW($A$25)-1","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(OR(ISBLANK($B29),ISERR(BQ29),BQ29=\"\"),\"\",IF(Metric,ROUND(CY_2_M3*BQ29,2),BQ29))","v":""},{"$f":"IF(OR(ISBLANK($B29),ISERR(BR29),BR29=\"\"),\"\",IF(Metric,ROUND(CY_2_M3*BR29,2),BR29))","v":""},"",{"$f":"IF(OR(ISBLANK($B29),ISBLANK($Q29),ISBLANK($R29),ISERR(BW29),BW29=0),0,BW29)","v":0},0,{"$f":"IF(OR(ISBLANK($B29),ISBLANK($S29),ISERR(BY29),BY29=0),0,BY29)","v":0},0,{"$f":"IF(OR(ISBLANK($B29),ISBLANK($S29),ISERR(CC29),CC29=0),0,CC29)","v":0},{"$f":"IF(OR(ISBLANK($B29),ISBLANK($S29),ISERR(CB29),CB29=0),0,CB29)","v":0},{"$f":"IF(OR(ISBLANK($B29),ISBLANK($S29),ISERR(CA29),CA29=0),0,CA29)","v":0},{"$f":"IF(OR(ISBLANK($B29),ISBLANK($S29),ISERR(CE29),CE29=0),0,CE29)","v":0},{"$f":"IF(OR(ISBLANK($B29),ISBLANK($S29),ISERR(CD29),CD29=0),0,CD29)","v":0},{"$f":"IF(OR(ISBLANK($B29),ISERR(CF29),CF29=0),0,CF29)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,0,0,0,0,0,0,{"$f":"IF(BD29>BE29,\"Confined\",\"Unconfined\")","v":"Unconfined"},"None Required","None Required",{"$f":"IF(BI29=\"Unconfined\",IF(OR(S29=\"none\",S29=\"Cement Plug\",S29=\"Top Plug\",BJ29=\"None Required\"),0,IF(BF29-BJ29<0,0,BF29-BJ29)+BG29),IF(BK29=\"None Required\",0,IF(BF29-BK29<0,0,BF29-BK29)+BG29))","v":0},{"$f":"IF(OR(ISBLANK(B29),ISBLANK(J29),ISBLANK(BB29),ISBLANK(BC29),ISBLANK(BD29),ISBLANK(BE29),ISBLANK(BF29),ISBLANK(BG29),ISBLANK(BB29)),0,ROUND((PI()*(BB29/12/2)^2),2))","v":0},5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(B29),0,ROUND(SUM(BW29:CE29),0))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y26:Y30)","v":0},0,0,0,0,0,{"$f":"IF(ISERROR(SUM(AE26:AE30)),0,SUM(AE26:AE30))","v":0},{"$f":"SUM(AF26:AF30)","v":0},{"$f":"SUM(AG26:AG30)","v":0},{"$f":"SUM(AH26:AH30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB26/12*Ft2M","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((PI()*(BB31/2)^2),3)","v":0},null,{"$f":"BO26/M2Ft","v":0},{"$f":"BP26/M2Ft","v":0},{"$f":"BM31*BO31*2","v":0},{"$f":"Well_seal_thickness*BM31","v":0},{"$f":"BP31*BM31","v":0}]
["(1)  For previously abandoned holes enter \"0\" for depth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BM26*Ft3_2_M3","v":0}]
["(2)  Wells abandoned per Nevada Administrative Code (NAC 534.420).  Hole grouted and perforated from bottom to 50 feet (15.24m) above the top of the screen, or first water encountered or original static water level, depending on vertical hydraulic gradient and well construction parameters. Inert media (cuttings or alluvium) used from top of grout to top seal.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BM32*3.2808","v":0},null,{"$f":"BL35*BO31","v":0},{"$f":"BP31/M2Ft","v":0}]
["(3)  Perforation length = amount of blank casing below first water (for confined aquifers) or predicted recovered water table (unconfined aquifers) + 50 feet (15.24m) of blank casing above water table"]
["(4)  Assumes 50' (15.24m) sanitary seal at top of hole. Therefore, perforation and grouting only required to bottom of sanitary seal.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BM32/Ft2M","v":0}]
["(5)  Assumes 100% loss to formation for grout (abandonite) for screened and perforated sections."]
["(6)  Assumes 10' (3m) top seal of cement in casing only. See note 4."]
["(7)  Inert material is cuttings or alluvium sourced locally."]
["(8)  Includes perforation tool wear cost/ft of perforation (see Productivty Sheet)."]
["(9)  See Productivity Sheet for hourly production. Minimum 1 hr per hole + fixed hours per hole for move and setup. If no perforation required, use standard drill rig."]
["(10)  See Productivity Sheet for hourly production. Minimum 1 hr per hole."]
[]
[null,"Notes:"]
[]
[]
[]
[]
[]
[]
[]
["Monitoring Well/Piezometer Closure"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Number\nof\nHoles","Casing\nDiam","Average\nDepth","Top\nof\nScreen(1)","Hole\nPlug\nMethod",{"$f":"IF(Metric,\"Casing\nVolume\nper m\",\n\"Casing \nVolume\nper ft\")","v":"Casing \nVolume\nper ft"},"Grout\nVolume/\nWell(2,3)","Cement\nVolume\nper \nHole(4)","Inert \nBackfill \nVolume \nper Hole(5)","Total\nGrouting \nHours/\nHole","Total\nInert Media\nHours/\nHole","Grout + \nCement\nLabor \nCost(6)","Grout + \nCement\nEquip\nCost(6)","Grout + \nCement\nMaterial \nCost","Inert\nMaterial\nLabor \nCost(7)","Inert\nMaterial\nEquip\nCost(7)","Total\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type","Casing\nDiam","Average\nDepth","Top\nof\nScreen(1)","Casing Vol \nper foot","Grout\nVolume/\nWell(2)","Cement\nVolume\nper \nHole(3)","Inert \nBackfill \nVolume \nper Hole(4)","Total Grout \nVolume \n(grout+cement\n+/-cutting vol)","Total Cuttings\nVolume\n(if needed)","Total\nGrouting \nHours/\nHole","Total\nInert \nHours/\nHole","Grout + \nCement\nMaterial \nCost","Grout + \nCement\nEquip\nCost(5)","Grout +\nCement\nLabor \nCost(5)","Inert\nMaterial\nEquip\nCost(6)","Inert\nMaterial\nLabor \nCost(6)","Total\nCost"]
[-1,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m bgs\",\"ft bgs\")","v":"ft bgs"},{"$f":"IF(Metric,\"m bgs\",\"ft bgs\")","v":"ft bgs"},"(select)",{"$f":"IF(Metric,\"m3\",\"ft3\")","v":"ft3"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},"hrs","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in","ft bgs","ft bgs","(cf)","(cy)","(cy)","(cy)",null,null,"(hr)","(hr)","($)","($)","($)","($)","($)","($)"]
[{"$f":"ROW(A54) - ROW($A$53)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($B54),ISERR(BE54)),\"\",IF(Metric,ROUND(Ft3_2_M3*BE54/Ft2M,3),BE54))","v":""},{"$f":"IF(OR(ISBLANK($B54),ISERR(BF54),BI54=0,N54=\"Cement Plug\",N54=\"Top Plug\"),\"\",IF(Metric,ROUND(CY_2_M3*BF54,2),BF54))","v":""},{"$f":"IF(OR(ISBLANK($B54),ISERR(BG54),BI54=0,N54=\"Top Plug\"),\"\",IF(Metric,ROUND(CY_2_M3*BG54,2),BG54))","v":""},{"$f":"IF(OR(ISBLANK($B54),ISERR(BH54),BH54=0,N54=\"Top Plug\",N54=\"none\"),\"\",IF(Metric,ROUND(CY_2_M3*BH54,3),BH54))","v":""},{"$f":"IF(OR(ISBLANK($B54),ISERR(BK54),BF54=0),0,BK54+SetUpHrsPumpRig)","v":0},{"$f":"IF(OR(ISBLANK($B54),ISERR(BL54),BL54=0),0,BL54+SetUpHrsPumpRig)","v":0},{"$f":"IF(OR(ISBLANK($N54),ISBLANK($B54),ISERR(BO54),BO54=0),0,IF(SUM(BM54:BQ54)<100,(BO54/SUM(BM54:BQ54))*100,BO54))","v":0},{"$f":"IF(OR(ISBLANK($N54),ISBLANK($B54),ISERR(BN54),BN54=0),0,IF(SUM(BM54:BQ54)<100,(BN54/SUM(BM54:BQ54))*100,BN54))","v":0},{"$f":"IF(OR(ISBLANK($N54),ISBLANK($B54),ISERR(BM54),BM54=0),0,IF(SUM(BM54:BQ54)<100,(BM54/SUM(BM54:BQ54))*100,BM54))","v":0},{"$f":"IF(OR(ISBLANK($B54),ISERR(BQ54),BQ54=0),0,IF(SUM(BM54:BQ54)<100,(BQ54/SUM(BM54:BQ54))*100,BQ54))","v":0},{"$f":"IF(OR(ISBLANK($B54),ISERR(BP54),BP54=0),0,IF(SUM(BM54:BQ54)<100,(BP54/SUM(BM54:BQ54))*100,BP54))","v":0},{"$f":"IF(OR(ISBLANK($B54),ISBLANK($N54),ISERR(BR54),BR54=0),0,BR54)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I54)))","v":false},{"$f":"IF(Metric,ROUND(mm_2_in*K54,0),K54)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*L54,0),L54)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*M54,0),M54)","v":0},{"$f":"IF(OR(ISBLANK(B54),ISBLANK(BB54)),0,ROUND((PI()*(BB54/12/2)^2),2))","v":0},{"$f":"IF(OR(ISBLANK(B54),ISBLANK(BB54),ISBLANK(BC54),ISBLANK(BD54),N54=\"none\",N54=\"Top Plug\",N54=\"Cement Plug\"),0,IF(AND(BC54<=BD54,N54<>\"Grout Only\"),0,IF(OR(BD54<=SurfaceSealWells,N54=\"Grout Only\"),ROUND((BE54*(BC54-SurfaceSealWells))/27*1.25,2),ROUND(1.25*BE54*(BC54-BD54+MinGWSealWells)/27,2))))","v":0},{"$f":"IF(OR(ISBLANK(B54),N54=\"none\",N54=\"Top Plug\",N54=\"\"),0,ROUND(SurfaceSealWells*BE54/27*1.25,2))","v":0},{"$f":"IF(OR(ISBLANK(B54),ISBLANK(BD54),N54=\"Grout Only\"),0,IF(BD54<=MinGWSealWells+SurfaceSealWells,0,ROUND((BD54-MinGWSealWells-SurfaceSealWells)*BE54/27,2)))","v":0},{"$f":"IF(OR(N54=\"none\",N54=\"\"),0,IF(N54=\"Grout + Backfill\",BF54+BG54,IF(N54=\"Grout Only\",BF54+BG54,IF(N54=\"Cement Plug\",BG54,0))))","v":0},{"$f":"IF(OR(N54=\"Grout Only\",N54=\"none\",N54=\"\"),0,IF(N54=\"Top Plug\",1,IF(N54=\"Cement Plug\",ROUND((BC54-SurfaceSealWells)*BE54/27*J54,2),IF(N54=\"Grout + Backfill\",BH54))))","v":0},{"$f":"IF(OR(ISBLANK(B54),ISBLANK(BB54),ISBLANK(BC54),ISBLANK(BD54),AND(BF54=0,BI54=0)),0,IF((BI54)/GroutingProductivity<1,ROUND(1+(L54/TremmiPipeIn),1),ROUND(((BI54)/GroutingProductivity)+(L54/TremmiPipeIn),1)))","v":0},{"$f":"IF(OR(ISBLANK(B54),ISBLANK(BB54),ISBLANK(BC54),ISBLANK(BD54),BJ54=0),0,IF(BJ54/CuttingsProduction<1,1,ROUND(BJ54/CuttingsProduction,1)))","v":0},{"$f":"IF(ISBLANK(B54),0,ROUND(J54*((BF54*BentoniteCost)+(BG54*CementCost)),0))","v":0},{"$f":"IF(OR(ISBLANK(B54),BF54=0),0,ROUND(J54*(BK54+SetUpHrsPumpRig)*GroutEquipCost,0))","v":0},{"$f":"IF(OR(ISBLANK(B54),BF54=0),0,ROUND(J54*(BK54+SetUpHrsPumpRig)*GroutLaborCost,0))","v":0},{"$f":"IF(OR(ISBLANK(B54),N54=\"None\"),0,IF(BF54=0,ROUND(J54*(BL54+SetUpHrsPumpRig)*CuttingsEquipCost,0),ROUND(J54*BL54*GroutEquipCost,0)))","v":0},{"$f":"IF(OR(ISBLANK(B54),N54=\"None\"),0,IF(BF54=0,ROUND(J54*(BL54+SetUpHrsPumpRig)*CuttingsLaborCost,0),ROUND(J54*BL54*GroutLaborCost,0)))","v":0},{"$f":"IF(OR(ISBLANK(B54),N54=\"None\",J54=0),0,IF(SUM(BM54:BQ54)/J54<100,ROUND(J54*100,0),ROUND(SUM(BM54:BQ54),0)))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U54:U55)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB54/12*Ft2M","v":0},null,null,null,null,null,{"$f":"ROUND((BD54-MinGWSealWells-SurfaceSealWells)*BE54/27,2)","v":0}]
["Wells abandoned per NAC 534.420 with bentonite grout placed to 50 feet above the top of the screen (see note 1)."]
["(1)  Assumes top of screen is at or above the static water level (in unconfined aquifers) or the depth of first water encountered (in confined aquifers). "]
["(2)  Assumes 25% loss to formation for grouting"]
["(3)  Grouting only required to 50' (15.24m) above the top of screen because monitor wells are constructed with a seal in the annular space."]
["(4)  Assumes top 10' (3m) plugged with cement."]
["(5)  Assumes hole plugged with inert material (cuttings or alluvium) above grout up to cement surface plug."]
["(6)  See Productivity Sheet for hourly production. Minimum 1 hr per hole + fixed hours per hole for move and setup (see Productivty Sheet)."]
["(7)  See Productivity Sheet for hourly production. Minimum 1 hr per hole."]
[]
[null,"Notes:"]

{"sheet":"Waste Disposal","index":24,"n_rows":130,"n_cols":95,"rows_kept":130,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
[]
[{"$f":"\"Waste Disposal - \"&CostType&\" Cost Summary\"","v":"Waste Disposal - FA Cost Summary"}]
[null,null,"Labor","Equipment","Materials","Fees","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Solid Waste - On Site",{"$f":"SUMIF($BA$33:$BA$37,TRUE,J107:J111)","v":5048},{"$f":"SUMIF($BA$33:$BA$37,TRUE,K107:K111)","v":12722},"N/A","N/A",{"$f":"SUM(C12:E12)","v":17770}]
[null,"Solid Waste - Off Site","N/A",{"$f":"SUMIF($BA$33:$BA$37,TRUE,I107:I111)","v":0},"N/A","N/A",{"$f":"SUM(C13:E13)","v":0}]
[null,"Solid Waste Total",{"$f":"SUM(C12:C13)","v":5048},{"$f":"SUM(D12:D13)","v":12722},{"$f":"SUM(E12:E13)","v":0},null,{"$f":"SUM(G12:G13)","v":17770}]
[null,"Hazardous Materials","N/A","N/A","N/A",{"$f":"SUMIF($BA$52:$BA$53,TRUE,J119:J120)","v":0},{"$f":"F15","v":0}]
[null,"Hydrocarbon Contaminated Soils",{"$f":"SUMIF($BA$67:$BA$68,TRUE,H128:H129)","v":0},{"$f":"SUMIF($BA$67:$BA$68,TRUE,I128:I129)","v":0},"N/A",{"$f":"SUMIF($BA$67:$BA$68,TRUE,E128:E129)+SUMIF($BA$67:$BA$68,TRUE,G128:G129)+SUMIF($BA$67:$BA$68,TRUE,F128:F129)","v":0},{"$f":"SUM(C16:F16)","v":0}]
[null,"TOTALS",{"$f":"SUM(C14:C16)","v":5048},{"$f":"SUM(D14:D16)","v":12722},{"$f":"SUM(E14:E16)","v":0},{"$f":"SUM(F14:F16)","v":0},{"$f":"SUM(G14:G16)","v":17770}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[]
[]
[]
["Waste Disposal - User Input - Solid Waste"]
[null,null,null,null,null,null,null,null,null," ",null,null,"Landfill (Bulk) Disposal",null,null,"Dumpster",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solid Waste"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Waste\nType","Disposal\nMethod","Quantity","Distance\nto Landfill","Slope to \nLandfill","Number\nof\nTrucks","Months\nDumpster\nRental",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type","Quanity","Disposal Site","Distance"]
[-1,null,null,null,null,null,null,null,null,"(select)","(select)",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(user override)","months",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cy",null,"ft"]
[{"$f":"ROW(A33) - ROW($A$32)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(N33)>20,\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I33)))","v":false},{"$f":"IF(ISBLANK(L33),0,IF(Metric,ROUND(M3_2_CY*L33,0),L33))","v":0},{"$f":"K33","v":0},{"$f":"IF(ISBLANK(M33),0,IF(Metric,ROUND(M2Ft*M33,2),M33))","v":0}]
[{"$f":"ROW(A34) - ROW($A$32)-1","v":1},"Demolition debris ( Buildings and Structures)",null,2000,"Other Site Facilities","Closure","Build./Str.","Public Land","FA","Other Facilities","Landfill (bulk)",{"$f":"('Foundations & Buildings'!D121*0.0371)*0.15","v":93.603300000000004},125000,3,null,null,{"$f":"IF(ABS(N34)>20,\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I34)))","v":true},{"$f":"IF(ISBLANK(L34),0,IF(Metric,ROUND(M3_2_CY*L34,0),L34))","v":93.603300000000004},{"$f":"K34","v":"Landfill (bulk)"},{"$f":"IF(ISBLANK(M34),0,IF(Metric,ROUND(M2Ft*M34,2),M34))","v":125000}]
[{"$f":"ROW(A35) - ROW($A$32)-1","v":2},"Old Fencing Material from the Ponds",null,2000,"Other Site Facilities","Closure","Ponds","Public Land","FA","Other Facilities","Landfill (bulk)",250,125000,3,null,null,{"$f":"IF(ABS(N35)>20,\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I35)))","v":true},{"$f":"IF(ISBLANK(L35),0,IF(Metric,ROUND(M3_2_CY*L35,0),L35))","v":250},{"$f":"K35","v":"Landfill (bulk)"},{"$f":"IF(ISBLANK(M35),0,IF(Metric,ROUND(M2Ft*M35,2),M35))","v":125000}]
[{"$f":"ROW(A36) - ROW($A$32)-1","v":3},"Old HDPE piping and fitting material",null,2000,"Other Site Facilities","Closure","Ponds","Public Land","FA","Other Facilities","Landfill (bulk)",200,125000,3,null,null,{"$f":"IF(ABS(N36)>20,\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I36)))","v":true},{"$f":"IF(ISBLANK(L36),0,IF(Metric,ROUND(M3_2_CY*L36,0),L36))","v":200},{"$f":"K36","v":"Landfill (bulk)"},{"$f":"IF(ISBLANK(M36),0,IF(Metric,ROUND(M2Ft*M36,2),M36))","v":125000}]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[null,"Debris volume factor from the buildings and or structures are 0.15"]
[null,"End Dump Trailer capacity is 50 cy"]
[]
[]
[]
[]
["Waste Disposal - User Input - Hazardous Materials"]
[" ",null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haz Mat"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Waste\nType","Container\nType","Vacuum\nTruck\nSize","Liquid\nQuantity","Soild\nQuantity","One Way\nTravel\nDistance to\nDisposal Site","One Way\nTravel Time to \nDisposal Site",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type","Waste Type","Material Type","Liquid Quanity","Solid Quanity","Distqance to disposal site"]
[-1,null,null,null,null,null,null,null,null,"(select)","(select)","(select)",{"$f":"IF(Metric,\"litres\",\"gallons\")","v":"gallons"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"km\",\"mi\")","v":"mi"},"hr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"gal","cy","mi"]
[{"$f":"ROW(A52) - ROW($A$51)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I52)))","v":false},{"$f":"J52","v":0},{"$f":"IF(ISBLANK(K52),0,LEFT(K52,5))","v":0},{"$f":"IF(ISBLANK(M52),0,IF(Metric,ROUND(Liters2Gal*M52,0),M52))","v":0},{"$f":"IF(ISBLANK(N52),0,IF(Metric,ROUND(M3_2_CY*N52,0),N52))","v":0},{"$f":"IF(ISBLANK(O52),0,IF(Metric,ROUND(Km2Mi*O52,0),O52))","v":0}]
[]
[]
[null,"Notes:"]
[null,"    1. Use Other Demo & Equip Removal Sheet for tank removal"]
[]
[]
[]
[]
[]
[]
["Waste Disposal - User Input - Hydrocarbon Contaminated Soils"]
[" ",null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HCS"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Waste\nType","Disposal\nMethod","Quantity","Travel\nDistance to \nOffsite\nDisposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type","Solid Quanity","Distqance to disposal site"]
[-1,null,null,null,null,null,null,null,null,"(select)","(select)",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"km\",\"mi\")","v":"mi"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cy","mi"]
[{"$f":"ROW(A67) - ROW($A$66)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I67)))","v":false},{"$f":"IF(ISBLANK(L67),0,IF(Metric,ROUND(M3_2_CY*L67,0),L67))","v":0},{"$f":"IF(ISBLANK(M67),0,IF(Metric,ROUND(Km2Mi*M67,0),M67))","v":0}]
[]
[]
[null,"Notes:"]
[null,"    1. Use Yards or Landfills Sheets for bioremediation facility reclamation"]
[]
[]
[]
[]
[]
[{"$f":"ThisSheetName(A1) & \" - Assumptions & Calculations\"","v":"Waste Disposal - Assumptions & Calculations"}]
[]
[null,"Solid Waste Disposal"]
[]
[null,"Off site disposal assumes use of average rolloff dumpster [30 cy (m3), 10 ton (tonne)]"]
[null,"On site disposal assumes use of small loader/truck fleet for haulage"]
[null,"Average density for on site disposal = 2,600 lb/cy (1,540 kg/m3)"]
[null,"For on site disposal only 1 truck is required unless total truck hours > 8, only 2 trucks unless total truck hours are > 16"]
[]
[null,"Hazardous Materials Disposal"]
[]
[null,"Assumes all hazardous materials are known"]
[null,"Enter EITHER solid or liquid quantity each line. "]
[null,"If container type = 55 gallon (200 liter) drum then solid waste hauling costs apply"]
[null,"Average density for solids assumed to be 2,600 lb/cy (1,540 kg/m3)"]
[null,"Vacuum truck sizes: small = 2,200 gal (~8,300 litres), large = 5,000 gal (~19,000 litres)"]
[null,"Vacuum truck on site for 4 hours for each load"]
[]
[null,"Hydrocarbon Contaminated Soils Disposal"]
[]
[null,"Assumes all hazardous materials are known"]
[null,"On site disposal assumes biopad treatment"]
[null,"Exavation productivity =45 cy./hr (35 m3/hr) (Means Heavy Construction, 2006: 02315-424-0360)"]
[]
[]
[]
["Waste Disposal - Solid Waste Disposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Off Site",null,null,null,null,null,null,"On Site"]
[" ",null,null,null,null,null,null,null,"Off-Site","On-Site",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Waste\nVolume","Number\nof Off Site\nDumpster\nLoads","Landfill Fleet Equipment","Landfill\nFleet \nProductivity","Number of Trucks","Total \nFleet \nHours","Total \nDumpster \nCost","Total \nLabor \nCost","Total \nEquipment \nCost","Total \nWaste \nDisposal \nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number\nof\nDumpster\nLoads","Delivery\nCost","Haul\nCost","Rent\nCost","Disposal\nFees","Disposal\nFees",null,"Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","number of\nloads","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"#","$","$","$","$","$",null,"%","min","min","min","min","min","min","min","min","min","min","min",null,null,"BCY/hr","BCY/hr","hrs","$","$","$"]
[{"$f":"A33","v":0},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":""},{"$f":"IF(ISBLANK(B33),\"\",L33)","v":""},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(K33),K33=\"Landfill (bulk)\"),\"\",BA107)","v":""},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(C107),K33=\"Dumpster\"),\"\",SmallTruck)","v":""},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(C107),K33=\"Dumpster\"),\"\",IF(OR(ISBLANK(M33),ISBLANK(N33)),\"Enter Data!\",IF(Metric,ROUND(CY_2_M3*BW107,0),BW107)))","v":""},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(C107),K33=\"Dumpster\"),\"\",IF(OR(ISBLANK(M33),ISBLANK(N33)),\"Enter Data!\",BU107))","v":""},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(C107),K33=\"Dumpster\"),0,IF(OR(ISBLANK(M33),ISBLANK(N33)),\"Enter Data!\",BX107))","v":0},{"$f":"IF(OR(ISBLANK(B33),K33=\"Landfill (bulk)\",D107=\"\"),0,ROUND(BF107,0))","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(C107),K33=\"Dumpster\"),0,IF(OR(ISBLANK(M33),ISBLANK(N33)),0,BZ107))","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(C107),K33=\"Dumpster\"),0,IF(OR(ISBLANK(M33),ISBLANK(N33)),0,BY107))","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(C107),AND(J107=\"\",K107=\"\")),0,SUM(I107:K107))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K33=\"Landfill (bulk)\",ISBLANK(P33),P33=0),0,ROUNDUP(BB33/30,0))","v":0},{"$f":"IF(K33=\"Landfill (bulk)\",0,ROUND(BA107*DumpsterDelivery,0))","v":0},{"$f":"IF(K33=\"Landfill (bulk)\",0,ROUND(BA107*DumpsterHaul,0))","v":0},{"$f":"IF(ISBLANK(K33),0,IF(K33=\"Landfill (bulk)\",0,ROUND(P33*DumpsterRent*D107,0)))","v":0},{"$f":"IF(K33=\"Landfill (bulk)\",0,ROUND(BA107*DumpsterTons*DumpsterFee,0))","v":0},{"$f":"IF(L33=\"Landfill (bulk)\",0,SUM(BB107:BE107))","v":0},null,{"$f":"ABS(N33)","v":0},{"$f":"ROUND($BD33/(INDEX(SmallTruckSpeedTable,MATCH(\"Empty\",SmallTruckLoadedWeight,0),MATCH(IF($BH107-SmallTruckRollingResistance<0,0,$BH107-SmallTruckRollingResistance),SmallTruckDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(BD33/(INDEX(SmallTruckSpeedTable,MATCH(\"Limestone - Broken\",HaulMaterials,0),MATCH(IF($BH107-SmallTruckRollingResistance<0,0,$BH107-SmallTruckRollingResistance),SmallTruckDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND((BD33/VLOOKUP(BH107+SmallTruckRollingResistance,SmallTruckUHEmptyArray,8,1))^(1/VLOOKUP(BH107+SmallTruckRollingResistance,SmallTruckUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND((BD33/VLOOKUP(BH107+SmallTruckRollingResistance,SmallTruckUHLoadedArray,8,1))^(1/VLOOKUP(BH107+SmallTruckRollingResistance,SmallTruckUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(N33>=0,BK107,BL107)","v":0},{"$f":"IF(N33>=0,BJ107,BI107)","v":0},{"$f":"BM107+BN107","v":0},{"$f":"SmallTruckManuverLoad","v":0.7},{"$f":"SmallTruckManuverDump","v":1.1000000000000001},{"$f":"IF(SmallFltLoader=\"Shovel\",SmallShovelTimetoFillTruck,SmallLoaderTimetoFillTruck)","v":2.1},{"$f":"BO107+BP107+BQ107+BR107","v":3.9000000000000004},{"$f":"ROUNDUP(BB33/SmallTruckAvgCapacity,0)","v":0},{"$f":"IF(ISBLANK(O33),IF(BB33/BV107<8,1,IF(BB33/BV107<16,2,(ROUNDUP((BS107-BR107)/BR107,0)))),O33)","v":1},{"$f":"ROUND((60/BS107)*SmallTruckAvgCapacity*HaulEfficiency*HaulOperator*SmallTruckAltitudeDeration,0)","v":217},{"$f":"BU107*BV107","v":217},{"$f":"IF(ROUND(BB33/BW107,1)<1,1,ROUND(BB33/BW107,1))","v":1},{"$f":"ROUND(IF(BX107<1,1,BX107)*((BU107*SmallTruckEquipRate)+SmallLoaderEquipRate+SmallTruckDozerEquipRate),0)","v":343},{"$f":"ROUND(IF(BX107<1,1,BX107)*((BU107*SmallTruckLaborRate)+SmallLoaderLaborRate+SmallTruckDozerLaborRate),0)","v":172},{"$f":"BY107+BZ107","v":515}]
[{"$f":"A34","v":1},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":"Demolition debris ( Buildings and Structures)"},{"$f":"IF(ISBLANK(B34),\"\",L34)","v":93.603300000000004},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(K34),K34=\"Landfill (bulk)\"),\"\",BA108)","v":""},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(C108),K34=\"Dumpster\"),\"\",SmallTruck)","v":"725C2"},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(C108),K34=\"Dumpster\"),\"\",IF(OR(ISBLANK(M34),ISBLANK(N34)),\"Enter Data!\",IF(Metric,ROUND(CY_2_M3*BW108,0),BW108)))","v":22},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(C108),K34=\"Dumpster\"),\"\",IF(OR(ISBLANK(M34),ISBLANK(N34)),\"Enter Data!\",BU108))","v":2},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(C108),K34=\"Dumpster\"),0,IF(OR(ISBLANK(M34),ISBLANK(N34)),\"Enter Data!\",BX108))","v":4.3},{"$f":"IF(OR(ISBLANK(B34),K34=\"Landfill (bulk)\",D108=\"\"),0,ROUND(BF108,0))","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(C108),K34=\"Dumpster\"),0,IF(OR(ISBLANK(M34),ISBLANK(N34)),0,BZ108))","v":964},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(C108),K34=\"Dumpster\"),0,IF(OR(ISBLANK(M34),ISBLANK(N34)),0,BY108))","v":2068},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(C108),AND(J108=\"\",K108=\"\")),0,SUM(I108:K108))","v":3032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K34=\"Landfill (bulk)\",ISBLANK(P34),P34=0),0,ROUNDUP(BB34/30,0))","v":0},{"$f":"IF(K34=\"Landfill (bulk)\",0,ROUND(BA108*DumpsterDelivery,0))","v":0},{"$f":"IF(K34=\"Landfill (bulk)\",0,ROUND(BA108*DumpsterHaul,0))","v":0},{"$f":"IF(ISBLANK(K34),0,IF(K34=\"Landfill (bulk)\",0,ROUND(P34*DumpsterRent*D108,0)))","v":0},{"$f":"IF(K34=\"Landfill (bulk)\",0,ROUND(BA108*DumpsterTons*DumpsterFee,0))","v":0},{"$f":"IF(L34=\"Landfill (bulk)\",0,SUM(BB108:BE108))","v":0},null,{"$f":"ABS(N34)","v":3},{"$f":"ROUND($BD34/(INDEX(SmallTruckSpeedTable,MATCH(\"Empty\",SmallTruckLoadedWeight,0),MATCH(IF($BH108-SmallTruckRollingResistance<0,0,$BH108-SmallTruckRollingResistance),SmallTruckDownhillSlopes,-1))*88),2)","v":47.35},{"$f":"ROUND(BD34/(INDEX(SmallTruckSpeedTable,MATCH(\"Limestone - Broken\",HaulMaterials,0),MATCH(IF($BH108-SmallTruckRollingResistance<0,0,$BH108-SmallTruckRollingResistance),SmallTruckDownhillSlopes,-1))*88),2)","v":47.35},{"$f":"ROUND((BD34/VLOOKUP(BH108+SmallTruckRollingResistance,SmallTruckUHEmptyArray,8,1))^(1/VLOOKUP(BH108+SmallTruckRollingResistance,SmallTruckUHEmptyArray,9,1)),2)","v":26.52},{"$f":"ROUND((BD34/VLOOKUP(BH108+SmallTruckRollingResistance,SmallTruckUHLoadedArray,8,1))^(1/VLOOKUP(BH108+SmallTruckRollingResistance,SmallTruckUHLoadedArray,9,1)),2)","v":42.62},{"$f":"IF(N34>=0,BK108,BL108)","v":26.52},{"$f":"IF(N34>=0,BJ108,BI108)","v":47.35},{"$f":"BM108+BN108","v":73.87},{"$f":"SmallTruckManuverLoad","v":0.7},{"$f":"SmallTruckManuverDump","v":1.1000000000000001},{"$f":"IF(SmallFltLoader=\"Shovel\",SmallShovelTimetoFillTruck,SmallLoaderTimetoFillTruck)","v":2.1},{"$f":"BO108+BP108+BQ108+BR108","v":77.77},{"$f":"ROUNDUP(BB34/SmallTruckAvgCapacity,0)","v":6},{"$f":"IF(ISBLANK(O34),IF(BB34/BV108<8,1,IF(BB34/BV108<16,2,(ROUNDUP((BS108-BR108)/BR108,0)))),O34)","v":2},{"$f":"ROUND((60/BS108)*SmallTruckAvgCapacity*HaulEfficiency*HaulOperator*SmallTruckAltitudeDeration,0)","v":11},{"$f":"BU108*BV108","v":22},{"$f":"IF(ROUND(BB34/BW108,1)<1,1,ROUND(BB34/BW108,1))","v":4.3},{"$f":"ROUND(IF(BX108<1,1,BX108)*((BU108*SmallTruckEquipRate)+SmallLoaderEquipRate+SmallTruckDozerEquipRate),0)","v":2068},{"$f":"ROUND(IF(BX108<1,1,BX108)*((BU108*SmallTruckLaborRate)+SmallLoaderLaborRate+SmallTruckDozerLaborRate),0)","v":964},{"$f":"BY108+BZ108","v":3032}]
[{"$f":"A35","v":2},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":"Old Fencing Material from the Ponds"},{"$f":"IF(ISBLANK(B35),\"\",L35)","v":250},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(K35),K35=\"Landfill (bulk)\"),\"\",BA109)","v":""},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(C109),K35=\"Dumpster\"),\"\",SmallTruck)","v":"725C2"},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(C109),K35=\"Dumpster\"),\"\",IF(OR(ISBLANK(M35),ISBLANK(N35)),\"Enter Data!\",IF(Metric,ROUND(CY_2_M3*BW109,0),BW109)))","v":407},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(C109),K35=\"Dumpster\"),\"\",IF(OR(ISBLANK(M35),ISBLANK(N35)),\"Enter Data!\",BU109))","v":37},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(C109),K35=\"Dumpster\"),0,IF(OR(ISBLANK(M35),ISBLANK(N35)),\"Enter Data!\",BX109))","v":1},{"$f":"IF(OR(ISBLANK(B35),K35=\"Landfill (bulk)\",D109=\"\"),0,ROUND(BF109,0))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(C109),K35=\"Dumpster\"),0,IF(OR(ISBLANK(M35),ISBLANK(N35)),0,BZ109))","v":2042},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(C109),K35=\"Dumpster\"),0,IF(OR(ISBLANK(M35),ISBLANK(N35)),0,BY109))","v":5327},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(C109),AND(J109=\"\",K109=\"\")),0,SUM(I109:K109))","v":7369},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K35=\"Landfill (bulk)\",ISBLANK(P35),P35=0),0,ROUNDUP(BB35/30,0))","v":0},{"$f":"IF(K35=\"Landfill (bulk)\",0,ROUND(BA109*DumpsterDelivery,0))","v":0},{"$f":"IF(K35=\"Landfill (bulk)\",0,ROUND(BA109*DumpsterHaul,0))","v":0},{"$f":"IF(ISBLANK(K35),0,IF(K35=\"Landfill (bulk)\",0,ROUND(P35*DumpsterRent*D109,0)))","v":0},{"$f":"IF(K35=\"Landfill (bulk)\",0,ROUND(BA109*DumpsterTons*DumpsterFee,0))","v":0},{"$f":"IF(L35=\"Landfill (bulk)\",0,SUM(BB109:BE109))","v":0},null,{"$f":"ABS(N35)","v":3},{"$f":"ROUND($BD35/(INDEX(SmallTruckSpeedTable,MATCH(\"Empty\",SmallTruckLoadedWeight,0),MATCH(IF($BH109-SmallTruckRollingResistance<0,0,$BH109-SmallTruckRollingResistance),SmallTruckDownhillSlopes,-1))*88),2)","v":47.35},{"$f":"ROUND(BD35/(INDEX(SmallTruckSpeedTable,MATCH(\"Limestone - Broken\",HaulMaterials,0),MATCH(IF($BH109-SmallTruckRollingResistance<0,0,$BH109-SmallTruckRollingResistance),SmallTruckDownhillSlopes,-1))*88),2)","v":47.35},{"$f":"ROUND((BD35/VLOOKUP(BH109+SmallTruckRollingResistance,SmallTruckUHEmptyArray,8,1))^(1/VLOOKUP(BH109+SmallTruckRollingResistance,SmallTruckUHEmptyArray,9,1)),2)","v":26.52},{"$f":"ROUND((BD35/VLOOKUP(BH109+SmallTruckRollingResistance,SmallTruckUHLoadedArray,8,1))^(1/VLOOKUP(BH109+SmallTruckRollingResistance,SmallTruckUHLoadedArray,9,1)),2)","v":42.62},{"$f":"IF(N35>=0,BK109,BL109)","v":26.52},{"$f":"IF(N35>=0,BJ109,BI109)","v":47.35},{"$f":"BM109+BN109","v":73.87},{"$f":"SmallTruckManuverLoad","v":0.7},{"$f":"SmallTruckManuverDump","v":1.1000000000000001},{"$f":"IF(SmallFltLoader=\"Shovel\",SmallShovelTimetoFillTruck,SmallLoaderTimetoFillTruck)","v":2.1},{"$f":"BO109+BP109+BQ109+BR109","v":77.77},{"$f":"ROUNDUP(BB35/SmallTruckAvgCapacity,0)","v":15},{"$f":"IF(ISBLANK(O35),IF(BB35/BV109<8,1,IF(BB35/BV109<16,2,(ROUNDUP((BS109-BR109)/BR109,0)))),O35)","v":37},{"$f":"ROUND((60/BS109)*SmallTruckAvgCapacity*HaulEfficiency*HaulOperator*SmallTruckAltitudeDeration,0)","v":11},{"$f":"BU109*BV109","v":407},{"$f":"IF(ROUND(BB35/BW109,1)<1,1,ROUND(BB35/BW109,1))","v":1},{"$f":"ROUND(IF(BX109<1,1,BX109)*((BU109*SmallTruckEquipRate)+SmallLoaderEquipRate+SmallTruckDozerEquipRate),0)","v":5327},{"$f":"ROUND(IF(BX109<1,1,BX109)*((BU109*SmallTruckLaborRate)+SmallLoaderLaborRate+SmallTruckDozerLaborRate),0)","v":2042},{"$f":"BY109+BZ109","v":7369}]
[{"$f":"A36","v":3},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":"Old HDPE piping and fitting material"},{"$f":"IF(ISBLANK(B36),\"\",L36)","v":200},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(K36),K36=\"Landfill (bulk)\"),\"\",BA110)","v":""},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(C110),K36=\"Dumpster\"),\"\",SmallTruck)","v":"725C2"},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(C110),K36=\"Dumpster\"),\"\",IF(OR(ISBLANK(M36),ISBLANK(N36)),\"Enter Data!\",IF(Metric,ROUND(CY_2_M3*BW110,0),BW110)))","v":407},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(C110),K36=\"Dumpster\"),\"\",IF(OR(ISBLANK(M36),ISBLANK(N36)),\"Enter Data!\",BU110))","v":37},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(C110),K36=\"Dumpster\"),0,IF(OR(ISBLANK(M36),ISBLANK(N36)),\"Enter Data!\",BX110))","v":1},{"$f":"IF(OR(ISBLANK(B36),K36=\"Landfill (bulk)\",D110=\"\"),0,ROUND(BF110,0))","v":0},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(C110),K36=\"Dumpster\"),0,IF(OR(ISBLANK(M36),ISBLANK(N36)),0,BZ110))","v":2042},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(C110),K36=\"Dumpster\"),0,IF(OR(ISBLANK(M36),ISBLANK(N36)),0,BY110))","v":5327},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(C110),AND(J110=\"\",K110=\"\")),0,SUM(I110:K110))","v":7369},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K36=\"Landfill (bulk)\",ISBLANK(P36),P36=0),0,ROUNDUP(BB36/30,0))","v":0},{"$f":"IF(K36=\"Landfill (bulk)\",0,ROUND(BA110*DumpsterDelivery,0))","v":0},{"$f":"IF(K36=\"Landfill (bulk)\",0,ROUND(BA110*DumpsterHaul,0))","v":0},{"$f":"IF(ISBLANK(K36),0,IF(K36=\"Landfill (bulk)\",0,ROUND(P36*DumpsterRent*D110,0)))","v":0},{"$f":"IF(K36=\"Landfill (bulk)\",0,ROUND(BA110*DumpsterTons*DumpsterFee,0))","v":0},{"$f":"IF(L36=\"Landfill (bulk)\",0,SUM(BB110:BE110))","v":0},null,{"$f":"ABS(N36)","v":3},{"$f":"ROUND($BD36/(INDEX(SmallTruckSpeedTable,MATCH(\"Empty\",SmallTruckLoadedWeight,0),MATCH(IF($BH110-SmallTruckRollingResistance<0,0,$BH110-SmallTruckRollingResistance),SmallTruckDownhillSlopes,-1))*88),2)","v":47.35},{"$f":"ROUND(BD36/(INDEX(SmallTruckSpeedTable,MATCH(\"Limestone - Broken\",HaulMaterials,0),MATCH(IF($BH110-SmallTruckRollingResistance<0,0,$BH110-SmallTruckRollingResistance),SmallTruckDownhillSlopes,-1))*88),2)","v":47.35},{"$f":"ROUND((BD36/VLOOKUP(BH110+SmallTruckRollingResistance,SmallTruckUHEmptyArray,8,1))^(1/VLOOKUP(BH110+SmallTruckRollingResistance,SmallTruckUHEmptyArray,9,1)),2)","v":26.52},{"$f":"ROUND((BD36/VLOOKUP(BH110+SmallTruckRollingResistance,SmallTruckUHLoadedArray,8,1))^(1/VLOOKUP(BH110+SmallTruckRollingResistance,SmallTruckUHLoadedArray,9,1)),2)","v":42.62},{"$f":"IF(N36>=0,BK110,BL110)","v":26.52},{"$f":"IF(N36>=0,BJ110,BI110)","v":47.35},{"$f":"BM110+BN110","v":73.87},{"$f":"SmallTruckManuverLoad","v":0.7},{"$f":"SmallTruckManuverDump","v":1.1000000000000001},{"$f":"IF(SmallFltLoader=\"Shovel\",SmallShovelTimetoFillTruck,SmallLoaderTimetoFillTruck)","v":2.1},{"$f":"BO110+BP110+BQ110+BR110","v":77.77},{"$f":"ROUNDUP(BB36/SmallTruckAvgCapacity,0)","v":12},{"$f":"IF(ISBLANK(O36),IF(BB36/BV110<8,1,IF(BB36/BV110<16,2,(ROUNDUP((BS110-BR110)/BR110,0)))),O36)","v":37},{"$f":"ROUND((60/BS110)*SmallTruckAvgCapacity*HaulEfficiency*HaulOperator*SmallTruckAltitudeDeration,0)","v":11},{"$f":"BU110*BV110","v":407},{"$f":"IF(ROUND(BB36/BW110,1)<1,1,ROUND(BB36/BW110,1))","v":1},{"$f":"ROUND(IF(BX110<1,1,BX110)*((BU110*SmallTruckEquipRate)+SmallLoaderEquipRate+SmallTruckDozerEquipRate),0)","v":5327},{"$f":"ROUND(IF(BX110<1,1,BX110)*((BU110*SmallTruckLaborRate)+SmallLoaderLaborRate+SmallTruckDozerLaborRate),0)","v":2042},{"$f":"BY110+BZ110","v":7369}]
[]
[null,null,{"$f":"IF(SUM(C107:C111)=0,0,SUM(C107:C111))","v":543.60329999999999},null,null,null,null,{"$f":"IF(SUM(H107:H111)=0,0,SUM(H107:H111))","v":6.3},{"$f":"IF(SUM(I107:I111)=0,0,SUM(I107:I111))","v":0},{"$f":"IF(SUM(J107:J111)=0,0,SUM(J107:J111))","v":5048},{"$f":"IF(SUM(K107:K111)=0,0,SUM(K107:K111))","v":12722},{"$f":"IF(SUM(L107:L111)=0,0,SUM(L107:L111))","v":17770}]
[]
[]
["Waste Disposal - Hazardous Materials Disposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquid Totals",null,null,null,null,null,null,"Liquid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solid Total",null,null,null,null,null,null,"Solids"]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vacuum Truck",null,null,null,null,null,null,null,"Drums",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drums",null,null,null,null,null,null,"Bulk"]
[null,"Description\n(required)","Liquid\nWaste\nVolume","Solid\nWaste\nVolume","Number\nof Truck\nLoads",{"$f":"IF(Metric,\"Tonnes\nof\nWaste\",\"Tons\nof\nWaste\")","v":"Tons\nof\nWaste"},"Pick-up\nFees","Transport\nFees","Disposal\nFees","Total \nHazardous\nMaterial \nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of\nTruck Loads","Tons\nof\nLiquid","Pick-up\nFees","Transport\nCost","Disposal\nFees","Total\nCosts",null,"Number of \nVacuum Truck loads","Tons\nof\nLiquid","Vacuum\nTruck\nTime on Site","Total Round \nTrip Time","Total\nVacuum\nTruck\nHours","Vacuum\nTruck\nHourly\nCost","Vacuum Disposal Fee Cost","Total\nVacuum Truck\nCost","Number of \nDrums","Number of\nDrum loads","Tons\nof\nLiquid","Drum Pickup fees","Drum Transport fees","Drum Disposal Fee Cost","Total\nDrum\nCost",null,"Number of\nTruck Loads","Tons\nof\nSolid","Pick-up\nFees","Transport\nCost","Disposal\nFees","Total\nSolid\nCost",null,"Number of \nDrums","Number of\nDrum loads","Tons\nof\nSolids","Drum Pickup fees","Drum Transport fees","Drum Disposal Fee Cost","Total\nDrum\nCost","Number of\nBulk Truck\nLoads","Tons\nof\nSolids","Bulk Pickup fees","Solid Transport fees","Drum Disposal Fee Cost","Total\nBulk\nCost"]
[null,null,{"$f":"IF(Metric,\"litres\",\"gallons\")","v":"gallons"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"Tonnes\",\"Tons\")","v":"Tons"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$","$","$","$",null,"#",null,"hrs","hrs","hrs","$",null,null,"#","#",null,null,null,null,null,null,null,null,null,null,null,null,null,"#","#"]
[{"$f":"A52","v":0},{"$f":"IF(ISBLANK(B52),\"\",B52)","v":""},{"$f":"IF(OR(ISBLANK(B52),BC52=\"Solid\"),\"\",IF(BC52=\"Solid\",\"\",IF(AND(BC52=\"Liqui\",ISBLANK(M52)),\"Enter Quantity!\",M52)))","v":""},{"$f":"IF(OR(ISBLANK(B52),AND(BC52=\"Solid\",NOT(ISBLANK(N52)),AND(BC52=\"Liqui\",ISBLANK(M52)))),\"\",IF(BC52=\"Liqui\",\"\",IF(AND(BC52=\"Solid\",ISBLANK(N52)),\"Enter Quantity!\",N52)))","v":""},{"$f":"IF(OR(ISBLANK(B52),ISBLANK(B52)),\"\",IF(AND(NOT(ISBLANK(M52)),BC52=\"Liqui\"),BA119,IF(AND(NOT(ISBLANK(N52)),BC52=\"Solid\"),BX119,\"Enter Quantity!\")))","v":""},{"$f":"IF(OR(ISBLANK(B52),ISBLANK(C119)),\"\",IF(Metric,ROUND(Tons2Tonnes*IF(BC52=\"Liqui\",BB119,BY119),0),IF(BC52=\"Liqui\",BB119,BY119)))","v":""},{"$f":"IF(OR(ISBLANK(B52),ISBLANK(K52),AND(BC52=\"Solid\",ISBLANK(N52)),AND(BC52=\"Liqui\",ISBLANK(M52)),RIGHT(K52,4)=\"Bulk\"),0,IF(AND(NOT(ISBLANK(M52)),ISBLANK(N52)),BC119,BZ119))","v":0},{"$f":"IF(OR(ISBLANK(B52),ISBLANK(K52),AND(BC52=\"Solid\",ISBLANK(N52)),AND(BC52=\"Liqui\",ISBLANK(M52))),0,IF(AND(BC52=\"Liqui\",RIGHT(K52,4)=\"Bulk\",ISBLANK(L52)),\"Truck Size!\",IF(AND(BC52=\"Liqui\",RIGHT(K52,4)=\"Bulk\",ISBLANK(P52)),\"Travel Time!\",IF(AND(OR(BC52=\"Solid\",RIGHT(K52,4)=\"drum\"),ISBLANK(O52)),\"Travel Dist!\",IF(BC52=\"Liqui\",BD119,CA119)))))","v":0},{"$f":"IF(OR(ISBLANK(B52),ISBLANK(K52),AND(BC52=\"Solid\",ISBLANK(N52)),AND(BC52=\"Liqui\",ISBLANK(M52))),0,IF(AND(NOT(ISBLANK(M52)),ISBLANK(N52)),BE119,CB119))","v":0},{"$f":"IF(OR(ISBLANK(B52),ISBLANK(J52),AND(AND(NOT(ISBLANK(M52)),ISBLANK(N52)),ISBLANK(M52)),AND(AND(NOT(ISBLANK(N52)),ISBLANK(M52)),ISBLANK(N52))),0,SUM(G119:I119))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(K52),0,IF(K52=\"Liquid Bulk\",BH119,BQ119))","v":0},{"$f":"BI119","v":0},{"$f":"IF(ISBLANK(K52),0,IF(K52=\"Bulk\",0,BS119))","v":0},{"$f":"IF(ISBLANK(K52),0,IF(AND(RIGHT(K52,4)=\"Bulk\",BC52=\"Liqui\"),BM119,BT119))","v":0},{"$f":"IF(K52=\"Bulk\",BN119,BU119)","v":0},{"$f":"SUM(BC119:BE119)","v":0},null,{"$f":"IF(OR(J52=\"Solid\",ISBLANK(L52)),0,IF(L52=\"Small (2,200 gal)\",ROUNDUP(BD52/2200,0),ROUNDUP(BD52/5000,0)))","v":0},{"$f":"ROUND(BD52*TonsPerGalH2O,0)","v":0},{"$f":"BH119*4","v":0},{"$f":"BH119*2*P52","v":0},{"$f":"SUM(BJ119:BK119)","v":0},{"$f":"IF(L52=\"Small (2,200 gal)\",VacuumTruckSmall,VacuumTruckLg)*BL119","v":0},{"$f":"BI119*SolidHazMatDisposal","v":0},{"$f":"SUM(BM119:BN119)","v":0},{"$f":"IF(ISBLANK(K52),0,IF(RIGHT(K52,4)=\"drum\",ROUNDUP(BD52/55,0),\"\"))","v":0},{"$f":"ROUNDUP(BP119/80,0)","v":0},{"$f":"ROUND(BD52*TonsPerGalH2O,0)","v":0},{"$f":"BP119*_55GalPickup","v":0},{"$f":"ROUND(2*BQ119*BF52*SolidHazMatTransport,0)","v":0},{"$f":"BR119*SolidHazMatDisposal","v":0},{"$f":"SUM(BS119:BU119)","v":0},null,{"$f":"IF(K52=\"Bulk\",CL119,CF119)","v":0},{"$f":"CG119","v":0},{"$f":"IF(K52=\"Bulk\",CN119,CH119)","v":0},{"$f":"IF(RIGHT(K52,4)=\"Bulk\",CO119,CI119)","v":0},{"$f":"IF(K52=\"Bulk\",CP119,CJ119)","v":0},{"$f":"SUM(BZ119:CB119)","v":0},null,{"$f":"ROUNDUP(BE52/CyPer55GalDrum,0)","v":0},{"$f":"ROUNDUP(CE119/80,0)","v":0},{"$f":"BE52*2600/2000","v":0},{"$f":"CE119*_55GalPickup","v":0},{"$f":"ROUND(2*CF119*BF52*SolidHazMatTransport,0)","v":0},{"$f":"CG119*SolidHazMatDisposal","v":0},{"$f":"SUM(CH119:CJ119)","v":0},{"$f":"BE52/25","v":0},{"$f":"BE52*2600/2000","v":0},{"$f":"ROUND(CM119*BulkMaterialFee,0)","v":0},{"$f":"ROUND(2*CL119*BF52*SolidHazMatTransport,0)","v":0},{"$f":"CM119*SolidHazMatDisposal","v":0},{"$f":"SUM(CN119:CP119)","v":0}]
[]
[null,null,{"$f":"IF(SUM(C119:C120)=0,0,SUM(C119:C120))","v":0},{"$f":"IF(SUM(D119:D120)=0,0,SUM(D119:D120))","v":0},null,{"$f":"IF(SUM(F119:F120)=0,0,SUM(F119:F120))","v":0},{"$f":"IF(SUM(G119:G120)=0,0,SUM(G119:G120))","v":0},{"$f":"IF(SUM(H119:H120)=0,0,SUM(H119:H120))","v":0},{"$f":"IF(SUM(I119:I120)=0,0,SUM(I119:I120))","v":0},{"$f":"IF(SUM(J119:J120)=0,0,SUM(J119:J120))","v":0}]
[]
[]
["Waste Disposal - Hydrocarbon Contaminated Soils"]
[" "]
[null,"Description\n(required)","Quantity","Total \nFleet \nHours","Treatment\nCost","Transport\nFees","Disposal\nFees","Total \nLabor \nCost","Total \nEquipment \nCost","Total \nWaste \nDisposal \nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity","Fleet \nproductivity","Fleet Hours","Treatment Cost","Num Trips","Transport\nFees","Disposal\nCost","Labor\nCost","Equipment\nCost","Total\nCost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},"hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cy","cy/hr","hrs"]
[{"$f":"A67","v":0},{"$f":"IF(ISBLANK(B67),\"\",B67)","v":""},{"$f":"IF(ISBLANK(B67),\"\",IF(Metric,ROUND(CY_2_M3*BA128,0),BA128))","v":""},{"$f":"IF(OR(ISBLANK(B67),C128=\"\",K67=\"On site\"),0,BC128)","v":0},{"$f":"IF(OR(ISBLANK(B67),C128=\"\"),0,IF(K67=\"Off Site\",0,ROUND(BD128,0)))","v":0},{"$f":"IF(OR(ISBLANK(B67),D128=\"\"),0,IF(AND(M67=\"\",K67=\"Off Site\"),\"Travel Dist!\",IF(K67=\"Off Site\",BF128,\"\")))","v":0},{"$f":"IF(OR(ISBLANK(B67),D128=\"\"),0,IF(AND(M67=\"\",K67=\"Off Site\"),\"Travel Dist!\",IF(K67=\"Off Site\",BG128,\"\")))","v":0},{"$f":"IF(OR(ISBLANK(B67),C128=\"\",K67=\"Off Site\"),0,BH128)","v":0},{"$f":"IF(OR(ISBLANK(B67),C128=\"\",K67=\"Off Site\"),0,BI128)","v":0},{"$f":"IF(OR(ISBLANK(B67),C128=\"\"),0,SUM(E128:I128))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB67","v":0},{"$f":"45","v":45},{"$f":"ROUND(BA128/BB128,0)","v":0},{"$f":"IF(K67=\"On Site\",BA128*InsituBioremediation,0)","v":0},{"$f":"ROUNDUP(BB67/25,0)","v":0},{"$f":"IF(K67=\"On Site\",0,ROUND(2*BC67*BE128*SolidHazMatTransport,0))","v":0},{"$f":"IF(K67=\"Off Site\",ROUND(BA128*HCSDisposalFee,0),0)","v":0},{"$f":"ROUND(BC128*CrewB11MLabor,0)","v":0},{"$f":"ROUND(BC128*CrewB11MEquip,0)","v":0},{"$f":"SUM(BD128:BI128)","v":0}]
[]
[null,null,{"$f":"IF(SUM(C128:C129)=0,0,SUM(C128:C129))","v":0},0,0,0,0,0,0,0]

{"sheet":"Misc. Costs","index":25,"n_rows":120,"n_cols":54,"rows_kept":120,"cut":false,"hidden":false,"merged":[[45,1,45,6],[104,1,104,6],[112,12,112,15],[47,11,47,14]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"},null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,"Fence Removal"]
[{"$f":"\"Drainage Control - \"&CostType&\" Cost Summary\"","v":"Drainage Control - FA Cost Summary"}]
[null,null,"Labor","Equipment","Materials","Totals",null,null,null,"Fence Installation"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Fence Removal",{"$f":"SUMIF($BA$33:$BA$37,TRUE,L33:L37)","v":7448},{"$f":"SUMIF($BA$33:$BA$37,TRUE,M33:M37)","v":3024},"N/A ",{"$f":"SUM(C13:E13)","v":10472},null,null,null,"Culvert & Buried Pipe Removal"]
[null,"Fence Installation",{"$f":"SUMIF($BA$51:$BA$53,TRUE,L51:L53)","v":20148},{"$f":"SUMIF($BA$51:$BA$53,TRUE,M51:M53)","v":4485},{"$f":"SUMIF($BA$51:$BA$53,TRUE,N51:N53)","v":225975},{"$f":"SUM(C14:E14)","v":250608}]
[null,"Culvert & Buried Pipe Removal",{"$f":"SUMIF($BA$67:$BA$68,TRUE,M67:M68)","v":0},{"$f":"SUMIF($BA$67:$BA$68,TRUE,N67:N68)","v":0},"N/A ",0,null,null,null,"Surface Pipe Removal"]
[null,"Surface Pipe Removal",{"$f":"SUMIF($BA$82:$BA$86,TRUE,M82:M86)","v":31059},{"$f":"SUMIF($BA$82:$BA$86,TRUE,N82:N86)","v":5593},"N/A ",{"$f":"SUM(C16:E16)","v":36652}]
[null,"Powerlines & Substations",{"$f":"SUMIF($BA$100:$BA$101,TRUE,Q100:Q101)","v":0},{"$f":"SUMIF($BA$100:$BA$101,TRUE,R100:R101)","v":0},"N/A ",{"$f":"SUM(C17:E17)","v":0},null,null,null,"Powerlines & Substations"]
[null,"Rip-Rap & Rock Lining",{"$f":"SUMIF($BA$116:$BA$117,TRUE,M116:M117)","v":0},{"$f":"SUMIF($BA$116:$BA$117,TRUE,N116:N117)","v":0},{"$f":"SUMIF($BA$116:$BA$117,TRUE,O116:O117)","v":0},{"$f":"SUM(C18:E18)","v":0}]
[null,"TOTALS",{"$f":"SUM(C13:C18)","v":58655},{"$f":"SUM(D13:D18)","v":13102},225975,297732,null,null,null,"Rip-Rap & Rock Lining"]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[]
[]
["Fence Removal"]
[" ",null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Length","Type","Labor\nCost","Equipment\nCost","Total\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type"]
[-1,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"(select type)",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A33) - ROW($A$32)-1","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(K33),0,IF(ISNA(INDEX(FenceRemovalArray,MATCH(K33,FenceRemovalTypes,0),7)),\"Invalid Type!\",IF(OR(ISBLANK(B33),ISBLANK(K33)),0,ROUND(J33*INDEX(FenceRemovalArray,MATCH(K33,FenceRemovalTypes,0),7),0))))","v":0},{"$f":"IF(ISBLANK(K33),0,IF(ISNA(INDEX(FenceRemovalArray,MATCH(K33,FenceRemovalTypes,0),8)),\"Invalid Type!\",IF(OR(ISBLANK(B33),ISBLANK(K33)),0,ROUND(J33*INDEX(FenceRemovalArray,MATCH(K33,FenceRemovalTypes,0),8),0))))","v":0},{"$f":"IF(ISNA(INDEX(FenceRemovalArray,MATCH(K33,FenceRemovalTypes,0),7)),0,IF(OR(ISBLANK(B33),ISBLANK(K33)),\"\",L33+M33))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I33)))","v":false}]
[{"$f":"ROW(A34) - ROW($A$32)-1","v":1},"Residue Pond Fence",null,2000,"Other Site Facilities","Closure","Ponds","Public Land","FA",760,"Chain link 8 ft -10 ft Removal",{"$f":"IF(ISBLANK(K34),0,IF(ISNA(INDEX(FenceRemovalArray,MATCH(K34,FenceRemovalTypes,0),7)),\"Invalid Type!\",IF(OR(ISBLANK(B34),ISBLANK(K34)),0,ROUND(J34*INDEX(FenceRemovalArray,MATCH(K34,FenceRemovalTypes,0),7),0))))","v":2022},{"$f":"IF(ISBLANK(K34),0,IF(ISNA(INDEX(FenceRemovalArray,MATCH(K34,FenceRemovalTypes,0),8)),\"Invalid Type!\",IF(OR(ISBLANK(B34),ISBLANK(K34)),0,ROUND(J34*INDEX(FenceRemovalArray,MATCH(K34,FenceRemovalTypes,0),8),0))))","v":821},{"$f":"IF(ISNA(INDEX(FenceRemovalArray,MATCH(K34,FenceRemovalTypes,0),7)),0,IF(OR(ISBLANK(B34),ISBLANK(K34)),\"\",L34+M34))","v":2843},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I34)))","v":true}]
[2,"Lime Treatment Pond Fence",null,2000,"Other Site Facilities","Closure","Ponds","Public Land","FA",900,"Chain link 8 ft -10 ft Removal",{"$f":"IF(ISBLANK(K35),0,IF(ISNA(INDEX(FenceRemovalArray,MATCH(K35,FenceRemovalTypes,0),7)),\"Invalid Type!\",IF(OR(ISBLANK(B35),ISBLANK(K35)),0,ROUND(J35*INDEX(FenceRemovalArray,MATCH(K35,FenceRemovalTypes,0),7),0))))","v":2394},{"$f":"IF(ISBLANK(K35),0,IF(ISNA(INDEX(FenceRemovalArray,MATCH(K35,FenceRemovalTypes,0),8)),\"Invalid Type!\",IF(OR(ISBLANK(B35),ISBLANK(K35)),0,ROUND(J35*INDEX(FenceRemovalArray,MATCH(K35,FenceRemovalTypes,0),8),0))))","v":972},{"$f":"IF(ISNA(INDEX(FenceRemovalArray,MATCH(K35,FenceRemovalTypes,0),7)),0,IF(OR(ISBLANK(B35),ISBLANK(K35)),\"\",L35+M35))","v":3366},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I35)))","v":true}]
[3,"Evaporation Lime Pond Fence",null,2000,"Other Site Facilities","Closure","Ponds","Public Land","FA",1140,"Chain link 8 ft -10 ft Removal",{"$f":"IF(ISBLANK(K36),0,IF(ISNA(INDEX(FenceRemovalArray,MATCH(K36,FenceRemovalTypes,0),7)),\"Invalid Type!\",IF(OR(ISBLANK(B36),ISBLANK(K36)),0,ROUND(J36*INDEX(FenceRemovalArray,MATCH(K36,FenceRemovalTypes,0),7),0))))","v":3032},{"$f":"IF(ISBLANK(K36),0,IF(ISNA(INDEX(FenceRemovalArray,MATCH(K36,FenceRemovalTypes,0),8)),\"Invalid Type!\",IF(OR(ISBLANK(B36),ISBLANK(K36)),0,ROUND(J36*INDEX(FenceRemovalArray,MATCH(K36,FenceRemovalTypes,0),8),0))))","v":1231},{"$f":"IF(ISNA(INDEX(FenceRemovalArray,MATCH(K36,FenceRemovalTypes,0),7)),0,IF(OR(ISBLANK(B36),ISBLANK(K36)),\"\",L36+M36))","v":4263},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I36)))","v":true}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L33:L37)=0,0,SUM(L33:L37))","v":7448},{"$f":"IF(SUM(M33:M37)=0,0,SUM(M33:M37))","v":3024},{"$f":"IF(SUM(N33:N37)=0,0,SUM(N33:N37))","v":10472}]
[]
["Notes:"]
[]
[]
[]
[]
[]
[]
["Fence Installation"]
[" ",null,null,null,null,null,null,null,null,"Input",null,"Costs"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Length","Type","Labor\nCost","Equipment\nCost","Material\nCost","Total\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type"]
[-1,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"(select type)",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A51) - ROW($A$50)-1","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(K51),0,IF(ISNA(INDEX(FenceInstallArray,MATCH(K51,FenceInstallTypes,0),7)),\"Invalid Type!\",IF(OR(ISBLANK(B51),ISBLANK(K51)),0,ROUND(J51*INDEX(FenceInstallArray,MATCH(K51,FenceInstallTypes,0),7),0))))","v":0},{"$f":"IF(ISBLANK(K51),0,IF(ISNA(INDEX(FenceInstallArray,MATCH(K51,FenceInstallTypes,0),8)),\"Invalid Type!\",IF(OR(ISBLANK(B51),ISBLANK(K51)),0,ROUND(J51*INDEX(FenceInstallArray,MATCH(K51,FenceInstallTypes,0),8),0))))","v":0},{"$f":"IF(ISBLANK(K51),0,IF(ISNA(INDEX(FenceInstallArray,MATCH(K51,FenceInstallTypes,0),6)),\"Invalid Type!\",IF(OR(ISBLANK(B51),ISBLANK(K51)),0,ROUND(J51*INDEX(FenceInstallArray,MATCH(K51,FenceInstallTypes,0),6),0))))","v":0},{"$f":"IF(ISNA(INDEX(FenceInstallArray,MATCH(K51,FenceInstallTypes,0),6)),0,IF(OR(ISBLANK(B51),ISBLANK(K51)),\"\",L51+M51+N51))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I51)))","v":false}]
[{"$f":"ROW(A52) - ROW($A$50)-1","v":1},"Pit Perimeter Fence",null,2000,"Other Site Facilities","Closure","Pit","Public Land","FA",3450,"Chain link 8 ft -10 ft Install",{"$f":"IF(ISBLANK(K52),0,IF(ISNA(INDEX(FenceInstallArray,MATCH(K52,FenceInstallTypes,0),7)),\"Invalid Type!\",IF(OR(ISBLANK(B52),ISBLANK(K52)),0,ROUND(J52*INDEX(FenceInstallArray,MATCH(K52,FenceInstallTypes,0),7),0))))","v":20148},{"$f":"IF(ISBLANK(K52),0,IF(ISNA(INDEX(FenceInstallArray,MATCH(K52,FenceInstallTypes,0),8)),\"Invalid Type!\",IF(OR(ISBLANK(B52),ISBLANK(K52)),0,ROUND(J52*INDEX(FenceInstallArray,MATCH(K52,FenceInstallTypes,0),8),0))))","v":4485},{"$f":"IF(ISBLANK(K52),0,IF(ISNA(INDEX(FenceInstallArray,MATCH(K52,FenceInstallTypes,0),6)),\"Invalid Type!\",IF(OR(ISBLANK(B52),ISBLANK(K52)),0,ROUND(J52*INDEX(FenceInstallArray,MATCH(K52,FenceInstallTypes,0),6),0))))","v":225975},{"$f":"IF(ISNA(INDEX(FenceInstallArray,MATCH(K52,FenceInstallTypes,0),6)),0,IF(OR(ISBLANK(B52),ISBLANK(K52)),\"\",L52+M52+N52))","v":250608},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I52)))","v":true}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L51:L53)=0,0,SUM(L51:L53))","v":20148},{"$f":"IF(SUM(M51:M53)=0,0,SUM(M51:M53))","v":4485},{"$f":"IF(SUM(N51:N53)=0,0,SUM(N51:N53))","v":225975},{"$f":"IF(SUM(O51:O53)=0,0,SUM(O51:O53))","v":250608}]
[]
["Notes:"]
[]
[]
[]
[]
[]
[]
["Culvert & Buried Pipe Removal"]
[" ",null,null,null,null,null,null,null,null,"Input",null,null,"Costs"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Length","Type","Location","Labor\nCost","Equipment\nCost","Total\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type"]
[-1,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"(select type)","(select )",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A67) - ROW($A$66)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(B67),ISBLANK(K67)),0,ROUND(J67*VLOOKUP(K67,CulvertRemovalArray,7),0))","v":0},{"$f":"IF(OR(ISBLANK(B67),ISBLANK(K67)),0,ROUND(J67*VLOOKUP(K67,CulvertRemovalArray,8),0))","v":0},{"$f":"IF(OR(ISBLANK(B67),ISBLANK(K67)),0,M67+N67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I67)))","v":false}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(M67:M68)=0,0,SUM(M67:M68))","v":0},{"$f":"IF(SUM(N67:N68)=0,0,SUM(N67:N68))","v":0},{"$f":"IF(SUM(O67:O68)=0,0,SUM(O67:O68))","v":0}]
[]
["Notes:"]
[]
[]
[]
[]
[]
[]
["Surface Pipe Removal"]
[" ",null,null,null,null,null,null,null,null,"Input",null,null,"Costs"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Length","Type","Location","Labor\nCost","Equipment\nCost","Total\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type"]
[-1,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"(select type)","(select )",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A82) - ROW($A$81)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(B82),ISBLANK(K82)),0,ROUND(J82*VLOOKUP(K82,PipeRemovalArray,7,FALSE),0))","v":0},{"$f":"IF(OR(ISBLANK(B82),ISBLANK(K82)),0,ROUND(J82*VLOOKUP(K82,PipeRemovalArray,8,FALSE),0))","v":0},{"$f":"IF(OR(ISBLANK(B82),ISBLANK(K82)),0,M82+N82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I82)))","v":false}]
[{"$f":"ROW(A83) - ROW($A$81)-1","v":1},"Guest House Well Piping",null,2000,"Other Site Facilities","Post Closure","General & Admin.","Public Land","FA",5900,"6 in (150 mm) - 8 in (200 mm)","On site",{"$f":"IF(OR(ISBLANK(B83),ISBLANK(K83)),0,ROUND(J83*VLOOKUP(K83,PipeRemovalArray,7,FALSE),0))","v":15399},{"$f":"IF(OR(ISBLANK(B83),ISBLANK(K83)),0,ROUND(J83*VLOOKUP(K83,PipeRemovalArray,8,FALSE),0))","v":2773},{"$f":"IF(OR(ISBLANK(B83),ISBLANK(K83)),0,M83+N83)","v":18172},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I83)))","v":true}]
[2,"Residue Pile Piping",null,2000,"Other Site Facilities","Closure","General & Admin.","Public Land","FA",1700,"6 in (150 mm) - 8 in (200 mm)","On site",{"$f":"IF(OR(ISBLANK(B84),ISBLANK(K84)),0,ROUND(J84*VLOOKUP(K84,PipeRemovalArray,7,FALSE),0))","v":4437},{"$f":"IF(OR(ISBLANK(B84),ISBLANK(K84)),0,ROUND(J84*VLOOKUP(K84,PipeRemovalArray,8,FALSE),0))","v":799},5236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I84)))","v":true}]
[3,"Residue Pond piping to Pit",null,2000,"Other Site Facilities","Closure","General & Admin.","Public Land","FA",4300,"6 in (150 mm) - 8 in (200 mm)","On site",{"$f":"IF(OR(ISBLANK(B85),ISBLANK(K85)),0,ROUND(J85*VLOOKUP(K85,PipeRemovalArray,7,FALSE),0))","v":11223},{"$f":"IF(OR(ISBLANK(B85),ISBLANK(K85)),0,ROUND(J85*VLOOKUP(K85,PipeRemovalArray,8,FALSE),0))","v":2021},13244,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I85)))","v":true}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(M82:M86)=0,0,SUM(M82:M86))","v":31059},{"$f":"IF(SUM(N82:N86)=0,0,SUM(N82:N86))","v":5593},{"$f":"IF(SUM(O82:O86)=0,0,SUM(O82:O86))","v":36652}]
[]
["Notes:"]
[]
[]
[]
[]
[]
[]
["Power Line and Substation Removal"]
[" ",null,null,null,null,null,null,null,null,"Input",null,null,null,"Costs",null,null,"Cost Breakdown"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type","Phase","Location","Property","Cost Type","Power Line\nLength","Power Line\nType","Number of Substations","Location","Power Line Removal","Substation Removal","Total Cost","Labor\nCost","Equipment\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type"]
[-1,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"km\",\"miles\")","v":"miles"},"(select)","#","(select)",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A100) - ROW($A$99)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B100),0,IF(ISBLANK(J100),0,IF(ISNA(INDEX(PowerLineArray,MATCH(K100,PowerlineTypes,0),10)),0,ROUND(J100*INDEX(PowerLineArray,MATCH(K100,PowerlineTypes,0),10),0))))","v":0},{"$f":"IF(ISBLANK(B100),0,IF(ISBLANK(L100),0,ROUND(L100*TransformerCost,0)))","v":0},{"$f":"IF(ISBLANK(B100),0,N100+O100)","v":0},{"$f":"IF(ISBLANK(B100),0,IF(AND(ISBLANK(J100),ISBLANK(L100)),0,ROUND(0.2*(IF(ISNUMBER(N100),N100)+IF(ISNUMBER(O100),O100)),0)))","v":0},{"$f":"IF(ISBLANK(B100),0,IF(AND(ISBLANK(J100),ISBLANK(L100)),0,ROUND(0.8*(IF(ISNUMBER(N100),N100)+IF(ISNUMBER(O100),O100)),0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I100)))","v":false}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(N100:N101)=0,0,SUM(N100:N101))","v":0},{"$f":"IF(SUM(O100:O101)=0,0,SUM(O100:O101))","v":0},{"$f":"IF(SUM(P100:P101)=0,0,SUM(P100:P101))","v":0},{"$f":"IF(SUM(Q100:Q101)=0,0,SUM(Q100:Q101))","v":0},{"$f":"IF(SUM(R100:R101)=0,0,SUM(R100:R101))","v":0}]
[]
["Notes:","If substation owned by operator, use Other Demo & Equipment Removal sheet"]
[null,"User may need to add line items in Foundations & Buildings for substation slab demolition and fence removal"]
[null,"Labor/Equipment costs assume approximately 80% of cost are equipment and 20% are labor related costs"]
[]
[]
[]
[]
[]
["Rip-Rap & Rock Lining"]
[" ",null,null,null,null,null,null,null,null,"Input",null,null,"Costs"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Area","Type","Crew","Labor\nCost","Equipment\nCost","Material\nCost","Total\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type","Crew"]
[-1,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"m2\",\"S.Y.\")","v":"S.Y."},"(select type)","(select type)",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A116) - ROW($A$115)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(B116),ISBLANK(K116)),0,ROUND(J116*INDEX(RipRapArray,MATCH(K116,RipRapTypes,0)-1+IF(L116=\"B-12G\",2,0),7),0))","v":0},{"$f":"IF(OR(ISBLANK(B116),ISBLANK(K116)),0,ROUND(J116*INDEX(RipRapArray,MATCH(K116,RipRapTypes,0)-1+IF(L116=\"B-12G\",2,0),8),0))","v":0},{"$f":"IF(OR(ISBLANK(B116),ISBLANK(K116)),0,ROUND(J116*INDEX(RipRapArray,MATCH(K116,RipRapTypes,0)-1+IF(L116=\"B-12G\",2,0),6),0))","v":0},{"$f":"IF(OR(ISBLANK(B116),ISBLANK(K116)),0,M116+N116+O116)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I116)))","v":false},{"$f":"IF(LEFT(K116,3)=\"Gab\",\"GabionCrew\",IF(LEFT(K116,3)=\"Rip\",\"RiprapCrews\",\"\"))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(M116:M117)=0,0,SUM(M116:M117))","v":0},{"$f":"IF(SUM(N116:N117)=0,0,SUM(N116:N117))","v":0},{"$f":"IF(SUM(O116:O117)=0,0,SUM(O116:O117))","v":0},{"$f":"IF(SUM(P116:P117)=0,0,SUM(P116:P117))","v":0}]
[]
["Notes:"]

{"sheet":"Exploration","index":26,"n_rows":100,"n_cols":70,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"},null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
[{"$f":"\"Exploration - \"&CostType&\" Cost Summary\"","v":"Exploration - FA Cost Summary"}]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Hole Abandonment Costs",{"$f":"SUMIF($BA$30:$BA$31,TRUE,K59:K60)+SUMIF($BA$30:$BA$31,TRUE,I59:I60)","v":0},{"$f":"SUMIF($BA$30:$BA$31,TRUE,L59:L60)+SUMIF($BA$30:$BA$31,TRUE,J59:J60)","v":0},{"$f":"SUMIF($BA$30:$BA$31,TRUE,N59:N60)+SUMIF($BA$30:$BA$31,TRUE,M59:M60)","v":0},{"$f":"SUM(C12:E12)","v":0}]
[null,"Subtotal Drillhole",{"$f":"C12","v":0},{"$f":"D12","v":0},{"$f":"E12","v":0},{"$f":"F12","v":0}]
[null,"Trench Backfilling Costs",{"$f":"SUMIF($BA$44:$BA$45,TRUE,K89:K90)","v":0},{"$f":"SUMIF($BA$44:$BA$45,TRUE,L89:L90)","v":0},"N/A",{"$f":"SUM(C14:E14)","v":0}]
[null,"Trench Revegetation Costs",{"$f":"SUMIF($BA$44:$BA$45,TRUE,D98:D99)","v":0},{"$f":"SUMIF($BA$44:$BA$45,TRUE,E98:E99)","v":0},{"$f":"SUMIF($BA$44:$BA$45,TRUE,F98:F99)","v":0},{"$f":"SUM(C15:E15)","v":0}]
[null,"Subtotal Trench",{"$f":"SUM(C14:C15)","v":0},{"$f":"SUM(D14:D15)","v":0},{"$f":"SUM(E14:E15)","v":0},{"$f":"SUM(F14:F15)","v":0}]
[null,"TOTALS",{"$f":"C13+C16","v":0},{"$f":"D13+D16","v":0},{"$f":"E13+E16","v":0},{"$f":"F13+F16","v":0}]
[]
[]
[]
[]
[]
[null,"Exploration hole surface seal thickness:",10,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,null,null,null,null,null,null,null,{"$f":"IF(Nevada,IF(Metric,\"\",\"< In Nevada use 10'\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface seal thickness:",{"$f":"IF(Nevada,10,IF(Metric,ROUND(M2Ft*Exploration_Hole_seal_thickness,0),Exploration_Hole_seal_thickness))","v":10}]
[null,"Minimum seal above groundwater table:",50,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,null,null,null,null,null,null,null,{"$f":"IF(Nevada,IF(Metric,\"\",\"< In Nevada use 50'\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min Seal above groundwater:",{"$f":"IF(Nevada,50,IF(Metric,ROUND(M2Ft*Minimum_seal_above_groundwater_expl,0),Minimum_seal_above_groundwater_expl))","v":50}]
[]
["Exploration Drillhole Abandonment - User Input"]
["Facility Description",null,null,null,null,null,null,null,null,"Hole Plugging",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hole Plugging"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Hole Type","Diameter","Total\nNumber\nof Holes","Max Holes\nOpen at One Time","Casing to\nRemove","Average\nDepth of\nHole(1)","Depth to Water","Hole\nPlug\nMethod",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type","Hole Type","Diameter","Total\nNumber\nof Holes","Max Holes\nOpen at One Time","Casing to\nRemove","Average\nDepth of\nHole(1)","Depth to Water"]
[-1,null,null,null,null,null,null,null,null,"(select)",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m bgs\",\"ft bgs\")","v":"ft bgs"},{"$f":"IF(Metric,\"m bgs\",\"ft bgs\")","v":"ft bgs"},"(select)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in",null,null,"ft","ft bgs","ft bgs"]
[{"$f":"ROW(A30) - ROW($A$29)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I30)))","v":false},{"$f":"J30","v":0},{"$f":"IF(Metric,ROUND(mm_2_in*K30,0),K30)","v":0},{"$f":"L30","v":0},{"$f":"M30","v":0},{"$f":"IF(Metric,ROUND(M2Ft*N30,0),N30)","v":0},0,0]
[]
[null,"Notes:"]
[null,"    1. If core holes are pre-drilled, use length of hole below pre-drilled length"]
[null,{"$f":"IF(NOT(Nevada),\"    2. If Top Plug is selected, assumes maximum 1/2hr laborer time to place plug and backfill with cuttings/soil (including move-to/set up time).\",\"\")","v":"    2. If Top Plug is selected, assumes maximum 1/2hr laborer time to place plug and backfill with cuttings/soil (including move-to/set up time)."}]
[]
[]
[]
[]
[]
["Exploration Trenches - User Input"]
["Facility Description",null,null,null,null,null,null,null,null,"Trench Parameters",null,null,null,null,"Backfill",null,null,null,null,"Revegetation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trench Parameters"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Trench\nLength","Trench\nDepth","Trench\nBottom\nWidth","Trench\nSideslope\nAngle","Additional\nHrs\nfor Walk-in (1)","Backfill\nMaterial","Cut\nMaterial\nType","Backfilling\nFleet","Cycle Time Override","Maximum\nFleet Size","Seed Mix","Mulch","Fertilizer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type","Trench\nLength","Trench\nDepth","Trench\nBottom\nWidth","Trench\nSideslope\nAngle","Cover Truck Fleet"]
[-1,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"degrees","hr","(select)","(select)","(select)","(user override)","(user override)","(select)","(select)","(select)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","degrees"]
[{"$f":"ROW(A44) - ROW($A$43)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I44)))","v":false},{"$f":"IF(Metric,ROUND(M2Ft*J44,0),J44)","v":0},0,0,{"$f":"M44","v":0},{"$f":"IF(ISBLANK(Q44),0,LEFT(Q44,SEARCH(\" \",Q44)-1))","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. Include one-way hours necessary to walk equipment in from drop-off point to work area"]
[null,"  2. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
[]
[]
[]
[]
["Exploration Drillhole Abandonment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"this is used to determine what amount of grout to use for grout hours"]
["  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Per hole calculations"]
[null,"Description\n(required)",{"$f":"IF(Metric,\"Vol/m of depth\",\"Vol/foot of depth\")","v":"Vol/foot of depth"},"Hole \nPlugging \nMaterial (1)","Total\nGrout \nVolume (2)","Total\nCuttings\nVolume","Total\nTop Seal\nVolume (3,4)","Total\nDrillhole\nAbandon.\nHours (6,7)","Casing\nRemoval\nLabor\nCost (5)","Casing\nRemoval\nEquipment\nCost","Plugging \nLabor \nCost","Plugging Equipment \nCost","Plugging Material \nCost","Top Seal \nMaterial\nCost (2,3) ","Total \nCost (6,7)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vol/foot of depth","Hole \nPlugging Material(1)","Grout \nVolume(2)","Cuttings\nVolume","Top\nSeal\nVolume(2,3)","Total Grout \nVolume \n(grout+cement\n+/-cutting vol)","Total Cuttings\nVolume\n(if needed)","Move to\nRig up\nRig down\nTotal","Grouting\nHours(4)","Cuttings\nHours","Casing\nRemoval\nHours","Casing\nRemoval\nLabor","Casing\nRemoval\nEquipment","Plugging \nLabor \nCost","Plugging \nEquipment \nCost","Plugging \nMaterial \nCost","Top Seal \nMaterial\nCost(2) ","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"ft3\")","v":"ft3"},null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},"hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cf",null,"cy","cy","cy",null,null,"hrs","hrs","hrs","hrs","$","$","$","$","$","$","$"]
[{"$f":"A30","v":0},{"$f":"IF(ISBLANK(B30),\"\",B30)","v":""},{"$f":"IF(OR(ISBLANK($BE30),ISBLANK(B30)),\"\",IF(Metric,ROUND(Ft3_2_M3*BA59,2),BA59))","v":""},{"$f":"IF(OR(ISBLANK($BE30),ISBLANK(B30),ISBLANK(BH30),Q30=\"\"),\"\",IF(OR(Q30=\"none\",Q30=\"Top Plug\"),\"none\",BB59))","v":""},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(M30),BF59=0, Q30=\"Top Plug\", Q30=\"none\",Q30=\"\"),\"\",IF(Q30=\"Cement Plug\",0,IF(Metric,ROUND(CY_2_M3*BC59,2),BC59)))","v":""},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(M30),BG59=0,Q30=\"Top Plug\"),\"\",IF(Metric,ROUND(CY_2_M3*BD59,2),BD59))","v":""},{"$f":"IF(OR(ISBLANK($BE30),ISBLANK(BH30),BE59=0),\"\",IF(Metric,ROUND(CY_2_M3*BE59,2),BE59))","v":""},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(BH30),BR59=\"\",Q30=\"\",Q30=\"none\"),\"\",ROUND(BH59+BI59+BJ59+BK59+IF(AND(BC59>0,BD59>0),SetUpHrsPumpRig,0),0))","v":""},{"$f":"IF(OR(ISBLANK(BF30),BF30=\"\",BF30=0),0,ROUND(BL59,0))","v":0},{"$f":"IF(OR(ISBLANK(BF30),BF30=\"\",BF30=0),0,ROUND(BM59,0))","v":0},{"$f":"IF(OR(ISBLANK($BE30),ISBLANK(BH30),ISBLANK(B30),AND(BF59=0,BG59=0)),0,IF(AND(Nevada,P30<O30,Q30=\"Cement Plug\"),\"Method Error!\",ROUND(BN59,0)))","v":0},{"$f":"IF(OR(ISBLANK($BE30),ISBLANK(B30),ISBLANK(BH30),AND(BF59=0,BG59=0)),0,IF(AND(Nevada,P30<O30,Q30=\"Cement Plug\"),\"Method Error!\",ROUND(BO59,0)))","v":0},{"$f":"IF(OR(ISBLANK($BE30),ISBLANK(BH30),BP59=0),0,ROUND(BP59,0))","v":0},{"$f":"IF(OR(ISBLANK($BE30),ISBLANK(BH30),BQ59=0),0,IF(AND(Nevada,P30<O30,Q30=\"Cement Plug\"),\"Method Error!\",ROUND(BQ59,0)))","v":0},{"$f":"IF(OR(ISBLANK($BE30),ISBLANK(BH30),SUM(I59:N59)=0),0,SUM(I59:N59))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(BE30),\"\",ROUND((PI()*(BC30/12/2)^2),2))","v":0},{"$f":"IF(ISBLANK(B30),0,IF(OR(Q30=\"Cement Plug\",BH30>=BG30),\"Cuttings\",IF(OR(Q30=\"Grout Only\",BH30<=SurfaceSealExplHoles+MinGWSealExpl),\"Grout\",\"Grout + Cuttings\")))","v":0},{"$f":"IF(OR(ISBLANK(BE30),Q30=\"Cement Plug\",Q30=\"Top Plug\",Q30=\"none\"),0,IF(AND(BG30<=BH30,Q30<>\"Grout Only\"),0,IF(Q30=\"Grout Only\",ROUND((BG30-SurfaceSealExplHoles)*BA59/27*1.25,2),ROUND(IF(BH30<=SurfaceSealExplHoles,((BG30-SurfaceSealExplHoles)*BA59)/27*1.25,IF(BH30<MinGWSealExpl+SurfaceSealExplHoles,((BG30-SurfaceSealExplHoles)*BA59)/27*1.25,((BG30-BH30+MinGWSealExpl)*BA59)/27*1.25)),2))))","v":0},{"$f":"IF(OR(ISBLANK(BE30),Q30=\"Grout Only\"),0,IF(BH30>BG30,ROUND((BG30-SurfaceSealExplHoles)*BA59/27,2), IF(BH30>(MinGWSealExpl+SurfaceSealExplHoles),ROUND((BH30-MinGWSealExpl-SurfaceSealExplHoles)*BA59/27,2),0)))","v":0},{"$f":"IF(OR(ISBLANK(BE30),Q30=\"none\",Q30=\"Top Plug\",Q30=\"\"),0,(IF(BE30=0,0,ROUND(BA59*SurfaceSealExplHoles/27*1.25,2))))","v":0},{"$f":"IF(OR(Q30=\"none\",Q30=\"\"),0,IF(Q30=\"Grout + Backfill\",BC59+BE59,IF(Q30=\"Grout Only\",BC59+BD59+BE59,IF(Q30=\"Cement Plug\",BE59,0))))","v":0},{"$f":"IF(OR(Q30=\"Grout Only\",Q30=\"none\",Q30=\"\"),0,IF(Q30=\"Top Plug\",1,IF(OR(Q30=\"Cement Plug\",Q30=\"Grout + Backfill\"),BD59)))","v":0},{"$f":"IF(Q30=\"Top Plug\",0,SetUpHrsPumpRig)","v":2},{"$f":"IF(OR(ISBLANK(BE30),BF59=0),0,ROUND(IF(BC59=0,0,IF(((BF59)/GroutingProductivity)<1,1,(BF59)/GroutingProductivity)),1))","v":0},{"$f":"IF(OR(ISBLANK(BE30),ISBLANK(BE30),BE30=0,BE30=\"\",BG59=0),0,IF(Q30=\"Top Plug\",0.5,ROUND(IF(BD59=\"\",0,IF(BG59/CuttingsProduction<1,1,BG59/CuttingsProduction)),1)))","v":0},{"$f":"ROUND(BF30/CasingRemovalRate,1)","v":0},{"$f":"ROUND(BE30*BK59*HeavyDutyDrillLaborCost,0)","v":0},{"$f":"ROUND(BE30*BK59*HeavyDutyDrillEquipCost,0)","v":0},{"$f":"IF(ISBLANK(BE30),\"\",IF(Q30=\"Top Plug\",(BH59+BJ59)*CuttingsLaborCost*BE30,ROUND(IF(BC59=0,0,ROUND(BH59+BI59,1)*GroutLaborCost*BE30)+IF(BD59=0,0,IF(BC59=0,(ROUND(BH59+BJ59,1)*CuttingsLaborCost*BE30),(ROUND(BJ59*GroutLaborCost*BE30,0)))),0)))","v":0},{"$f":"IF(ISBLANK(BE30),\"\",IF(Q30=\"Top Plug\",(BH59+BJ59)*CuttingsEquipCost*BE30,ROUND(IF(BC59=0,0,ROUND(BH59+BI59,1)*GroutEquipCost*BE30)+IF(BD59=0,0,IF(BC59=0,(ROUND(BH59+BJ59,1)*CuttingsEquipCost*BE30),(ROUND(BJ59,1)*GroutEquipCost*BE30))),0)))","v":0},{"$f":"IF(OR(Q30=\"none\",Q30=\"\",Q30=\"Top Plug\",ISBLANK(BD30)),0,IF(BC59=\"\",0,ROUND((BC59*BentoniteCost*BE30)+(BE59*CementCost*BE30),0)))","v":0},{"$f":"IF(OR(Q30=\"none\",Q30=\"\",Q30=\"Top Plug\",ISBLANK(BE30)),0,ROUND(BE59*CementCost*BE30,0))","v":0},{"$f":"IF(ISBLANK(BE30),\"\",SUM(BL59:BQ59))","v":0}]
[]
[null,null,null,null,{"$f":"IF(SUM(E59:E60)=0,0,SUM(E59:E60))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Notes:"]
[]
[null,"    1. Assumes grout backfill from bottom of hole to 50' (15.24m) above static water level, up to 10' (3m) from top of hole"]
[null,"    2. Assumes 25% loss to formation for grout backfill"]
[null,"    3. If \"Top Plug\" hole plug method is used, assumes physical plug installed without backfill, grout or cement. Not available option for Nevada projects"]
[null,"    4. Assumes top 10' (3 m) of hole is plugged with cement if \"Grout Only\", \"Backfill + Grout\", or \"Cement Plug\" hole plug method are chosen."]
[null,"    5. Assumes that a) casing is not cemented entire length, b) does not include temporary surface casing"]
[null,"    6. Assumes minimum 1 hr per hole for abandonment (excluding move-to and casing removal)"]
[null,"    7. Assumes fixed hours per hole for setup & tear-down and moving between holes (see Productivty Sheet) per drill hole (includes rig time if grouting required, labor crew only if cuttings backfill only)"]
[]
[{"$f":"ThisSheetName(A1) & \" - Assumptions & Calculations\"","v":"Exploration - Assumptions & Calculations"}]
[]
[null,"Dozing & Ripping/Scarifying Calculations"]
[]
[null,"Dozing:"]
[null,"Dozing distance = 1/2 trench length or 400 ft (max push) whichever is less"]
[null,"Assumes flat push (grade correction factor = 1)"]
[]
[null,"Revegetation:"]
[null,{"$f":"IF(Metric,3,10)","v":10},{"$f":"IF(Metric, \"m added to trench width to account for revegetation under spoil pile\", \"ft added to trench width to account for revegetation under spoil pile\")","v":"ft added to trench width to account for revegetation under spoil pile"}]
[]
[]
[]
["Exploration Trenches - Backfill/Regrading Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration Trenches"]
[{"$f":"(CONCATENATE(\"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (\",Dozer_Operator,\") x Material x Visibility x Job Efficiency (\",Dozer_Job_Efficiency,\")\"))","v":"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (0.75) x Material x Visibility x Job Efficiency (0.83)"}]
[null,"Description\n(required)","Trench\nBackfill\nVolume","Dozer \nPush \nDistance"," \nEquipment\nProductivity","Dozing \nMaterial","Density Correction","Backfilling\nFleet","Corrected\nHourly\nProductivity","Total \nDozer \nHours","Trench Backfill\nLabor \nCost","Trench Backfill\nEquipment \nCost","Total \nTrench Backfill\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a","d","ang","Trench Top Width\nb","Cross-Sectional Area","Trench \nVolume","Trench\nVolume","Push Distance","Dozer Productivity","Dozing Material","Density Correction","Job Efficiency","Altitude Deration","Corrected Hourly Productivity","Total Hours","Labor Cost","Equipment Cost","Total\nCost"]
[null,null,{"$f":"IF(Metric,\"LCM (BCM+30%)\",\"LCY (BCY+30%)\")","v":"LCY (BCY+30%)"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m3/hr\",\"yd3/hr\")","v":"yd3/hr"},null,null,null,{"$f":"IF(Metric,\"m3/hr\",\"yd3/hr\")","v":"yd3/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","rad","ft","sq ft","BCY","LCY","ft","cy/hr",null,null,null,null,"cy/hr","hrs","$","$","$"]
[{"$f":"A44","v":0},{"$f":"IF(ISBLANK(B44),\"\",B44)","v":""},{"$f":"IF(OR(ISBLANK(B44),OR(ISBLANK(BC44),BC44=0)),\"\",IF(Metric,ROUND(CY_2_M3*BG89,0),BG89))","v":""},{"$f":"IF(ISBLANK(B44),\"\",IF(Q44=\"Backhoe/Loader\",\"N/A\",IF(Metric,ROUND(Ft2M*BH89,0),BH89)))","v":""},{"$f":"IF(ISBLANK(B44),\"\",IF(ISBLANK(Q44),\"Select Fleet\",IF(Q44=\"Backhoe/Loader\",\"N/A\",IF(Metric,ROUND(CY_2_M3*BI89,0),BI89))))","v":""},{"$f":"IF(OR(ISBLANK(B44),C89=0),\"\",IF(Q44=\"Backhoe/Loader\",\"N/A\",IF(ISBLANK(O44),\"Dozing Material!\",BJ89)))","v":""},{"$f":"IF(OR(ISBLANK(B44),C89=0),\"\",IF(Q44=\"Backhoe/Loader\",\"N/A\",IF(ISBLANK(P44),\"Material Type!\",BK89)))","v":""},{"$f":"IF(ISBLANK(B44),\"\",IF(AND(NOT(C89=\"\"),ISBLANK(Q44)),\"Select Fleet\",INDIRECT(BF44&\"TrenchDozer\")))","v":""},{"$f":"IF(OR(ISBLANK($B44),C89=0),\"\",IF(ISBLANK(Q44),\"Select Fleet\",IF(ISERR(BN89),\"\",IF(Metric,ROUND(CY_2_M3*BN89,0),BN89))))","v":""},{"$f":"IF(OR(ISBLANK(B44),C89=0,ISERR(BO89)),0,IF(ISBLANK(Q44),\"Select Fleet\",BO89))","v":0},{"$f":"IF(OR(ISBLANK(B44),C89=0),0,IF(ISBLANK(Q44),\"Select Fleet\",IF(ISERR(BP89),0,BP89)))","v":0},{"$f":"IF(OR(ISBLANK(B44),C89=0),0,IF(ISBLANK(Q44),\"Select Fleet\",IF(ISERR(BQ89),0,BQ89)))","v":0},{"$f":"IF(OR(ISBLANK(B44),C89=0),0,IF(ISBLANK(Q44),\"Select Fleet\",IF(ISERR(BR89),0,BR89)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD44","v":0},{"$f":"BC44","v":0},{"$f":"RADIANS(BE44)","v":0},{"$f":"IF(BC89=0,0,ROUND(BA89+((BB89/TAN(BC89))*2),2))","v":0},{"$f":"((BA89+BD89)/2)*BB89","v":0},{"$f":"ROUND((BE89*BB44)/27,0)","v":0},{"$f":"BF89*1.3","v":0},{"$f":"IF(BB44/2<600, IF(BB44/2<50,50,ROUND(BB44/2,0)),400)","v":50},{"$f":"IF(OR(ISBLANK(B44),ISBLANK(Q44)),0,ROUND(HLOOKUP(INDIRECT(BF44 & \"TrenchDozer\"),DozerProductionArray,13,FALSE)*BH89^HLOOKUP(INDIRECT(BF44 & \"TrenchDozer\"),DozerProductionArray,14,FALSE),0))","v":0},{"$f":"IF(OR(ISBLANK(B44),ISBLANK(O44)),0,O44)","v":0},{"$f":"IF(OR(ISBLANK(B44),ISBLANK(P44)),0,VLOOKUP(P44,DozingDensityCorrectionArray,2))","v":0},{"$f":"IF(ISBLANK(B44),0,Dozer_Job_Efficiency)","v":0},{"$f":"IF(ISBLANK(B44),0,IF(BG89=0,0,HLOOKUP(INDIRECT(BF44&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":0},{"$f":"IF(ISBLANK(B44),0,ROUND(BI89*Dozer_Operator*Dozer_Visibility*BJ89*BK89*BL89*BM89,0))","v":0},{"$f":"IF(ISBLANK(B44),0,IF(BG89/BN89<1+N44,1,ROUND(BG89/BN89,0)+N44))","v":0},{"$f":"IF(BF44=0,0,ROUND(BO89*INDIRECT(BF44&\"TrenchDozerLaborRate\"),0))","v":0},{"$f":"IF(BF44=0,0,ROUND(BO89*INDIRECT(BF44&\"TrenchDozerEquipRate\"),0))","v":0},{"$f":"SUM(BP89:BQ89)","v":0}]
[]
[null,null,{"$f":"IF(SUM(C89:C90)=0,0,SUM(C89:C90))","v":0},null,null,null,null,null,null,{"$f":"IF(SUM(J89:J90)=0,0,SUM(J89:J90))","v":0},{"$f":"IF(SUM(K89:K90)=0,0,SUM(K89:K90))","v":0},{"$f":"IF(SUM(L89:L90)=0,0,SUM(L89:L90))","v":0},{"$f":"IF(SUM(M89:M90)=0,0,SUM(M89:M90))","v":0}]
[]
[]
["Exploration Trenches Revegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revegetation"]
[" "]
[null,"Description\n(required)","Surface\nArea","Revegetation                Labor                Cost","Revegetation Equipment Cost","Revgetation Material \nCost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface\nArea","Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Material Cost","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acres"]
[{"$f":"A44","v":0},{"$f":"IF(ISBLANK(B44),\"\",B44)","v":""},{"$f":"IF(OR(ISBLANK(B44), OR(AND(BB44=0,BC44=0),AND(ISBLANK(BB44),ISBLANK(BC44),ISBLANK(BD44),ISBLANK(BE44)))),\"\",IF(Metric,ROUND(Ac2Ha*BA98,2),BA98))","v":""},{"$f":"IF(OR(T44=\"None\",ISBLANK(T44)),0,BC98)","v":0},{"$f":"IF(OR(T44=\"None\",ISBLANK(T44)),0,BB98)","v":0},{"$f":"IF(OR(ISBLANK(B44),ISERROR(BG98)),0,BG98)","v":0},{"$f":"IF(AND(D98=\"\",E98=\"\",F98=\"\"),0,SUM(D98:F98))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(J44),ISBLANK(K44)),0,IF(ROUND((BB44*(BD89+ExtraTrenchWidth))/43560,1)<0.1,0.1,ROUND((BB44*(BD89+ExtraTrenchWidth))/43560,1)))","v":0},{"$f":"IF(OR(T44=\"None\",ISBLANK(T44)),0,IF(BA98<1,SeedEquipTrenchFlat,ROUND(SeedEquipTrenchFlat*BA98,0)))","v":0},{"$f":"IF(OR(T44=\"None\",ISBLANK(T44)),0,IF(BA98<1,SeedLaborTrenchFlat,ROUND(SeedLaborTrenchFlat*BA98,0)))","v":0},{"$f":"IF(OR(T44=\"None\",ISBLANK(T44)),0,ROUND(INDEX(SeedMixArray,MATCH(T44,SeedMixes,0),4)*C98,0))","v":0},{"$f":"IF(OR(U44=\"None\",ISBLANK(U44)),0,ROUND(INDEX(MulchArray,MATCH(U44,Mulches,0),4)*C98,0))","v":0},{"$f":"IF(OR(V44=\"None\",ISBLANK(V44)),0,ROUND(INDEX(FertilizerArray,MATCH(V44,Fertilizers,0),4)*C98,0))","v":0},{"$f":"SUM(BD98:BF98)","v":0},{"$f":"IF(ISBLANK(A44),0,ROUND(SUM(BB98:BF98),0))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C98:C99)=0,0,SUM(C98:C99))","v":0},{"$f":"IF(SUM(D98:D99)=0,0,SUM(D98:D99))","v":0},{"$f":"IF(SUM(E98:E99)=0,0,SUM(E98:E99))","v":0},{"$f":"IF(SUM(F98:F99)=0,0,SUM(F98:F99))","v":0},{"$f":"IF(SUM(G98:G99)=0,0,SUM(G98:G99))","v":0}]

{"sheet":"Expl. Roads & Pads","index":27,"n_rows":101,"n_cols":121,"rows_kept":101,"cut":false,"hidden":false,"merged":[[77,88,77,89],[77,70,77,71],[77,56,77,57],[77,74,77,75]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"},null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
[{"$f":"\"Exploration Roads & Pads - \"&CostType&\" Cost Summary\"","v":"Exploration Roads & Pads - FA Cost Summary"}]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Grading Costs",{"$f":"SUMIF($BA$28:$BA$29,TRUE,I81:I82)","v":0},{"$f":"SUMIF($BA$28:$BA$29,TRUE,J81:J82)","v":0},"N/A",{"$f":"SUM(C12:E12)","v":0}]
[null,"Cover Placement Cost",{"$f":"SUMIF($BA$28:$BA$29,TRUE,H91:H92)","v":0},{"$f":"SUMIF($BA$28:$BA$29,TRUE,I91:I92)","v":0},"N/A",{"$f":"SUM(C13:E13)","v":0}]
[null,"Ripping/Scarifying Cost",{"$f":"SUMIF($BA$28:$BA$29,TRUE,F99:F100)","v":0},{"$f":"SUMIF($BA$28:$BA$29,TRUE,G99:G100)","v":0},"N/A",{"$f":"SUM(C14:E14)","v":0}]
[null,"Subtotal Earthworks",{"$f":"IF(ISNA(MATCH(\"Error!\",C12:C14,0)),SUM(C12:C14),\"Error!\")","v":0},{"$f":"IF(ISNA(MATCH(\"Error!\",D12:D14,0)),SUM(D12:D14),\"Error!\")","v":0},null,{"$f":"IF(ISNA(MATCH(\"Error!\",F12:F14,0)),SUM(F12:F14),\"Error!\")","v":0}]
[null,"Revegetation Cost",{"$f":"SUMIF($BA$28:$BA$29,TRUE,I99:I100)","v":0},{"$f":"SUMIF($BA$28:$BA$29,TRUE,J99:J100)","v":0},{"$f":"SUMIF($BA$28:$BA$29,TRUE,K99:K100)","v":0},{"$f":"SUM(C16:E16)","v":0}]
[null,"TOTALS",{"$f":"SUM(C15:C16)","v":0},{"$f":"SUM(D15:D16)","v":0},{"$f":"SUM(E15:E16)","v":0},{"$f":"SUM(F15:F16)","v":0}]
[]
[]
[]
[null,"Maximum grade allowed for dozer:",20,"%"]
[null,"Maximum grade allowed for grader:",null,"%"]
[]
["Exploration Roads & Pads - User Input",null,null,null,null,null,null,null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each road"]
["Facility Description",null,null,null,null,null,null,null,null,"Physical (1) - MANDATORY",null,null,null,null,null,null,null,null,null,"User Overrides",null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Overrides",null,"Growth Media"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Ground Slope \nat Toe","Ungraded\nSlope","Cut\nSlope","Road +\nDrill Pad\nLength","Road\nWidth","Number\nof Drill \nPads","\nIndividual\nSump\nVolume","Drill \nPad\nWidth","Drill \nPad\nLength","Slope\nReplacement\nPercent","Regrade Volume\n(if calculated elsewhere)","Disturbed Area \n(if calculated elsewhere)","Growth\nMedia\nThickness","Haul Distance to Placement Location","Slope to Placement Location",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type","Road +\nDrill Pad\nLength","Road\nWidth","Number of\nDrill Pads","Sump Volume","Drill Pad\nWidth","Drill Pad\nLength","Slope Replacement \nPercent","Regrade Volume","Disturbed Area \n","Growth\nMedia\nThickness","Distance to \nGrowth Media Stockpile","Slope from \nRoad to \nStockpile"]
[-1,null,null,null,null,null,null,null,null,"% grade","_H:1V","degrees",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"%",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft",null,"cy","ft","ft","%","cy","acres","in","ft","% grade"]
[{"$f":"ROW(A28) - ROW($A$27)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(X28)>20,\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I28)))","v":false},{"$f":"IF(Metric,ROUND(M2Ft*M28,0),M28)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*N28,0),N28)","v":0},{"$f":"IF(ISBLANK(O28),0,O28)","v":0},{"$f":"IF(ISBLANK(B28),0,IF(Metric,ROUND(M3_2_CY*P28,0),P28))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*Q28,0),Q28)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*R28,0),R28)","v":0},{"$f":"IF(ISBLANK(S28),0,S28)","v":0},{"$f":"IF(ISBLANK(T28),\"\",IF(Metric,ROUND(M3_2_CY*T28,CubesRounding),T28))","v":""},{"$f":"IF(ISBLANK(U28),\"\",IF(Metric,Ha2Ac*U28,U28))","v":""},{"$f":"IF(Metric,mm2in*V28,V28)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*W28,3),W28)","v":0},{"$f":"IF(ISBLANK(X28),0,X28)","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. Slope replacement refers to the percentage of cut volume replaced during regrading."]
[null,"  3. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[null,"  4. Sump volume will be applied to all roads on slopes <20%. On slopes >20% pad width (i.e. cut volume) should be adequate to account for sump volume."]
[]
[]
[]
[]
[]
["Exploration Roads & Pads - User Input (cont.)",null,null,"You must fill in ALL green cells and relevant blue cells in this section for each road"]
[" ",null,"Grading",null,null,null,"Growth Media",null,null,null,null,"Revegetation"]
[null,"Description\n(required)","Regrade\nMaterial\nCondition","Cut Material Type","Recontouring Equipment Fleet","Additional\nHrs\nfor Walk-in (1)","Growth Media Material Type","Growth Media Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Additional\nHrs\nfor Walk-in (1)","Seed Mix","Mulch","Fertilizer","Scarifying/ Ripping?","Ripping Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fleet Selection","Grading Equip","Grading Fleet","Size Abbr","GrowthMed truck fleet","Ripping fleet"]
[null,null,"(select)","(select)","(select)",null,"(select)","(select)","(user override)","(user override)",null,"(select)","(select)","(select)","(select)","(select)"]
[{"$f":"A28","v":0},{"$f":"IF(ISBLANK(B28),\"\",B28)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(J28>MaxDozerGrade,OR(E45=\"Small Dozer\",E45=\"Medium Dozer\",E45=\"Large Dozer\")),AND(J28>MaxGraderGrade,E45=\"grader\")),\"  <<< Only excavators allowed for steeper slopes\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(J28),\"\",IF(J28>MaxDozerGrade,\"Cut\",IF(J28>MaxGraderGrade,\"NoGrader\",\"ExplRoadFleets\")))","v":""},{"$f":"IF(ISBLANK(E45),0,RIGHT(E45,LEN(E45)-SEARCH(\" \",E45)))","v":0},{"$f":"IF(ISBLANK(E45),0,IF(LEFT(E45,SEARCH(\" \",E45)-1)=\"Medium\",\"Med\",LEFT(E45,SEARCH(\" \",E45)-1)))","v":0},{"$f":"IF(ISBLANK(BC45),0,IF(BC45=\"Small\",\"Sm\",IF(BC45=\"Large\",\"Lg\",BC45)))","v":0},{"$f":"IF(ISBLANK(H45),0,LEFT(H45,SEARCH(\" \",H45)-1))","v":0},{"$f":"IF(ISBLANK(P45),0,LEFT(P45,SEARCH(\" \",P45)-1))","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. Include one-way hours necessary to walk equipment in from drop-off point to work area"]
[null,"  2. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
[]
[{"$f":"ThisSheetName(A1) & \" - Assumptions & Calculations\"","v":"Expl. Roads & Pads - Assumptions & Calculations"}]
[]
[null,"Regrading Volume and Footprint Volume"]
[]
[null,"Will not allow dozer for slopes greater than 30%",null,"Swell Factor:",1.2]
[null,"For dozer regrading push distance = road width"]
[null,"Assumes dozer push is uphill"]
[null,{"$f":"IF(Metric,\"Assumes minimum push distance of 30 m\",\"Assumes minimum push distance of 100 ft\")","v":"Assumes minimum push distance of 100 ft"}]
[]
[null,"Ripping/Scarifying Calculations"]
[]
[]
[null,"Minimum 1 hr ripping/scarifying time per area"]
[null,"Number of passes = Final slope length ÷ Grader width"]
[null,"Travel distance = Number of passes x  Road length"]
[null,"Total hours = (Travel distance ÷ Grader productivity) + (Number of passes x Grader maneuver time)"]
[null,"For dozer regrading assumes push distance = 3 x road width"]
[]
[null,"Revegetation Calculations"]
[]
[null,"Minimum of 1 acre crew time per area"]
[]
[]
[]
["Exploration Roads & Pads - Regrading Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROADS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PADS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slopes >25%",null,null,null,null,null,"Slopes <25%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Summary by Fleet",null,null,null,"Input Parameters",null,null,null,"Angles Calculated from Inputs",null,null,null,null,null,"Sides Calculated From Inputs",null,null,null,"Area Iterations",null,null,null,"Input Parameters",null,null,null,"Angles Calculated from Inputs",null,null,null,null,null,"Sides Calculated From Inputs",null,null,null,"Area Iterations",null,null,null,null,null,null,null,null,null,null,"Excavator",null,null,null,null,null,"Dozer"]
[null,"Description\n(required)","Total\nRoad\nLength","Total\nDrill Pad\nLength","Regrading Volume","Recontouring Fleet","Equipment\nProductivity","Total \nEquipment \nHours (1)","Total \nLabor \nCost","Total \nEquipment \nCost","Total \nRegrading\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dozer","Excavator",null,"Original Slope (So)","Ungraded Slope (Su)","Cut Slope","Road Width","C1","A1","B1","B2","A2","C2","a1","a2","c1","c2","Cut\nArea 1","Fill\nArea 2","Final Slope Length",null,"Original Slope (So)","Ungraded Slope (Su)","Cut Slope","Road Width","C1","A1","B1","B2","A2","C2","a1","a2","c1","c2","Cut\nArea 1","Fill\nArea 2","Final Slope\nLength",null,"Total Road\nLength","Total Pad\nLength","Road Recontour \nvolume","Pad Recontour \nvolume","Total\nRecontour\nVolume","Selected Fleet Prod","Walk-in\nHrs","Excavator Production","Excavator hours","Labor Cost","Equipment Cost","Total Cost",null,"Grade Correction","Density Correction","Dozing Material","Operator","Job Efficiency","Altitude Deration","Total Corrections","Push Distance","Uncorrected Dozer Production","Total Hourly Productivity","Dozer hours","Labor Cost","Equipment Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$",null,"(Degrees)","(Degrees)","degrees","ft","(Degrees)","(Degrees)","(Degrees)","(Degrees)","(Degrees)","(Degrees)","(ft)","(ft)","(ft)","(ft)","(ft2)","(ft2)","(ft)",null,"(Degrees)","(Degrees)","degrees","ft","(Degrees)","(Degrees)","(Degrees)","(Degrees)","(Degrees)","(Degrees)","(ft)","(ft)","(ft)","(ft)","(ft2)","(ft2)","(ft)",null,null,null,"cy","cy","cy","cy/hr","hr","cy/hr","hr","$","$","$",null,null,null,null,null,null,null,null,"ft","cy/hr","cy/hr","hr","$","$","$"]
[{"$f":"A28","v":0},{"$f":"IF(ISBLANK(B28),\"\",B28)","v":""},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(M28),ISBLANK(O28)),0,IF(OR(ISBLANK(J28),ISBLANK(K28),ISBLANK(L28),ISBLANK(BB28),ISBLANK(N28)),\"Road Input!\",IF(BB28-(BD28*BG28)<0,\"Excess Pads!\",IF(Metric,ROUND(Ft2M*CN81,0),CN81))))","v":0},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(M28),C81=\"\",AND(ISBLANK(BD28),ISBLANK(BF28),ISBLANK(BG28))),\"\",IF(OR(ISBLANK(BD28),ISBLANK(BG28)),\"Road Input!\",IF(Metric,ROUND(Ft2M*CO81,0),CO81)))","v":""},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(BB28),ISERR(CR81)),0,IF(CR81<0,\"Ungraded Slope!\",IF(Metric,ROUND(CY_2_M3*CR81,0),CR81)))","v":0},{"$f":"IF(OR(ISBLANK(B28),E81=0,ISBLANK(E81),ISERR(CP81)),\"\",IF(ISBLANK(E45),\"Select Fleet\",IF(AND(J28>MaxDozerGrade,OR(E45=\"Small Dozer\",E45=\"Lg Dozer\"),E45=\"Small Dozer\",E45=\"Large Dozer\"),\"Too steep!\",IF(BB45=\"Dozer\",INDIRECT(BC45&\"ExplDozer\"),INDIRECT(BC45&\"ExplExcavator\")))))","v":""},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(D45),F81=\"\"),\"\",IF(OR(ISBLANK(E45),F81=\"\"),\"Select Fleet\",IF(OR(E81=0,ISBLANK(E81),F81=\"Select No.\"),\"\",IF(Metric,ROUND(CY_2_M3*CS81,1),CS81))))","v":""},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(D45),F81=\"\"),0,IF(OR(ISBLANK(E45),F81=\"\"),\"Select Fleet\",IF(OR(E81=0,ISBLANK(E81),F81=\"Select No.\"),\"\",IF(RIGHT(E45,9)=\"Excavator\",CV81,IF(RIGHT(E45,5)=\"Dozer\",DK81,\"\")))))","v":0},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(D45),E81=0,ISBLANK(E81),ISBLANK(E45),F81=\"\",F81=\"Select No.\"),0,IF(F81=\"Too Steep!\",\"Error!\",IF(BB45=\"Excavator\",CW81,IF(BB45=\"Dozer\",DL81,0))))","v":0},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(D45),E81=0,ISBLANK(E81),ISBLANK(E45),F81=\"\",F81=\"Select No.\"),0,IF(F81=\"Too Steep!\",\"Error!\",IF(BB45=\"Excavator\",CX81,IF(BB45=\"Dozer\",DM81,0))))","v":0},{"$f":"IF(OR(OR(ISBLANK(B28),ISBLANK(D45)),E81=0,ISBLANK(E81),ISBLANK(E45),F81=\"\",F81=\"Select No.\"),0,IF(F81=\"Too Steep!\",\"Error!\",SUM(I81:J81)))","v":0},{"$f":"IF(OR(AND(J28>MaxDozerGrade,OR(E45=\"Small Dozer\",E45=\"Medium Dozer\",E45=\"Large Dozer\")),AND(J28>MaxGraderGrade,E45=\"grader\")),\"  <<< Only excavators allowed for steeper slopes\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B28),0,DN81)","v":0},{"$f":"IF(ISBLANK(B28),0,CY81)","v":0},null,{"$f":"RoadSlopeGrade(J28)","v":0},{"$f":"RoadSlopeDeg(K28)","v":0},{"$f":"L28","v":0},{"$f":"BC28","v":0},{"$f":"180-L28","v":180},{"$f":"L28-BD81","v":0},{"$f":"BD81","v":0},{"$f":"BJ81","v":0},{"$f":"BE81-BD81","v":0},{"$f":"180-BE81","v":180},{"$f":"IF(AND(BF81=0,BG81=0),0,FindRoadPivot(BG81,BF81,BD81,BE81,SwellFactor))","v":0},{"$f":"BC28-BN81","v":0},{"$f":"IF(BI81=0,0,(BN81*SIN(BH81*PI()/180))/(SIN(BI81*PI()/180)))","v":0},{"$f":"IF(BL81=0,0,BO81*SIN(BM81*PI()/180)/(SIN(BL81*PI()/180)))","v":0},{"$f":"0.5*BN81*BP81*SIN(BJ81*PI()/180)","v":0},{"$f":"0.5*BO81*BQ81*SIN(BK81*PI()/180)","v":0},{"$f":"BP81+BQ81","v":0},null,{"$f":"RoadSlopeGrade(J28)","v":0},{"$f":"RoadSlopeDeg(K28)","v":0},{"$f":"L28","v":0},{"$f":"BF28","v":0},{"$f":"180-L28","v":180},{"$f":"L28-BV81","v":0},{"$f":"BV81","v":0},{"$f":"CB81","v":0},{"$f":"BW81-BV81","v":0},{"$f":"180-BW81","v":180},{"$f":"IF(AND(BX81=0,BY81=0),0,FindRoadPivot(BY81,BX81,BV81,BW81,SwellFactor))","v":0},{"$f":"BF28-CF81","v":0},{"$f":"IF(CA81=0,0,(CF81*SIN(BZ81*PI()/180))/(SIN(CA81*PI()/180)))","v":0},{"$f":"IF(CD81=0,0,CG81*SIN(CE81*PI()/180)/(SIN(CD81*PI()/180)))","v":0},{"$f":"0.5*CF81*CH81*SIN(CB81*PI()/180)","v":0},{"$f":"0.5*CG81*CI81*SIN(CC81*PI()/180)","v":0},{"$f":"CH81+CI81","v":0},null,{"$f":"IF(BB28=0,0,(BB28-(BD28*BG28)))","v":0},{"$f":"BD28*BG28","v":0},{"$f":"IF(BI28=\"\",IF(BH28=0,ROUND((BS81*(BB28-(BD28*BG28)))/27,CubesRounding),ROUND(((BS81*(BB28-(BD28*BG28)))/27)*BH28,CubesRounding)),\"Override\")","v":0},{"$f":"IF(BI28=\"\",IF(BH28=0,ROUND(((CK81*BD28*BG28)/27)+IF(J28<20,BE28*BD28,0),CubesRounding),ROUND((((CK81*BD28*BG28)/27)*BH28)+IF(J28<20,BE28*BD28,0),CubesRounding)),\"Override\")","v":0},{"$f":"IF(BI28=\"\",CP81+CQ81,BI28)","v":0},{"$f":"IF(ISBLANK(E45),0,IF(RIGHT(E45,9)=\"Excavator\",CU81,IF(RIGHT(E45,5)=\"Dozer\",DJ81,\"\")))","v":0},{"$f":"F45*2","v":0},{"$f":"IF(BC45=0,0,INDEX(ExcavatorSpecficationsArray,18,MATCH(INDIRECT(BC45&\"ExplExcavator\"),ExcavatorList,0)))","v":0},{"$f":"IF(CU81=0,0,IF(CR81/CU81<1,1+CT81,ROUND(CR81/CU81,0)+CT81))","v":0},{"$f":"IF(BC45=0,0,ROUND(CV81*INDIRECT(BC45&\"ExcavatorLaborRate\"),0))","v":0},{"$f":"IF(BC45=0,0,ROUND(CV81*INDIRECT(BC45&\"ExcavatorEquipRate\"),0))","v":0},{"$f":"CW81+CX81","v":0},null,{"$f":"(-0.00006*(J28)^2)-(0.02134*J28)+1.0024","v":1.0024},{"$f":"IF(ISBLANK(B28),0,VLOOKUP(D45,DozingDensityCorrectionArray,2))","v":0},{"$f":"IF(ISBLANK(B28),0,C45)","v":0},{"$f":"Dozer_Operator","v":0.75},{"$f":"Dozer_Job_Efficiency","v":0.83},{"$f":"IF(ISBLANK(B28),0,IF(DH81=0,0,HLOOKUP(INDIRECT(BC45 & \"ExplDozer\"),DozerSpecifications,8,FALSE)))","v":0},{"$f":"DA81*DB81*DC81*DD81*DE81*DF81","v":0},{"$f":"IF(ISBLANK(B28),0,IF(BC28<100,100,BC28))","v":0},{"$f":"IF(ISBLANK(B28),0,IF(CR81=0,0,ROUND(HLOOKUP(INDIRECT(BC45 & \"ExplDozer\"),DozerProductionArray,13,FALSE)*DH81^HLOOKUP(INDIRECT(BC45 & \"ExplDozer\"),DozerProductionArray,14,FALSE)*DG81,0)))","v":0},{"$f":"IF(ISBLANK(B28),0,ROUND(DI81*DG81,0))","v":0},{"$f":"IF(CR81<=0,0,IF(DI81<0,\"\",IF(ROUND(CR81/DI81,0)<1,1+CT81,ROUND(CR81/DI81,0)+CT81)))","v":0},{"$f":"IF(BC45=0,0,ROUND(DK81*INDIRECT(BC45&\"ExplDozerLaborRate\"),0))","v":0},{"$f":"IF(BC45=0,0,ROUND(DK81*INDIRECT(BC45&\"ExplDozerEquipRate\"),0))","v":0},{"$f":"DL81+DM81","v":0}]
[]
[null,null,{"$f":"IF(SUM(C81:C82)=0,0,SUM(C81:C82))","v":0},{"$f":"IF(SUM(D81:D82)=0,0,SUM(D81:D82))","v":0},{"$f":"IF(SUM(E81:E82)=0,0,SUM(E81:E82))","v":0},null,null,{"$f":"IF(SUM(H81:H82)=0,0,SUM(H81:H82))","v":0},{"$f":"IF(ISNA(MATCH(\"Error!\",I81:I82,0)),IF(SUM(I81:I82)=0,0,SUM(I81:I82)),\"Error!\")","v":0},{"$f":"IF(ISNA(MATCH(\"Error!\",J81:J82,0)),IF(SUM(J81:J82)=0,0,SUM(J81:J82)),\"Error!\")","v":0},{"$f":"IF(ISNA(MATCH(\"Error!\",K81:K82,0)),IF(SUM(K81:K82)=0,0,SUM(K81:K82)),\"Error!\")","v":0}]
[]
[null,"(1) Includes walk-in time based on distance and travel speed (see Productivity sheet for speeds)"]
[]
["Exploration Roads & Pads - Growth Media Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROADS",null,null,null,null,null,"PADS",null,null,null,null,null,"TOTALS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Summary by Fleet",null,null,null,"Soil Placement Parameters",null,null,null,null,null,"Soil Placement Parameters",null,null,null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Scraper Fleet"]
[null,"Description\n(required)","Growth \nMedia\nVolume","Growth \nMedia\nReplacement\nFleet","Fleet\nProductivity","Number of \nTrucks/ \nScrapers","Total\nFleet\nHours","Total \nLabor \nCost","Total \nEquipment \nCost","Total \nGrowth\nMedia\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck","Scraper Dozer","Tandem Scraper",null,"Final Slope \nLength","Final Slope \nWidth","Final Slope \nArea","Slope Topsoil \nVolume","Final Slope \nFootprint",null,"Final Slope \nLength","Final Slope \nWidth","Final Slope \nArea","Slope Topsoil \nVolume","Final Slope \nFootprint",null,"TOTAL \nSLOPE\nAREA","TOTAL \nTOPSOIL\nVOLUME","TOTAL\nFOOTPRINT\nAREA",null,"Productivity for selected fleet","Absolute grade","Walk-in\nHrs","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Hours","Total \nEquipment \nCost","Total \nLabor \nCost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Hours","Total \nEquipment \nCost","Total \nLabor \nCost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$","$","$",null,"ft","ft","acres","cu yd","acres",null,"ft","ft","acres","cu yd","acres",null,"acres","cy","acres",null,"BCY/hr","%","hr","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A28","v":0},{"$f":"IF(ISBLANK(B28),\"\",B28)","v":""},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(BK28),BK28=0,NOT(AND(ISNUMBER(BH91),ISNUMBER(BN91)))),\"\",IF(Metric,ROUND(CY_2_M3*(BH91+BN91),0),BH91+BN91))","v":""},{"$f":"IF(OR(C91=0,ISBLANK(B28),ISBLANK(BK28),BK28=0,NOT(ISNUMBER(BH91))),\"\",IF(ISBLANK(G45),\"Material Type!\",IF(OR(H45=\"optmize\",ISBLANK(H45)),\"Select Fleet\",IF(RIGHT(H45,5)=\"Truck\",INDIRECT(BE45&\"Truck\")&\"/\"&INDIRECT(BE45&\"Loader\"),H45))))","v":""},{"$f":"IF(OR(C91=0,ISBLANK(B28),ISBLANK(BK28),BK28=0,NOT(ISNUMBER(BH91))),\"\",IF(ISBLANK(G45),\"Material Type!\",IF(OR(H45=\"optmize\",ISBLANK(H45)),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BU91,0),BU91))))","v":""},{"$f":"IF(OR(C91=0,ISBLANK(B28),ISBLANK(BK28),BK28=0,NOT(ISNUMBER(BH91))),\"\",IF(ISBLANK(G45),\"Material Type!\",IF(OR(H45=\"optmize\",ISBLANK(H45)),\"Select Fleet\",IF(RIGHT(H45,5)=\"Truck\",CI91,IF(D91=\"Scraper Dozer\",CX91,IF(D91=\"Tandem Scraper\",DL91,\"\"))))))","v":""},{"$f":"IF(OR(C91=0,ISBLANK(B28),ISBLANK(BK28),BK28=0,NOT(ISNUMBER(BH91))),0,IF(ISBLANK(G45),\"Material Type!\",IF(OR(H45=\"optmize\",ISBLANK(H45)),\"Select Fleet\",IF(RIGHT(H45,5)=\"Truck\",CL91,IF(D91=\"Scraper Dozer\",CZ91,IF(D91=\"Tandem Scraper\",DN91,\"\"))))))","v":0},{"$f":"IF(OR(ISBLANK(B28),G91=\"\",ISBLANK(G45),ISBLANK(H45),H45=\"optmize\"),0,IF(RIGHT(H45,5)=\"Truck\",CN91,IF(D91=\"Scraper Dozer\",DB91,IF(D91=\"Tandem Scraper\",DP91,0))))","v":0},{"$f":"IF(OR(ISBLANK(B28),G91=\"\",ISBLANK(G45),ISBLANK(H45),H45=\"optmize\"),0,IF(RIGHT(H45,5)=\"Truck\",CM91,IF(D91=\"Scraper Dozer\",DA91,IF(D91=\"Tandem Scraper\",DO91,0))))","v":0},{"$f":"IF(OR(ISBLANK(B28),G91=\"\",ISBLANK(G45),ISBLANK(H45),AND(NOT(ISNUMBER(H91)),NOT(ISNUMBER(I91)))),0,IF(C91=0,\"\",SUM(H91:I91)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B28),0,CO91)","v":0},{"$f":"IF(ISBLANK(B28),0,DC91)","v":0},{"$f":"IF(ISBLANK(B28),0,DQ91)","v":0},null,{"$f":"IF(ISBLANK(U28),IF(J28=0,BC28,BT81),BC28)","v":0},{"$f":"IF(ISBLANK(U28),BE91*COS(J28/100),BC28)","v":0},{"$f":"IF(OR(U28=\"\",ISBLANK(U28)),BE91*(BB28-(BD28*BG28))/43560,BJ28)","v":0},{"$f":"IF(OR(ISBLANK(V28),V28=0),0,ROUND(BE91*(BB28-(BD28*BG28))*(BK28/12)/27,CubesRounding))","v":0},{"$f":"IF(ISBLANK(U28),(BF91*(BB28-(BD28*BG28)))/43560,BJ28)","v":0},null,{"$f":"IF(ISBLANK(U28),IF(J28=0,BF28,CL81),BF28)","v":0},{"$f":"IF(ISBLANK(U28),ROUND(BK91*COS(J28/100),0),BF28)","v":0},{"$f":"IF(OR(U28=\"\",ISBLANK(U28)),(BK91*BD28*BG28)/43560,BJ28)","v":0},{"$f":"IF(V28=0,0,ROUND(BK91*BD28*BG28*(BK28/12)/27,0))","v":0},{"$f":"IF(ISBLANK(U28),(BL91*BD28*BG28)/43560,BJ28)","v":0},null,{"$f":"BG91+BM91","v":0},{"$f":"IF(ISNUMBER(BJ28),BJ28*43560*(BK28/12)/27,BH91+BN91)","v":0},{"$f":"BI91+BO91","v":0},null,{"$f":"IF(RIGHT(H45,5)=\"Truck\",CK91,IF(D91=\"Scraper Dozer\",CY91,IF(D91=\"Tandem Scraper\",DM91,0)))","v":0},{"$f":"ABS(BM28)","v":0},{"$f":"K45*2","v":0},{"$f":"IF(BE45=0,0,ROUND($BL28/(INDEX(INDIRECT(BE45&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BE45&\"TruckLoadedWeight\"),0),MATCH(IF($BV91-INDIRECT(BE45&\"TruckRollingResistance\")<0,0,$BV91-INDIRECT(BE45&\"TruckRollingResistance\")),INDIRECT(BE45&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BE45=0,0,ROUND($BL28/(INDEX(INDIRECT(BE45&\"TruckSpeedTable\"),MATCH(G45,HaulMaterials,0),MATCH(IF($BV91-INDIRECT(BE45&\"TruckRollingResistance\")<0,0,$BV91-INDIRECT(BE45&\"TruckRollingResistance\")),INDIRECT(BE45&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BE45=0,0,ROUND(($BL28/VLOOKUP($BV91+INDIRECT(BE45&\"TruckRollingResistance\"),INDIRECT(BE45&\"TruckUHEmptyArray\"),8,1))^(1/VLOOKUP($BV91+INDIRECT(BE45&\"TruckRollingResistance\"),INDIRECT(BE45&\"TruckUHEmptyArray\"),9,1)),2))","v":0},{"$f":"IF(BE45=0,0,ROUND(($BL28/VLOOKUP($BV91+INDIRECT(BE45&\"TruckRollingResistance\"),INDIRECT(BE45&\"TruckUHLoadedArray\"),8,1))^(1/VLOOKUP($BV91+INDIRECT(BE45&\"TruckRollingResistance\"),INDIRECT(BE45&\"TruckUHLoadedArray\"),9,1)),2))","v":0},{"$f":"IF($BM28>=0,BZ91,CA91)","v":0},{"$f":"IF($BM28>=0,BY91,BX91)","v":0},{"$f":"CB91+CC91","v":0},{"$f":"IF(BE45=0,0,INDIRECT(BE45&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BE45=0,0,INDIRECT(BE45&\"TruckManuverDump\"))","v":0},{"$f":"IF(BE45=0,0,INDIRECT(BE45&IF(INDIRECT(BE45&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(I45),NOT(ISNUMBER(I45)),I45=\"\"),SUM(CD91:CG91),I45)","v":0},{"$f":"IF(CH91=0,0,IF(OR(ISBLANK(J45),J45=\"\"),IF((CH91-CG91)/CG91<=1,2,ROUNDUP((CH91-CG91)/CG91,0)),J45))","v":0},{"$f":"IF(BE45=0,0,ROUND((60/CH91)*INDIRECT(BE45&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BE45=0,0,ROUND(CI91*CJ91*TruckOperator*INDIRECT(BE45&\"TruckJobEfficiency\")*INDIRECT(BE45&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(CK91=0,0,IF(BR91/CK91<1,1+BW91,ROUND(BR91/CK91,HoursRounding)+BW91))","v":0},{"$f":"IF(BE45=0,0,IF(BR91=0,\"\",ROUND(CL91*((CI91*INDIRECT(BE45&\"TruckEquipRate\"))+INDIRECT(BE45&\"LoaderEquipRate\")+INDIRECT(BE45&\"TruckDozerEquipRate\")),0)))","v":0},{"$f":"IF(BE45=0,0,ROUND(CL91*((CI91*INDIRECT(BE45&\"TruckLaborRate\"))+INDIRECT(BE45&\"LoaderLaborRate\")+INDIRECT(BE45&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"IF(BR91=0,0,CM91+CN91)","v":0},{"$f":"ROUND($BL28/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($BV91-HaulScraperRollingResistance<0,0,$BV91-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(G45=0,0,ROUND($BL28/(INDEX(HaulScraperSpeedTable,MATCH(G45,HaulMaterials,0)+1,MATCH(IF($BV91-HaulScraperRollingResistance<0,0,$BV91-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(($BL28/VLOOKUP($BV91+HaulScraperRollingResistance,HaulScraperUHEmptyArray,8,1))^(1/VLOOKUP($BV91+HaulScraperRollingResistance,HaulScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(($BL28/VLOOKUP($BV91+HaulScraperRollingResistance,HaulScraperUHLoadedArray,8,1))^(1/VLOOKUP($BV91+HaulScraperRollingResistance,HaulScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF($BM28>=0,CR91,CS91)","v":0},{"$f":"IF($BM28>=0,CQ91,CP91)","v":0},{"$f":"CT91+CU91","v":0},{"$f":"IF(ISBLANK(B28),0,IF(BR91=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread))","v":0},{"$f":"IF(ISBLANK(B28),0,IF(ISBLANK(J45),IF(BR91=0,0,IF(TRUNC(CV91/CW91,0)<1,1,ROUND(CV91/CW91,0)+1)),J45))","v":0},{"$f":"IF(OR(ISBLANK(B28),BR91=0),0,ROUND((60/(CV91+CW91)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*CX91,CubesRounding))","v":0},{"$f":"IF(OR(ISBLANK(B28),BR91=0),0,IF(BR91/CY91<1,1+BW91,ROUND(BR91/CY91,HoursRounding)+BW91))","v":0},{"$f":"IF(BR91=0,0,ROUND(CZ91*((CX91*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0))","v":0},{"$f":"IF(BR91=0,0,ROUND(CZ91*((CX91*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0))","v":0},{"$f":"IF(BR91=0,0,DA91+DB91)","v":0},{"$f":"ROUND($BL28/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($BV91-TandemScraperRollingResistance<0,0,$BV91-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(G45=0,0,ROUND($BL28/(INDEX(TandemScraperSpeedTable,MATCH(G45,HaulMaterials,0)+1,MATCH(IF($BV91-TandemScraperRollingResistance<0,0,$BV91-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(($BL28/VLOOKUP($BV91+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP($BV91+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(($BL28/VLOOKUP($BV91+TandemScraperRollingResistance,TandemScraperUHLoadedArray,8,1))^(1/VLOOKUP($BV91+TandemScraperRollingResistance,TandemScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF($BM28>=0,DF91,DG91)","v":0},{"$f":"IF($BM28>=0,DE91,DD91)","v":0},{"$f":"DH91+DI91","v":0},{"$f":"IF(OR(ISBLANK(H45),BR91=0),0,TandemScraperLoadTime+TandemScraperManuverSpread)","v":0},{"$f":"IF(DK91=0,0,IF(ISBLANK(J45),IF(TRUNC(DJ91/DK91,0)<2,2,TRUNC(DJ91/DK91,0)+IF(MOD(TRUNC(DJ91/DK91,0),2),1,0)),J45))","v":0},{"$f":"IF(OR(ISBLANK(B28),BR91=0),0,ROUND((60/(DJ91+DK91)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DL91,CubesRounding))","v":0},{"$f":"IF(OR(ISBLANK(B28),BR91=0),0,IF(BR91/DM91<1,1+BW91,ROUND(BR91/DM91,HoursRounding)+BW91))","v":0},{"$f":"IF(BR91=0,0,ROUND(DN91*((DL91*TScraperEquipRate)+TScraperDozerEquipRate),0))","v":0},{"$f":"IF(BR91=0,0,ROUND(DN91*((DL91*TScraperLaborRate)+TScraperDozerLaborRate),0))","v":0},{"$f":"IF(BR91=0,0,DO91+DP91)","v":0}]
[]
[null,null,{"$f":"IF(SUM(C91:C92)=0,0,SUM(C91:C92))","v":0},null,null,null,{"$f":"IF(SUM(G91:G92)=0,0,SUM(G91:G92))","v":0},{"$f":"IF(SUM(H91:H92)=0,0,SUM(H91:H92))","v":0},{"$f":"IF(SUM(I91:I92)=0,0,SUM(I91:I92))","v":0},{"$f":"IF(SUM(J91:J92)=0,0,SUM(J91:J92))","v":0}]
[]
[{"$f":"ThisSheetName(A12) & \" - Scarify/Revegetation Costs\"","v":"Expl. Roads & Pads - Scarify/Revegetation Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROAD",null,null,"PADS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Acres","Ripping Parameters",null,null,"Ripping Parameters",null,null,null,"Grader",null,null,null,null,null,null,null,"Small Dozer",null,null,null,null,null,null,null,"Medium Dozer",null,null,null,null,null,null,null,"Large Dozer",null,null,null,null,null,null,null,null,"Revegetation"]
[null,"Description\n(required)","Surface\nArea","Ripping/ Scarifying Fleet","Ripping\nHours","Ripping\nLabor\nCosts","Ripping \nEquipment \nCost","Total\nRipping\nCosts","Revegetation\nLabor\nCost","Revegetation\nEquipment\nCost","Revgetation\nMaterial\nCost","Total\nRevegetation\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rip?","Ripping Fleet","Fleet Size","Total Acres","Final Slope Area","Final Slope Length/\nRoad Width","Road\nOnly\nLength","Final Slope Area","Final Slope Length/\nRoad Width","Total\nPad\nLength",null,"Road Area \nNo. passes","Pad Area \nNo. passes","Total Distance","Uncorrected\nRipping Time","Corrected\nRipping Time","Equipment Cost","Labor Cost","Total Cost","Road Area \nNo. passes","Pad Area \nNo. passes","Total Distance","Uncorrected\nRipping Time","Corrected\nRipping Time","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Pad Area \nNo. passes","Total Distance","Uncorrected\nRipping Time","Corrected\nRipping Time","Equipment Cost","Labor \nCost","Total Cost","Slope Area No. passes","Pad Area \nNo. passes","Total Distance","Uncorrected\nRipping Time","Corrected\nRipping Time","Equipment Cost","Labor Cost","Total Cost",null,"Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,"hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ac","ac","ft","ft","ac","ft","ft",null,null,null,"ft","hr","hr","$","$","$",null,null,"ft","hr","hr","$","$","$",null,null,"ft","hr","hr","$","$","$",null,null,"ft","hr","hr","$","$","$"]
[{"$f":"A28","v":0},{"$f":"IF(ISBLANK(B28),\"\",B28)","v":""},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(M28),ISBLANK(O28)),\"\",IF(OR(U28,ISBLANK(U28)),IF(Metric,ROUND(Ac2Ha*BD99,2),BD99),IF(Metric,ROUND(Ac2Ha*U28,2),U28)))","v":""},{"$f":"IF(OR(ISBLANK(B28),BA99=0,BA99=\"No\"),\"\",IF(BB99=0,\"Select Fleet\",IF(RIGHT(BB99,5)=\"Dozer\",INDIRECT(\"Rip\"&BC99&\"Dozer\"),RipGrader)))","v":""},{"$f":"IF(ISBLANK(B28),\"\",IF(OR(ISBLANK(O45),O45=\"No\"),0,IF(ISBLANK(P45),\"Select Fleet\",IF(P45=\"Grader\",BP99,IF(P45=\"Small Dozer\",BX99,IF(P45=\"Med Dozer\",CF99,CN99))))))","v":""},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(O45),O45=\"No\"),0,IF(ISBLANK(P45),\"Select Fleet\",IF(P45=\"Small Dozer\",BZ99,IF(P45=\"Med Dozer\",CH99,IF(P45=\"Large Dozer\",CP99,IF(ISBLANK(P45),\"\",BR99))))))","v":0},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(O45),O45=\"No\"),0,IF(ISBLANK(P45),\"Select Fleet\",IF(ISNUMBER(E99),IF(P45=\"Small Dozer\",BY99,IF(P45=\"Med Dozer\",CG99,IF(P45=\"Large Dozer\",CO99,BQ99))),\"\")))","v":0},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(O45),O45=\"No\"),0,IF(ISBLANK(P45),\"Select Fleet\",IF(OR(ISNUMBER(G99),ISNUMBER(F99)),G99+F99,0)))","v":0},{"$f":"IF(OR(L45=\"None\",ISBLANK(L45),C99=0,L45=\"None\",ISBLANK(L45)),0,CT99)","v":0},{"$f":"IF(OR(L45=\"None\",ISBLANK(L45),C99=0,L45=\"None\",ISBLANK(L45)),0,CS99)","v":0},{"$f":"IF(OR(ISBLANK(B28),ISERROR(CX99)),0,CX99)","v":0},{"$f":"IF(AND(I99=\"\",J99=\"\",K99=\"\"),0,SUM(I99:K99))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(O45=\"No\",ISBLANK(O45)),\"No\",\"Yes\")","v":"No"},{"$f":"P45","v":0},{"$f":"BF45","v":0},{"$f":"ROUND(IF(ISBLANK(U28),BE99+BH99,BJ28),2)","v":0},{"$f":"ROUND(BG91,2)","v":0},{"$f":"ROUND(BE91,0)","v":0},{"$f":"BB28-(BD28*BG28)","v":0},{"$f":"BM91","v":0},{"$f":"ROUND(BK91,0)","v":0},{"$f":"BD28*BG28","v":0},null,{"$f":"ROUND($BF99/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"ROUND($BI99/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"(BL99*$BG99)+(BM99+$BJ99)","v":0},{"$f":"ROUND((BN99/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BL99*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),2)","v":0},{"$f":"IF(BO99<1,1,ROUND(BO99,HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(B28),O45=\"No\"),0,ROUND(BP99*GraderRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B28),O45=\"No\"),0,ROUND(BP99*GraderRipLaborRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B28),O45=\"No\"),0,BQ99+BR99)","v":0},{"$f":"ROUND(BF99/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"ROUND(BI99/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"(BT99*BG99)+(BJ99*BU99)","v":0},{"$f":"ROUND((BV99/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BT99*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(BW99<1,1,ROUND(BW99,HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(B28),O45=\"No\"),0,ROUND(BX99*SmallDozerRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B28),O45=\"No\"),0,ROUND(BX99*SmallDozerRipLaborRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B28),O45=\"No\"),0,BY99+BZ99)","v":0},{"$f":"ROUND(BF99/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"ROUND(BI99/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"(CB99*BG99)+(BJ99*CC99)","v":0},{"$f":"ROUND((CD99/INDIRECT(RipMedDozer&\"RippingProd\"))+(CB99*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(CE99<1,1,ROUND(CE99,HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(B28),G45=\"No\"),0,ROUND(CF99*MedDozerRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B28),G45=\"No\"),0,ROUND(CF99*MedDozerRipLaborRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B28),G45=\"No\"),0,CG99+CH99)","v":0},{"$f":"ROUND(BF99/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"ROUND(BI99/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"(CJ99*BG99)+(CK99*BJ99)","v":0},{"$f":"ROUND((CL99/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CJ99*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(CM99<1,1,ROUND(CM99,HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(B28),O45=\"No\"),0,ROUND(CN99*LargeDozerRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B28),O45=\"No\"),0,ROUND(CN99*LargeDozerRipLaborRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B28),O45=\"No\"),0,CO99+CP99)","v":0},null,{"$f":"IF(OR(L45=\"None\",ISBLANK(L45)),0,IF(BD99<1,SeedEquipExplFlat,ROUND(SeedEquipExplFlat*BD99,0)))","v":0},{"$f":"IF(OR(L45=\"None\",ISBLANK(L45)),0,IF(BD99<1,SeedLaborExplFlat,ROUND(SeedLaborExplFlat*BD99,0)))","v":0},{"$f":"IF(OR(L45=\"None\",ISBLANK(L45)),0,ROUND(INDEX(SeedMixArray,MATCH(L45,SeedMixes,0),4)*C99,0))","v":0},{"$f":"IF(OR(M45=\"None\",ISBLANK(M45)),0,ROUND(INDEX(MulchArray,MATCH(M45,Mulches,0),4)*C99,0))","v":0},{"$f":"IF(OR(N45=\"None\",ISBLANK(N45)),0,ROUND(INDEX(FertilizerArray,MATCH(N45,Fertilizers,0),4)*C99,0))","v":0},{"$f":"SUM(CU99:CW99)","v":0},{"$f":"IF(OR(L45=\"None\",ISBLANK(L45)),0,ROUND(CS99+CT99+CX99,0))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C99:C100)=0,0,SUM(C99:C100))","v":0},null,{"$f":"IF(SUM(E99:E100)=0,0,SUM(E99:E100))","v":0},0,0,0,0,0,0,0]

{"sheet":"Monitoring","index":28,"n_rows":427,"n_cols":61,"rows_kept":427,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
[]
[{"$f":"\"Reclamation Monitoring & Maintenance - \"&CostType&\" Cost Summary\"","v":"Reclamation Monitoring & Maintenance - FA Cost Summary"}]
[null,null,"Labor","Equipment","Lab & Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
["Reclamation Monitoring",null,{"$f":"SUMIF($BA$22:$BA$24,TRUE,E64:E66)","v":44536.32},{"$f":"SUMIF($BA$22:$BA$24,TRUE,F64:F66)","v":9768.9600000000009},"N/A ",{"$f":"SUM(C12:E12)","v":54305.279999999999}]
["Water Quality Monitoring",null,{"$f":"SUMIF($BA$35:$BA$36,TRUE,I72:I73)+SUMIF($BA$35:$BA$36,TRUE,E72:E73)","v":0},{"$f":"SUMIF($BA$35:$BA$36,TRUE,F72:F73)","v":0},{"$f":"SUMIF($BA$35:$BA$36,TRUE,H72:H73)+SUMIF($BA$35:$BA$36,TRUE,G72:G73)","v":0},{"$f":"SUM(C13:E13)","v":0}]
["Pump Costs",null,"N/A ",{"$f":"SUMIF($BA$49:$BA$50,TRUE,P49:P50)","v":0},"N/A ",0]
[null,"TOTAL",{"$f":"IF(SUM(C12:C14)=0,0,SUM(C12:C14))","v":44536.32},{"$f":"IF(SUM(D12:D14)=0,0,SUM(D12:D14))","v":9768.9600000000009},{"$f":"IF(SUM(E12:E14)=0,0,SUM(E12:E14))","v":0},{"$f":"IF(SUM(F12:F14)=0,0,SUM(F12:F14))","v":54305.279999999999}]
[]
[null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
["Reclamation Monitoring"]
[null,"Description\n(required)","Staff","ID Code","Construction Year (1)","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Number of Staff","Number of Trucks","Hrs/Day","Days/Year","Number of Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type"]
[-1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost/year","Total Cost"]
[{"$f":"ROW(A22) - ROW($A$21)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,J22)))","v":false},{"$f":"ROUND(K22*M22*N22*(IF(C22=\"Field Geologist/Engineer\",FieldGeo,IF(C22=\"Range Scientist\",RangeScientist,0))+SupervisorsTruck),0)","v":0},{"$f":"BB22*O22","v":0}]
[{"$f":"ROW(A23) - ROW($A$21)-1","v":1},"Reclaimed Area Monitoring","Field Geologist/Engineer",null,2000,"Other Site Facilities","Post Closure","General & Admin.","Public Land","FA",1,1,8,4,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,J23)))","v":true},{"$f":"ROUND(K23*M23*N23*(IF(C23=\"Field Geologist/Engineer\",FieldGeo,IF(C23=\"Range Scientist\",RangeScientist,0))+SupervisorsTruck),0)","v":4525},{"$f":"BB23*O23","v":54300}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB22:BB24)","v":4525},{"$f":"SUM(BC22:BC24)","v":54300}]
[null,"Notes:"]
[null,"One day (8 hours) field work and three days (24 hours) writing the report"]
[]
[]
[]
[]
["Water and Rock Sample Analysis"]
[null,"Description\n(required)","Analysis Type","ID Code","Construction Year (1)","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Samples","Events/Year","No. Years","First Sample Year","No. of Samplers","Days/Event","Hrs/Day","Reporting Hours/Event","Comments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type",null,"First year of sampling","Last year of sampling","First sample year check","period length check"]
[-1,null,null,null,null,null,null,null,null,null,"#","#","#","closure year ","#","#","#","#"]
[{"$f":"ROW(A35) - ROW($A$34)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((M35+N35+(ABS(FirstClosureSched)))>100+1,\"  <<<< Last year of sampling may not extend beyond last schedule year (100). See Note 2.\",IF(N35<FirstClosureSched,\"  <<<< First Sample Year can not be before first closure year shown in schedule. See note 3.\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,J35)))","v":false},null,{"$f":"IF(ISBLANK(N35),\"\",IF(N35>0,ClosureYear1+N35-1,ClosureYear1+N35))","v":""},{"$f":"IF(ISBLANK(N35),\"\",IF(N35>0,ClosureYear1+N35+M35-2,ClosureYear1+N35+M35-1))","v":""},{"$f":"N35<FirstClosureSched","v":false},{"$f":"M35+N35+(ABS(FirstClosureSched))","v":3}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max/Min",{"$f":"MIN(BC35:BC36)","v":0},{"$f":"MAX(BD35:BD36)","v":0}]
[null,"Notes:","(1) This is the first year that the monitoring commitment is made (e.g. included in permit or approved monitoring plan)"]
[null,null,"(2) Monitoring may not extend beyond the maximum number of schedule years (100)"]
[null,null,{"$f":"\"(3) First Sample Year can not be before first closure year shown in schedule (\"&FirstClosureSched&\").\"","v":"(3) First Sample Year can not be before first closure year shown in schedule (-3)."}]
[]
[]
[]
[]
[]
["Groundwater Monitoring Pump Costs"]
[null,"Description\n(required)","ID Code","Construction Year (1)","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","No. of units","Replacement period (1)","Replacement Period Start Year","Replacement Period  End Year","Pump","# Monitor Yrs","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type","First year of pump purchase"]
[-1,null,null,null,null,null,null,null,null,null," (yrs)","(closure year)","(closure year)","Cost","in Schedule",{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A49) - ROW($A$48)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(J49),\"\",MonitorWellPump)","v":""},{"$f":"COUNTIF(H2OMonYrTotals,\">0\")","v":0},{"$f":"IF(ISBLANK(K49),0,ROUND((ROUNDUP((M49-L49)/K49,0)+IF(M49-K49<0,0,1))*J49*MonitorWellPump,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I49)))","v":false},{"$f":"IF(ISBLANK(L49),\"\",IF(L49>0,ClosureYear1+L49-1,ClosureYear1+L49))","v":""}]
[]
[]
[null,"Notes:","(1) Replacement period = frequency of pump replacement "]
[]
[]
[]
[]
[]
[]
[]
[]
["Reclamation Monitoring"]
[null,"Description\n(required)","Labor Rate","Equipment Rate","Labor Cost","Equipment Cost","Total"]
[-1,null,{"$f":"CurrencySymbol&\"/hr\"","v":"$/hr"},{"$f":"CurrencySymbol&\"/hr\"","v":"$/hr"},{"$f":"CurrencySymbol","v":"$"},"$","$"]
[{"$f":"A22","v":0},{"$f":"IF(ISBLANK(B22),\"\",B22)","v":""},{"$f":"IF(ISBLANK(C22),\"\",(INDEX(ConsultantArray,MATCH(C22,ConsultantType,0),LaborCostTotal)))","v":""},{"$f":"IF(OR(ISBLANK(B22),ISBLANK(L22)),0,SupervisorsTruck)","v":0},{"$f":"IF(OR(ISBLANK(B22),ISBLANK(M22),ISBLANK(N22),ISBLANK(O22)),0,C64*M22*N22*K22*O22)","v":0},{"$f":"IF(OR(ISBLANK(B22),ISBLANK(M22),ISBLANK(N22),ISBLANK(O22)),0,D64*M22*N22*L22*O22)","v":0},{"$f":"IF(OR(ISBLANK(B22),ISBLANK(M22),ISBLANK(N22),ISBLANK(O22)),0,SUM(E64:F64))","v":0}]
[{"$f":"A23","v":1},{"$f":"IF(ISBLANK(B23),\"\",B23)","v":"Reclaimed Area Monitoring"},{"$f":"IF(ISBLANK(C23),\"\",(INDEX(ConsultantArray,MATCH(C23,ConsultantType,0),LaborCostTotal)))","v":115.98},{"$f":"IF(OR(ISBLANK(B23),ISBLANK(L23)),0,SupervisorsTruck)","v":25.44},{"$f":"IF(OR(ISBLANK(B23),ISBLANK(M23),ISBLANK(N23),ISBLANK(O23)),0,C65*M23*N23*K23*O23)","v":44536.32},{"$f":"IF(OR(ISBLANK(B23),ISBLANK(M23),ISBLANK(N23),ISBLANK(O23)),0,D65*M23*N23*L23*O23)","v":9768.9600000000009},{"$f":"IF(OR(ISBLANK(B23),ISBLANK(M23),ISBLANK(N23),ISBLANK(O23)),0,SUM(E65:F65))","v":54305.279999999999}]
[]
[null,null,null,null,{"$f":"SUM(E64:E66)","v":44536.32},{"$f":"SUM(F64:F66)","v":9768.9600000000009},{"$f":"IF(SUM(G64:G66)=0,0,SUM(G64:G66))","v":54305.279999999999}]
[]
["Water and Rock Sample Analysis"]
[null,"Description\n(required)","Analysis Cost","Supplies","Labor Cost","Equipment Cost","Material Cost","Lab Cost","Reporting Cost","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lab Cost/Event","Equip Cost/Event","Labor Cost/Event","Report Cost/Event","Total Cost/Event","Cost/Yr","Total Cost","Start year","End year"]
[-1,null,{"$f":"CurrencySymbol&\"/sample\"","v":"$/sample"},{"$f":"CurrencySymbol&\"/sample\"","v":"$/sample"},{"$f":"CurrencySymbol","v":"$"},"$","$","$",{"$f":"CurrencySymbol","v":"$"},"$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$","$","$",null,"$","$","$"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(ISBLANK(C35),0,INDEX(LaboratoryCostArray,MATCH(C35,LabAnalyses,0),3))","v":0},{"$f":"IF(OR(ISBLANK(C35),ISBLANK(K35),ISBLANK(L35),ISBLANK(M35)),0,SamplingSupplies)","v":0},{"$f":"IF(ISBLANK(O35),0,IF(BF35>101,\"Exceeds Max Year\",IF(BE35,\"Error: First Year\",FieldTech*L35*M35*O35*P35*Q35)))","v":0},{"$f":"IF(ISBLANK(O35),0,IF(BF35>101,\"Exceeds Max Year\",IF(BE35,\"Error: First Year\",SupervisorsTruck*L35*M35*P35*Q35*ROUNDUP(O35/2,0))))","v":0},{"$f":"IF(OR(ISBLANK(C35),ISBLANK(K35),ISBLANK(L35),ISBLANK(M35)),0,IF(BF35>101,\"Exceeds Max Year\",IF(BE35,\"Error: First Year\",K35*L35*M35*D72)))","v":0},{"$f":"IF(OR(ISBLANK(C35),ISBLANK(K35),ISBLANK(L35),ISBLANK(M35)),0,IF(BF35>101,\"Exceeds Max Year\",IF(BE35,\"Error: First Year\",K35*L35*M35*C72)))","v":0},{"$f":"IF(OR(ISBLANK(C35),ISBLANK(L35),ISBLANK(M35),ISBLANK(R35)),0,IF(BF35>101,\"Exceeds Max Year\",IF(BE35,\"Error: First Year\",L35*M35*R35*INDEX(ConsultantArray,MATCH(\"Field Geologist/Engineer\",ConsultantType,0),LaborCostTotal))))","v":0},{"$f":"IF(OR(ISBLANK(C35),ISBLANK(K35),ISBLANK(L35),ISBLANK(N35)),0,SUM(E72:I72))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(K35*(C72+D72))","v":0},{"$f":"IF(ISBLANK(O35),0,SupervisorsTruck*P35*Q35*ROUNDUP(O35/2,0))","v":0},{"$f":"IF(ISBLANK(O35),0,FieldTech*O35*P35*Q35)","v":0},{"$f":"IF(OR(ISBLANK(L35),ISBLANK(M35)),0,I72/(L35*M35))","v":0},{"$f":"SUM(BA72:BD72)","v":0},{"$f":"BE72*L35","v":0},{"$f":"BF72*M35","v":0},{"$f":"BC35","v":""},{"$f":"BD35","v":""}]
[]
[null,null,null,null,{"$f":"SUM(E72:E73)","v":0},{"$f":"SUM(F72:F73)","v":0},{"$f":"SUM(G72:G73)","v":0},{"$f":"SUM(H72:H73)","v":0},{"$f":"IF(SUM(I72:I73)=0,0,SUM(I72:I73))","v":0},{"$f":"IF(SUM(J72:J73)=0,0,SUM(J72:J73))","v":0}]
[]
[null,"Notes:","Sampling labor cost = No. Samplers x Years x Events/year x Days/event x Hour/Day x Labor Rate"]
[null,null,"Sampling equipment costs include 1 pickup truck for every two samplers"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L203=\"None required\",\"\",IF(ISBLANK(B59),\"\",I94))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L204=\"None required\",\"\",IF(ISBLANK(C68),\"\",I95))","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Monitoring!#REF!=COUNTIF(W382:DR382,\">0\")","v":{"$error":"#REF!"}}]

{"sheet":"Recl. Maint","index":29,"n_rows":405,"n_cols":53,"rows_kept":405,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
[null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
["Reclamation Maintenance - Cost Summary"]
[null,null,null,"Labor","Equipment","Lab & Materials","Totals"]
["Revegetation Maintenance",null,null,{"$f":"SUMIF($BA$25:$BA$27,TRUE,Q25:Q27)","v":2583},{"$f":"SUMIF($BA$25:$BA$27,TRUE,R25:R27)","v":1476},{"$f":"SUMIF($BA$25:$BA$27,TRUE,S25:S27)","v":3557},{"$f":"SUM(D12:F12)","v":7616}]
["Cover Maintenance",null,null,{"$f":"SUMIF($BA$44:$BA$45,TRUE,P44:P45)","v":0},{"$f":"SUMIF($BA$44:$BA$45,TRUE,Q44:Q45)","v":0},"N/A ",{"$f":"SUM(D13:F13)","v":0}]
["Growth Media Maintenance",null,null,{"$f":"SUMIF($BA$60:$BA$62,TRUE,P60:P62)","v":582},{"$f":"SUMIF($BA$60:$BA$62,TRUE,Q60:Q62)","v":1746},"N/A ",{"$f":"SUM(D14:F14)","v":2328}]
[null,null,"TOTAL",{"$f":"IF(SUM(D12:D14)=0,0,SUM(D12:D14))","v":3165},{"$f":"IF(SUM(E12:E14)=0,0,SUM(E12:E14))","v":3222},{"$f":"IF(SUM(F12:F14)=0,0,SUM(F12:F14))","v":3557},{"$f":"IF(SUM(G12:G14)=0,0,SUM(G12:G14))","v":9944}]
[]
[]
[null,null,null,"Total Revegetation Surface Area (1, 2,3)"]
[null,null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"}]
[null,null,"Information from Reclamation Quantities Sheet:",{"$f":"TotalSurfaceArea","v":73.8}]
[]
["Revegetation Maintenance"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Revegetation Surface Area","% Area\nRequiring\nReseeding","Seed Mix","Area\nRequiring\nReseeding","Seed","Labor","Equipment","Labor Cost","Equipment Cost","Material Cost","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type"]
[-1,null,null,null,null,null,null,null,null,"(user override)",null,"(select)",{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"CurrencySymbol&IF(Metric,\"/ha\",\"/acres\")","v":"$/acres"},{"$f":"CurrencySymbol&IF(Metric,\"/ha\",\"/acres\")","v":"$/acres"},{"$f":"CurrencySymbol&IF(Metric,\"/ha\",\"/acres\")","v":"$/acres"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A25) - ROW($A$24)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B25),\"\",IF(ISBLANK(J25),$D$20,J25)*K25)","v":""},{"$f":"IF(OR(ISBLANK(L25),ISBLANK(K25),L25=\"None\"),0,ROUND(INDEX(SeedMixArray,MATCH(L25,SeedMixes,0),4),2))","v":0},{"$f":"IF(ISBLANK(M25),0,IF(Metric,Ha2Ac*SeedLaborMaintenance,SeedLaborMaintenance))","v":175},{"$f":"IF(ISBLANK(M25),0,IF(Metric,Ha2Ac*SeedEquipMaintenance,SeedEquipMaintenance))","v":100},{"$f":"IF(OR(ISBLANK(B25),ISBLANK(K25),ISBLANK(L25)),0,ROUND(O25*M25,0))","v":0},{"$f":"IF(OR(ISBLANK(B25),ISBLANK(K25),ISBLANK(L25)),0,ROUND(M25*P25,0))","v":0},{"$f":"IF(OR(ISBLANK(B25),ISBLANK(K25),ISBLANK(L25)),0,ROUND(M25*N25,0))","v":0},{"$f":"IF(OR(ISBLANK(B25),ISBLANK(K25),ISBLANK(L25)),0,SUM(Q25:S25))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I25)))","v":false}]
[{"$f":"ROW(A26) - ROW($A$24)-1","v":1},"Reclaimed Area maintenance",null,2000,"Other Site Facilities","Post Closure","General & Admin.","Public Land","FA",null,0.2,"User Mix 2",{"$f":"IF(ISBLANK(B26),\"\",IF(ISBLANK(J26),$D$20,J26)*K26)","v":14.76},{"$f":"IF(OR(ISBLANK(L26),ISBLANK(K26),L26=\"None\"),0,ROUND(INDEX(SeedMixArray,MATCH(L26,SeedMixes,0),4),2))","v":241},{"$f":"IF(ISBLANK(M26),0,IF(Metric,Ha2Ac*SeedLaborMaintenance,SeedLaborMaintenance))","v":175},{"$f":"IF(ISBLANK(M26),0,IF(Metric,Ha2Ac*SeedEquipMaintenance,SeedEquipMaintenance))","v":100},{"$f":"IF(OR(ISBLANK(B26),ISBLANK(K26),ISBLANK(L26)),0,ROUND(O26*M26,0))","v":2583},{"$f":"IF(OR(ISBLANK(B26),ISBLANK(K26),ISBLANK(L26)),0,ROUND(M26*P26,0))","v":1476},{"$f":"IF(OR(ISBLANK(B26),ISBLANK(K26),ISBLANK(L26)),0,ROUND(M26*N26,0))","v":3557},{"$f":"IF(OR(ISBLANK(B26),ISBLANK(K26),ISBLANK(L26)),0,SUM(Q26:S26))","v":7616},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I26)))","v":true}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Revegetation Matinenance",{"$f":"IF(SUM(Q25:Q27)=0,0,SUM(Q25:Q27))","v":2583},{"$f":"IF(SUM(R25:R27)=0,0,SUM(R25:R27))","v":1476},{"$f":"IF(SUM(S25:S27)=0,0,SUM(S25:S27))","v":3557},{"$f":"IF(SUM(T25:T27)=0,0,SUM(T25:T27))","v":7616}]
[null,"Notes:","1) Calculated based on cost type and current filters - (See Reclamation Quantities sheet)"]
[null,null,"2) Will use values from Reclamation Quantities sheet if user does not override"]
[null,null,"3) Surface area is NOT the same as footprint disturbance area typically used for permitting purposes."]
[]
[]
[]
[]
[]
[null,null,null,"Total Cover Volume","Average  Placement Cost"]
[null,null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"CurrencySymbol&IF(Metric,\"/m3\",\"/cy\")","v":"$/cy"}]
[null,null,"Information from Reclamation Quantities Sheet:",{"$f":"TotalCoverVolume","v":0},{"$f":"IF(AvgCoverCost=\"\",0,ROUND(AvgCoverCost,2))","v":0}]
[]
["Cover Maintenance"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Total Cover Volume (1)","% Volume\nRequiring\nMaintenance","Average  Placement Cost (1)","Volume\nRequiring\nReplacement","Labor\n(assume: 25%)","Equipment\n(assume: 75%)","Labor Cost","Equipment Cost","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type"]
[-1,null,null,null,null,null,null,null,null,"(user override)",null,"(user override)",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"CurrencySymbol&IF(Metric,\"/m3\",\"/cy\")","v":"$/cy"},{"$f":"CurrencySymbol&IF(Metric,\"/m3\",\"/cy\")","v":"$/cy"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A44) - ROW($A$43)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(B44),ISBLANK(K44),ISBLANK($D$39)),0,IF(ISBLANK(J44),ROUND($D$39*K44,0),ROUND(J44*K44,0)))","v":0},{"$f":"IF(OR(ISBLANK(B44),ISBLANK(K44),ISBLANK($D$39)),0,IF(ISBLANK(L44),$E$39,L44)*0.25)","v":0},{"$f":"IF(OR(ISBLANK(B44),ISBLANK(K44),ISBLANK($D$39)),0,IF(ISBLANK(L44),$E$39,L44)*0.75)","v":0},{"$f":"IF(OR(ISBLANK(B44),ISBLANK(K44),ISBLANK($E$39)),0,ROUND(N44*M44,0))","v":0},{"$f":"IF(OR(ISBLANK(B44),ISBLANK(K44),ISBLANK($E$39)),0,ROUND(M44*O44,0))","v":0},{"$f":"IF(OR(ISBLANK(B44),ISBLANK(K44),ISBLANK($E$39)),0,SUM(P44:Q44))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I44)))","v":false}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Cover Maintenance",{"$f":"IF(SUM(P44:P45)=0,0,SUM(P44:P45))","v":0},{"$f":"IF(SUM(Q44:Q45)=0,0,SUM(Q44:Q45))","v":0},{"$f":"IF(SUM(R44:R45)=0,0,SUM(R44:R45))","v":0}]
[null,"Notes:","1) Will use values from Reclamation Quantities sheet if user does not override"]
[]
[]
[]
[]
[]
[null,null,null,"Total GM Volume","Average  Placement Cost"]
[null,null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"CurrencySymbol&IF(Metric,\"/m3\",\"/cy\")","v":"$/cy"}]
[null,null,"Information from Reclamation Quantities Sheet:",{"$f":"TotalTopsoilVolume","v":3943},{"$f":"IF(AvgTopsoilCost=\"\",0,ROUND(AvgTopsoilCost,2))","v":2.95}]
[]
["Growth Media Maintenance"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Total Volume","% Volume\nRequiring\nMaintenance","Average Placement Cost","Volume\nRequiring\nReplacement","Labor\n(assume: 25%)","Equipment\n(assume: 75%)","Labor Cost","Equipment Cost","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type"]
[-1,null,null,null,null,null,null,null,null,"(user override)",null,"(user override)",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"CurrencySymbol&IF(Metric,\"/m3\",\"/cy\")","v":"$/cy"},{"$f":"CurrencySymbol&IF(Metric,\"/m3\",\"/cy\")","v":"$/cy"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A60) - ROW($A$59)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(B60),ISBLANK(K60),ISBLANK($D$55)),0,IF(ISBLANK(J60),ROUND($D$55*K60,0),ROUND(J60*K60,0)))","v":0},{"$f":"IF(OR(ISBLANK(B60),ISBLANK(K60),ISBLANK($D$55)),0,IF(ISBLANK(L60),$E$55,L60)*0.25)","v":0},{"$f":"IF(OR(ISBLANK(B60),ISBLANK(K60),ISBLANK($D$55)),0,IF(ISBLANK(L60),$E$55,L60)*0.75)","v":0},{"$f":"IF(OR(ISBLANK(B60),ISBLANK(K60),ISBLANK($E$55)),0,ROUND(N60*M60,0))","v":0},{"$f":"IF(OR(ISBLANK(B60),ISBLANK(K60),ISBLANK($E$55)),0,ROUND(M60*O60,0))","v":0},{"$f":"IF(OR(ISBLANK(B60),ISBLANK(K60),ISBLANK($E$55)),0,SUM(P60:Q60))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I60)))","v":false}]
[{"$f":"ROW(A61) - ROW($A$59)-1","v":1},"Reclaimed Area maintenance",null,2000,"Other Site Facilities","Post Closure","General & Admin.","Public Land","FA",null,0.2,null,{"$f":"IF(OR(ISBLANK(B61),ISBLANK(K61),ISBLANK($D$55)),0,IF(ISBLANK(J61),ROUND($D$55*K61,0),ROUND(J61*K61,0)))","v":789},{"$f":"IF(OR(ISBLANK(B61),ISBLANK(K61),ISBLANK($D$55)),0,IF(ISBLANK(L61),$E$55,L61)*0.25)","v":0.73750000000000004},{"$f":"IF(OR(ISBLANK(B61),ISBLANK(K61),ISBLANK($D$55)),0,IF(ISBLANK(L61),$E$55,L61)*0.75)","v":2.2125000000000004},{"$f":"IF(OR(ISBLANK(B61),ISBLANK(K61),ISBLANK($E$55)),0,ROUND(N61*M61,0))","v":582},{"$f":"IF(OR(ISBLANK(B61),ISBLANK(K61),ISBLANK($E$55)),0,ROUND(M61*O61,0))","v":1746},{"$f":"IF(OR(ISBLANK(B61),ISBLANK(K61),ISBLANK($E$55)),0,SUM(P61:Q61))","v":2328},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I61)))","v":true}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Growth Media Maintenance",{"$f":"IF(SUM(P60:P62)=0,0,SUM(P60:P62))","v":582},{"$f":"IF(SUM(Q60:Q62)=0,0,SUM(Q60:Q62))","v":1746},{"$f":"IF(SUM(R60:R62)=0,0,SUM(R60:R62))","v":2328}]
[null,"Notes:","1) Will use values from Reclamation Quantities sheet if user does not override"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L181=\"None required\",\"\",IF(ISBLANK(#REF!),\"\",I72))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L182=\"None required\",\"\",IF(ISBLANK(#REF!),\"\",I73))","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Recl. Maint'!#REF!=COUNTIF(W360:DR360,\">0\")","v":{"$error":"#REF!"}}]

{"sheet":"Constr. Mgmt","index":30,"n_rows":72,"n_cols":66,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
[]
[{"$f":"\"Construction Management & Road Maintenance - \"&CostType&\" Cost Summary\"","v":"Construction Management & Road Maintenance - FA Cost Summary"}]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
["Construction Management",null,{"$f":"SUMIF($BA$24:$BA$26,TRUE,D67:D69)","v":45110},{"$f":"SUMIF($BA$24:$BA$26,TRUE,E67:E69)+SUMIF($BA$24:$BA$26,TRUE,J67:J69)","v":20836.96},"N/A ",{"$f":"IF(SUM(C12:E12)=0,0,SUM(C12:E12))","v":65946.959999999992}]
["Road Maintenance",null,{"$f":"SUMIF($BA$38:$BA$41,TRUE,R38:R41)","v":40374},{"$f":"SUMIF($BA$38:$BA$41,TRUE,S38:S41)","v":57186},"N/A ",{"$f":"IF(SUM(C13:E13)=0,0,SUM(C13:E13))","v":97560}]
["Water Feets",null,"N/A ","N/A ",{"$f":"SUMIF($BA$53:$BA$54,TRUE,O53:O54)","v":0},{"$f":"IF(SUM(C14:E14)=0,0,SUM(C14:E14))","v":0}]
[null,"TOTAL",{"$f":"IF(SUM(C12:C14)=0,0,SUM(C12:C14))","v":85484},{"$f":"IF(SUM(D12:D14)=0,0,SUM(D12:D14))","v":78022.959999999992},{"$f":"IF(SUM(E12:E14)=0,0,SUM(E12:E14))","v":0},{"$f":"IF(SUM(F12:F14)=0,0,SUM(F12:F14))","v":163506.96}]
[]
[]
[]
[]
["Construction Management"]
[null,null,null,null,null,null,null,null,null,"Construction Management Staff",null,null,"Construction Support"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Duration","Hours/\nMonth","Number of Supervisors","Temporary Office Units","Temporary Toilet Units","First Construction Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type"]
[-1,null,null,null,null,null,null,null,null,"mo.","hrs",null,null,null,"closure year "]
[{"$f":"ROW(A24) - ROW($A$23)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I24)))","v":false}]
[{"$f":"ROW(A25) - ROW($A$23)-1","v":1},"Reclamation Activity",null,2000,"G & A","Closure","General & Admin.","Public Land","FA",3,160,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I25)))","v":true}]
[]
[]
[null,"Notes:"]
[null,"Reclamation activity is schedule out for 3 years, each year 2 months of reclamation worl at the site"]
[]
[]
[]
[]
["Road Maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  "]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Water Truck","Grader","Fleet Size","Duration","First Maintenance Year","Hours/\nMonth","Equipment Fleet","Fleet Hours","Labor \nCost","Equipment\nCost","Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type","Water truck size","Water truck","Grader Size","Grader","Equip Fleet","Water Truck Equip Rate","Water Truck Labor Rate","Grader Equipment Rate","Grader Labor Rate","Equip Cost/Month","Labor Cost/Month","Total Equip Cost","Total Labor Cost"]
[-1,null,null,null,null,null,null,null,null,"(select)","(select)","number","mo.","closure year ","hrs",null,"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A38) - ROW($A$37)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(B38),AND(ISBLANK(J38),ISBLANK(K38))),\"\",BF38)","v":""},{"$f":"O38*M38","v":0},{"$f":"IF(OR(ISBLANK(B38)),0,BN38)","v":0},{"$f":"IF(OR(ISBLANK(B38)),0,BM38)","v":0},{"$f":"IF(SUM(R38:S38)=0,0,SUM(R38:S38))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I38)))","v":false},{"$f":"IF(J38=\"Medium\",\"Med\",J38)","v":0},{"$f":"IF(OR(ISBLANK(B38),ISBLANK(J38)),\"\",IF(J38=\"Small\",SmallMaintWaterTruck,IF(J38=\"Medium\",MedMaintWaterTruck,LargeMaintWaterTruck)))","v":""},{"$f":"IF(K38=\"Medium\",\"Med\",K38)","v":0},{"$f":"IF(OR(ISBLANK(B38),ISBLANK(K38)),\"\",IF(K38=\"Small\",SmallMaintGrader,IF(K38=\"Medium\",MedMaintGrader,LargeMaintGrader)))","v":""},{"$f":"BC38&IF(OR(BC38=\"\",BE38=\"\"),\"\",\"/\")&BE38","v":""},{"$f":"IF(BB38=0,0,INDIRECT(BB38&\"H2OTruckEquipRate\"))","v":0},{"$f":"IF(BB38=0,0,INDIRECT(BB38&\"H2OTruckLaborRate\"))","v":0},{"$f":"IF(BD38=0,0,INDIRECT(BD38&\"GraderEquipRate\"))","v":0},{"$f":"IF(BD38=0,0,INDIRECT(BD38&\"GraderLaborRate\"))","v":0},{"$f":"(BG38+BI38)*O38","v":0},{"$f":"(BH38+BJ38)*O38","v":0},{"$f":"BK38*M38*L38","v":0},{"$f":"BL38*M38*L38","v":0}]
[{"$f":"ROW(A39) - ROW($A$37)-1","v":1},"Site Road Maintenance (Closure)",null,2000,"G & A","Closure","General & Admin.","Public Land","FA","Small","Small",1,3,1,40,{"$f":"IF(OR(ISBLANK(B39),AND(ISBLANK(J39),ISBLANK(K39))),\"\",BF39)","v":"613E (5,000 gal)/12M2"},{"$f":"O39*M39","v":120},{"$f":"IF(OR(ISBLANK(B39)),0,BN39)","v":13458},{"$f":"IF(OR(ISBLANK(B39)),0,BM39)","v":19062},{"$f":"IF(SUM(R39:S39)=0,0,SUM(R39:S39))","v":32520},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I39)))","v":true},{"$f":"IF(J39=\"Medium\",\"Med\",J39)","v":"Small"},{"$f":"IF(OR(ISBLANK(B39),ISBLANK(J39)),\"\",IF(J39=\"Small\",SmallMaintWaterTruck,IF(J39=\"Medium\",MedMaintWaterTruck,LargeMaintWaterTruck)))","v":"613E (5,000 gal)"},{"$f":"IF(K39=\"Medium\",\"Med\",K39)","v":"Small"},{"$f":"IF(OR(ISBLANK(B39),ISBLANK(K39)),\"\",IF(K39=\"Small\",SmallMaintGrader,IF(K39=\"Medium\",MedMaintGrader,LargeMaintGrader)))","v":"12M2"},{"$f":"BC39&IF(OR(BC39=\"\",BE39=\"\"),\"\",\"/\")&BE39","v":"613E (5,000 gal)/12M2"},{"$f":"IF(BB39=0,0,INDIRECT(BB39&\"H2OTruckEquipRate\"))","v":70.66},{"$f":"IF(BB39=0,0,INDIRECT(BB39&\"H2OTruckLaborRate\"))","v":51.94},{"$f":"IF(BD39=0,0,INDIRECT(BD39&\"GraderEquipRate\"))","v":88.19},{"$f":"IF(BD39=0,0,INDIRECT(BD39&\"GraderLaborRate\"))","v":60.21},{"$f":"(BG39+BI39)*O39","v":6354},{"$f":"(BH39+BJ39)*O39","v":4486},{"$f":"BK39*M39*L39","v":19062},{"$f":"BL39*M39*L39","v":13458}]
[{"$f":"ROW(A40) - ROW($A$37)-1","v":2},"Site Road Maintenance (Post Closure)",null,2000,"G & A","Closure","General & Admin.","Public Land","FA","Small","Small",1,12,4,20,{"$f":"IF(OR(ISBLANK(B40),AND(ISBLANK(J40),ISBLANK(K40))),\"\",BF40)","v":"613E (5,000 gal)/12M2"},{"$f":"O40*M40","v":240},{"$f":"IF(OR(ISBLANK(B40)),0,BN40)","v":26916},{"$f":"IF(OR(ISBLANK(B40)),0,BM40)","v":38124},{"$f":"IF(SUM(R40:S40)=0,0,SUM(R40:S40))","v":65040},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I40)))","v":true},{"$f":"IF(J40=\"Medium\",\"Med\",J40)","v":"Small"},{"$f":"IF(OR(ISBLANK(B40),ISBLANK(J40)),\"\",IF(J40=\"Small\",SmallMaintWaterTruck,IF(J40=\"Medium\",MedMaintWaterTruck,LargeMaintWaterTruck)))","v":"613E (5,000 gal)"},{"$f":"IF(K40=\"Medium\",\"Med\",K40)","v":"Small"},{"$f":"IF(OR(ISBLANK(B40),ISBLANK(K40)),\"\",IF(K40=\"Small\",SmallMaintGrader,IF(K40=\"Medium\",MedMaintGrader,LargeMaintGrader)))","v":"12M2"},"613E (5,000 gal)/12M2",{"$f":"IF(BB40=0,0,INDIRECT(BB40&\"H2OTruckEquipRate\"))","v":70.66},{"$f":"IF(BB40=0,0,INDIRECT(BB40&\"H2OTruckLaborRate\"))","v":51.94},{"$f":"IF(BD40=0,0,INDIRECT(BD40&\"GraderEquipRate\"))","v":88.19},{"$f":"IF(BD40=0,0,INDIRECT(BD40&\"GraderLaborRate\"))","v":60.21},{"$f":"(BG40+BI40)*O40","v":3177},{"$f":"(BH40+BJ40)*O40","v":2243},{"$f":"BK40*M40*L40","v":38124},{"$f":"BL40*M40*L40","v":26916}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(R38:R41)=0,0,SUM(R38:R41))","v":40374},{"$f":"IF(SUM(S38:S41)=0,0,SUM(S38:S41))","v":57186},{"$f":"IF(SUM(T38:T41)=0,0,SUM(T38:T41))","v":97560}]
[null,"Notes:"]
[null,"Road maintenance will be carried out every year for 2 weeks"]
[]
[]
[]
[]
["Water Fees"]
[]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type",{"$f":"CONCATENATE(IF(Metric,\"Litres/\",\"Gallons/\"),\"Day\")","v":"Gallons/Day"},"Days/\nMonth","Duration","First Year",{"$f":"CONCATENATE(\"Cost/ \n\",IF(Metric,\"Litre\",\"Gallon\"))","v":"Cost/ \nGallon"},"Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type"]
[-1,null,null,null,null,null,null,null,null,null,null,"mo.","closure year ",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A53) - ROW($A$52)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J53*K53*L53*N53=0,0,J53*K53*L53*N53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I53)))","v":false}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O53:O54)=0,0,SUM(O53:O54))","v":0}]
[null,"Notes:"]
[]
[]
[]
[]
[]
[]
["Construction Management"]
[null,null,"Construction Management Staff",null,null,null,"Construction Support"]
[null,"Description\n(required)","Supervisor\nRate","Labor \nCost","Equipment\nCost(1)","Total","Office Rental\nRate","Toilet Rental\nRate","Generator\nCost","Total","Totals Construction Mgmt"]
[-1,null,{"$f":"CurrencySymbol&\"/hr\"","v":"$/hr"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},"$/mo","$/mo",{"$f":"CurrencySymbol&\"/mo\"","v":"$/mo"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A67) - ROW($A$66)-1","v":0},{"$f":"B24","v":0},{"$f":"IF(OR(ISBLANK(B24),ISBLANK(J24),ISBLANK(K24),ISBLANK(L24)),0,SupervisorWage)","v":0},{"$f":"IF(OR(ISBLANK(B24),ISBLANK(J24),ISBLANK(K24),ISBLANK(L24)),0,ROUND(J24*K24*L24*C67,0))","v":0},{"$f":"IF(OR(ISBLANK(B24),ISBLANK(J24),ISBLANK(K24),ISBLANK(L24)),0,ROUND(J24*K24*L24*SupervisorsTruck,0))","v":0},{"$f":"E67+D67","v":0},{"$f":"IF(OR(ISBLANK(B24),ISBLANK(M24),M24=0),0,OfficeRental)","v":0},{"$f":"IF(OR(ISBLANK(B24),ISBLANK(N24),N24=0),0,BlueRoomRental)","v":0},{"$f":"IF(OR(ISBLANK(B24),ISBLANK(M24),M24=0),0,GeneratorHrRate*RentalHrsPerPeriod)","v":0},{"$f":"IF(OR(ISBLANK(B24),AND(J24=0,N24=0)),0,J24*((G67*M24)+(I67*ROUNDUP(M24/4,0))+(H67*N24)))","v":0},{"$f":"J67+F67","v":0}]
[{"$f":"ROW(A68) - ROW($A$66)-1","v":1},{"$f":"B25","v":"Reclamation Activity"},{"$f":"IF(OR(ISBLANK(B25),ISBLANK(J25),ISBLANK(K25),ISBLANK(L25)),0,SupervisorWage)","v":93.98},{"$f":"IF(OR(ISBLANK(B25),ISBLANK(J25),ISBLANK(K25),ISBLANK(L25)),0,ROUND(J25*K25*L25*C68,0))","v":45110},{"$f":"IF(OR(ISBLANK(B25),ISBLANK(J25),ISBLANK(K25),ISBLANK(L25)),0,ROUND(J25*K25*L25*SupervisorsTruck,0))","v":12211},{"$f":"E68+D68","v":57321},{"$f":"IF(OR(ISBLANK(B25),ISBLANK(M25),M25=0),0,OfficeRental)","v":240},{"$f":"IF(OR(ISBLANK(B25),ISBLANK(N25),N25=0),0,BlueRoomRental)","v":229.4},{"$f":"IF(OR(ISBLANK(B25),ISBLANK(M25),M25=0),0,GeneratorHrRate*RentalHrsPerPeriod)","v":2405.92},{"$f":"IF(OR(ISBLANK(B25),AND(J25=0,N25=0)),0,J25*((G68*M25)+(I68*ROUNDUP(M25/4,0))+(H68*N25)))","v":8625.9600000000009},{"$f":"J68+F68","v":65946.960000000006}]
[]
[null,null,{"$f":"IF(SUM(C67:C69)=0,0,SUM(C67:C69))","v":93.98},{"$f":"IF(SUM(D67:D69)=0,0,SUM(D67:D69))","v":45110},{"$f":"IF(SUM(E67:E69)=0,0,SUM(E67:E69))","v":12211},{"$f":"IF(SUM(F67:F69)=0,0,SUM(F67:F69))","v":57321},null,null,null,{"$f":"IF(SUM(J67:J69)=0,0,SUM(J67:J69))","v":8625.9600000000009},{"$f":"IF(SUM(K67:K69)=0,0,SUM(K67:K69))","v":65946.960000000006}]
[]
[null,"Notes:","Office rental assumes only 1 generator required for every 4 trailers"]

{"sheet":"Closure Planning","index":31,"n_rows":59,"n_cols":53,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
[]
[{"$f":"\"Closure Plan Management - \"&CostType&\" Cost Summary\"","v":"Closure Plan Management - FA Cost Summary"}]
[null,null,"Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"}]
[null,"Technical Studies",{"$f":"SUMIF($BA$26:$BA$27,TRUE,K26:K27)","v":0}]
[null,"Engineering",{"$f":"SUMIF($BA$41:$BA$42,TRUE,K41:K42)","v":0}]
[null,"Permitting",{"$f":"SUMIF($BA$56:$BA$57,TRUE,K56:K57)","v":0}]
[null,"TOTALS",{"$f":"SUM(C12:C14)","v":0}]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
["Closure Plan Studies and Reporting"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Type","Total\nCost","Comments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type"]
[-1,null,null,null,null,null,null,null,null,"(select type)",{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A26) - ROW($A$25)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I26)))","v":false}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(K26:K27)=0,0,SUM(K26:K27))","v":0}]
[null,"Notes:"]
[]
[]
[]
[]
[]
[]
[]
[]
["Closure Plan Engineering"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Type","Total\nCost","Comments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type"]
[-1,null,null,null,null,null,null,null,null,"(select type)",{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A41) - ROW($A$40)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I41)))","v":false}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(K41:K42)=0,0,SUM(K41:K42))","v":0}]
[null,"Notes:"]
[]
[]
[]
[]
[]
[]
[]
[]
["Closure Plan Permitting"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Type","Total\nCost","Comments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type"]
[-1,null,null,null,null,null,null,null,null,"(select type)",{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A56) - ROW($A$55)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I56)))","v":false}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(K56:K57)=0,0,SUM(K56:K57))","v":0}]
[null,"Notes:"]

{"sheet":"G & A","index":32,"n_rows":57,"n_cols":53,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
[]
[{"$f":"\"General & Administration - \"&CostType&\" Cost Summary\"","v":"General & Administration - FA Cost Summary"}]
[null,null,"Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"}]
[null,"Property Holding Costs",{"$f":"SUMIF($BA$26:$BA$27,TRUE,N26:N27)","v":0}]
[null,"Security & Maintenance",{"$f":"SUMIF($BA$40:$BA$41,TRUE,N40:N41)","v":0}]
[null,"Administration",{"$f":"SUMIF($BA$54:$BA$55,TRUE,N54:N55)","v":0}]
[null,"TOTALS",{"$f":"SUM(C12:C14)","v":0}]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
["Property Holding Costs"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Type","Frequency","Cost/\nPayment","Number\nof\nPayments","Total\nCost","Comments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type"]
[-1,null,null,null,null,null,null,null,null,"(select type)","(select type)",{"$f":"CurrencySymbol","v":"$"},null,{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A26) - ROW($A$25)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L26*M26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I26)))","v":false}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(N26:N27)=0,0,SUM(N26:N27))","v":0}]
[null,"Notes:"]
[]
[]
[]
[]
[]
[]
[]
["Security and Maintenance"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Type","Frequency","Cost/\nPayment","Number\nof\nPayments","Total\nCost","Comments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type"]
[-1,null,null,null,null,null,null,null,null,"(select type)","(select type)",{"$f":"CurrencySymbol","v":"$"},null,{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A40) - ROW($A$39)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L40*M40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I40)))","v":false}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(N40:N41)=0,0,SUM(N40:N41))","v":0}]
[null,"Notes:"]
[]
[]
[]
[]
[]
[]
[]
["Administration"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Type","Frequency","Cost/\nPayment","Number\nof\nPayments","Total\nCost","Comments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type"]
[-1,null,null,null,null,null,null,null,null,"(select type)","(select type)",{"$f":"CurrencySymbol","v":"$"},null,{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A54) - ROW($A$53)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L54*M54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I54)))","v":false}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(N54:N55)=0,0,SUM(N54:N55))","v":0}]
[null,"Notes:"]

{"sheet":"Other User","index":33,"n_rows":34,"n_cols":58,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"},null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
[{"$f":"\"Other User Costs - \"&CostType&\" Cost Summary\"","v":"Other User Costs - FA Cost Summary"}]
[null,null,"Labor","Equipment","Materials","Capital Costs","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Other Cost Items",{"$f":"SUMIF($BA$28:$BA$30,TRUE,BD28:BD30)","v":0},{"$f":"SUMIF($BA$28:$BA$30,TRUE,BE28:BE30)","v":0},{"$f":"SUMIF($BA$28:$BA$30,TRUE,BC28:BC30)","v":39139.437599999997},{"$f":"SUMIF($BA$28:$BA$30,TRUE,BB28:BB30)","v":0},{"$f":"SUM(C12:F12)","v":39139.437599999997}]
[]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[]
[null,1,2,3,4,5,6,7,8,9]
["Other Cost Items Calculated Elsewhere"]
[]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Quantity","Units","Total\nCapital\nCost","Material\nUnit\nCost","Labor \nUnit\nCost","Equipment/\nOperating \nUnit\nCost","Facility Type","Total\nCost","Comments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type","Other user capex","other user materials","other user labor","other user equipment","other user subtotals"]
[-1,null,null,null,null,null,null,null,null,null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},"(select)",{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A28) - ROW($A$27)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B28),0,L28+(SUM(M28:O28)*J28))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I28)))","v":false},{"$f":"L28","v":0},{"$f":"$J28*M28","v":0},0,0,{"$f":"SUM(BB28:BE28)","v":0}]
[{"$f":"ROW(A29) - ROW($A$27)-1","v":1},"Tipping Feed for Demo debris, fence and pipe material",null,2000,"Other Site Facilities","Closure","Build./Str.","Public Land","FA",{"$f":"'Waste Disposal'!L34+'Waste Disposal'!L35+'Waste Disposal'!L36","v":543.60329999999999},"cy",null,{"$f":"'Misc. Unit Costs'!K65","v":72},null,null,null,{"$f":"IF(ISBLANK(B29),0,L29+(SUM(M29:O29)*J29))","v":39139.437599999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I29)))","v":true},{"$f":"L29","v":0},{"$f":"$J29*M29","v":39139.437599999997},{"$f":"$J29*N29","v":0},{"$f":"$J29*O29","v":0},{"$f":"SUM(BB29:BE29)","v":39139.437599999997}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L28:L30)","v":0},{"$f":"SUMPRODUCT($J$28:$J$30,M28:M30)","v":39139.437599999997},{"$f":"SUMPRODUCT($J$28:$J$30,N28:N30)","v":0},{"$f":"SUMPRODUCT($J$28:$J$30,O28:O30)","v":0},"HIDE THIS??",{"$f":"SUM(Q28:Q30)","v":39139.437599999997}]
[null,"Notes:"]
[null,"Capital cost is lump sum (i.e. not multiplied by the quantity)."]
[null,"Material, Labor and Equipment/Operating costs are unit costs (i.e. multiplied by the quantity)."]

{"sheet":"Human Resources","index":34,"n_rows":48,"n_cols":135,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"},null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
[{"$f":"\"Human Resources - \"&CostType&\" Cost Summary\"","v":"Human Resources - FA Cost Summary"}]
[null,null,"Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"}]
[null,"Salaries & Benefits",{"$f":"SUMIF($EA$29:$EA$30,TRUE,DG29:DG30)","v":0}]
[null,"Severance & Relocation",{"$f":"SUMIF($EA$43:$EA$44,TRUE,DG43:DG44)","v":0}]
[null,"TOTALS",{"$f":"SUM(C12:C13)","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[]
[]
["Human Resources - Salary & Benefits",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(K29:K30)>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(AQ29:AQ30)>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(BW29:BW30)>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(FirstYrOps+MATCH(1,K25:DF25,0)-1),0,FirstYrOps+MATCH(1,K25:DF25,0)-1)","v":0},{"$f":"IF(FirstHRYr=0,0,MATCH(1,K25:DF25,0))","v":0},{"$f":"COUNTIF(K25:DF25,1)","v":0},{"$f":"EB25+ED25","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'FA Schedule'!T26","v":-3},{"$f":"'FA Schedule'!U26","v":-2},{"$f":"'FA Schedule'!V26","v":-1},{"$f":"'FA Schedule'!W26","v":1},{"$f":"'FA Schedule'!X26","v":2},{"$f":"'FA Schedule'!Y26","v":3},{"$f":"'FA Schedule'!Z26","v":4},{"$f":"'FA Schedule'!AA26","v":5},{"$f":"'FA Schedule'!AB26","v":6},{"$f":"'FA Schedule'!AC26","v":7},{"$f":"'FA Schedule'!AD26","v":8},{"$f":"'FA Schedule'!AE26","v":9},{"$f":"'FA Schedule'!AF26","v":10},{"$f":"'FA Schedule'!AG26","v":11},{"$f":"'FA Schedule'!AH26","v":12},{"$f":"'FA Schedule'!AI26","v":13},{"$f":"'FA Schedule'!AJ26","v":14},{"$f":"'FA Schedule'!AK26","v":15},{"$f":"'FA Schedule'!AL26","v":16},{"$f":"'FA Schedule'!AM26","v":17},{"$f":"'FA Schedule'!AN26","v":18},{"$f":"'FA Schedule'!AO26","v":19},{"$f":"'FA Schedule'!AP26","v":20},{"$f":"'FA Schedule'!AQ26","v":21},{"$f":"'FA Schedule'!AR26","v":22},{"$f":"'FA Schedule'!AS26","v":23},{"$f":"'FA Schedule'!AT26","v":24},{"$f":"'FA Schedule'!AU26","v":25},{"$f":"'FA Schedule'!AV26","v":26},{"$f":"'FA Schedule'!AW26","v":27},{"$f":"'FA Schedule'!AX26","v":28},{"$f":"'FA Schedule'!AY26","v":29},{"$f":"'FA Schedule'!AZ26","v":30},{"$f":"'FA Schedule'!BA26","v":31},{"$f":"'FA Schedule'!BB26","v":32},{"$f":"'FA Schedule'!BC26","v":33},{"$f":"'FA Schedule'!BD26","v":34},{"$f":"'FA Schedule'!BE26","v":35},{"$f":"'FA Schedule'!BF26","v":36},{"$f":"'FA Schedule'!BG26","v":37},{"$f":"'FA Schedule'!BH26","v":38},{"$f":"'FA Schedule'!BI26","v":39},{"$f":"'FA Schedule'!BJ26","v":40},{"$f":"'FA Schedule'!BK26","v":41},{"$f":"'FA Schedule'!BL26","v":42},{"$f":"'FA Schedule'!BM26","v":43},{"$f":"'FA Schedule'!BN26","v":44},{"$f":"'FA Schedule'!BO26","v":45},{"$f":"'FA Schedule'!BP26","v":46},{"$f":"'FA Schedule'!BQ26","v":47},{"$f":"'FA Schedule'!BR26","v":48},{"$f":"'FA Schedule'!BS26","v":49},{"$f":"'FA Schedule'!BT26","v":50},{"$f":"'FA Schedule'!BU26","v":51},{"$f":"'FA Schedule'!BV26","v":52},{"$f":"'FA Schedule'!BW26","v":53},{"$f":"'FA Schedule'!BX26","v":54},{"$f":"'FA Schedule'!BY26","v":55},{"$f":"'FA Schedule'!BZ26","v":56},{"$f":"'FA Schedule'!CA26","v":57},{"$f":"'FA Schedule'!CB26","v":58},{"$f":"'FA Schedule'!CC26","v":59},{"$f":"'FA Schedule'!CD26","v":60},{"$f":"'FA Schedule'!CE26","v":61},{"$f":"'FA Schedule'!CF26","v":62},{"$f":"'FA Schedule'!CG26","v":63},{"$f":"'FA Schedule'!CH26","v":64},{"$f":"'FA Schedule'!CI26","v":65},{"$f":"'FA Schedule'!CJ26","v":66},{"$f":"'FA Schedule'!CK26","v":67},{"$f":"'FA Schedule'!CL26","v":68},{"$f":"'FA Schedule'!CM26","v":69},{"$f":"'FA Schedule'!CN26","v":70},{"$f":"'FA Schedule'!CO26","v":71},{"$f":"'FA Schedule'!CP26","v":72},{"$f":"'FA Schedule'!CQ26","v":73},{"$f":"'FA Schedule'!CR26","v":74},{"$f":"'FA Schedule'!CS26","v":75},{"$f":"'FA Schedule'!CT26","v":76},{"$f":"'FA Schedule'!CU26","v":77},{"$f":"'FA Schedule'!CV26","v":78},{"$f":"'FA Schedule'!CW26","v":79},{"$f":"'FA Schedule'!CX26","v":80},{"$f":"'FA Schedule'!CY26","v":81},{"$f":"'FA Schedule'!CZ26","v":82},{"$f":"'FA Schedule'!DA26","v":83},{"$f":"'FA Schedule'!DB26","v":84},{"$f":"'FA Schedule'!DC26","v":85},{"$f":"'FA Schedule'!DD26","v":86},{"$f":"'FA Schedule'!DE26","v":87},{"$f":"'FA Schedule'!DF26","v":88},{"$f":"'FA Schedule'!DG26","v":89},{"$f":"'FA Schedule'!DH26","v":90},{"$f":"'FA Schedule'!DI26","v":91},{"$f":"'FA Schedule'!DJ26","v":92},{"$f":"'FA Schedule'!DK26","v":93},{"$f":"'FA Schedule'!DL26","v":94},{"$f":"'FA Schedule'!DM26","v":95},{"$f":"'FA Schedule'!DN26","v":96},{"$f":"'FA Schedule'!DO26","v":97}]
[null,"Job Description\n(required)","Avg. Annual\nSalary\n(incl.\nbenefits)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type",{"$f":"CONCATENATE(\"Closure\nYear\n\" &K26)","v":"Closure\nYear\n-3"},"Closure\nYear\n-2","Closure\nYear\n-1","Closure\nYear\n1","Closure\nYear\n2","Closure\nYear\n3",{"$f":"CONCATENATE(\"Closure\nYear\n\" &Q26)","v":"Closure\nYear\n4"},"Closure\nYear\n5","Closure\nYear\n6","Closure\nYear\n7","Closure\nYear\n8","Closure\nYear\n9","Closure\nYear\n10","Closure\nYear\n11","Closure\nYear\n12","Closure\nYear\n13","Closure\nYear\n14","Closure\nYear\n15","Closure\nYear\n16","Closure\nYear\n17","Closure\nYear\n18","Closure\nYear\n19","Closure\nYear\n20","Closure\nYear\n21","Closure\nYear\n22","Closure\nYear\n23","Closure\nYear\n24","Closure\nYear\n25","Closure\nYear\n26","Closure\nYear\n27","Closure\nYear\n28","Closure\nYear\n29",{"$f":"CONCATENATE(\"Closure\nYear\n\" &AQ26)","v":"Closure\nYear\n30"},"Closure\nYear\n31","Closure\nYear\n32","Closure\nYear\n33","Closure\nYear\n34","Closure\nYear\n35","Closure\nYear\n36","Closure\nYear\n37","Closure\nYear\n38","Closure\nYear\n39","Closure\nYear\n40","Closure\nYear\n41","Closure\nYear\n42","Closure\nYear\n43","Closure\nYear\n44","Closure\nYear\n45","Closure\nYear\n46","Closure\nYear\n47","Closure\nYear\n48","Closure\nYear\n49","Closure\nYear\n50","Closure\nYear\n51","Closure\nYear\n52","Closure\nYear\n53","Closure\nYear\n54","Closure\nYear\n55","Closure\nYear\n56","Closure\nYear\n57","Closure\nYear\n58","Closure\nYear\n59","Closure\nYear\n60","Closure\nYear\n61",{"$f":"CONCATENATE(\"Closure\nYear\n\" &BW26)","v":"Closure\nYear\n62"},"Closure\nYear\n63","Closure\nYear\n64","Closure\nYear\n65","Closure\nYear\n66","Closure\nYear\n67","Closure\nYear\n68","Closure\nYear\n69","Closure\nYear\n70","Closure\nYear\n71","Closure\nYear\n72","Closure\nYear\n73","Closure\nYear\n74","Closure\nYear\n75","Closure\nYear\n76","Closure\nYear\n77","Closure\nYear\n78","Closure\nYear\n79","Closure\nYear\n80","Closure\nYear\n81","Closure\nYear\n82","Closure\nYear\n83","Closure\nYear\n84","Closure\nYear\n85","Closure\nYear\n86","Closure\nYear\n87","Closure\nYear\n88","Closure\nYear\n89","Closure\nYear\n90","Closure\nYear\n91","Closure\nYear\n92","Closure\nYear\n93",{"$f":"CONCATENATE(\"Closure\nYear\n\" &DC26)","v":"Closure\nYear\n94"},{"$f":"CONCATENATE(\"Closure\nYear\n\" &DD26)","v":"Closure\nYear\n95"},{"$f":"CONCATENATE(\"Closure\nYear\n\" &DE26)","v":"Closure\nYear\n96"},{"$f":"CONCATENATE(\"Closure\nYear\n\" &DF26)","v":"Closure\nYear\n97"},"Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type"]
[-1,null,{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,"#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#",{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A29) - ROW($A$28)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C29*SUM(K29:DF29)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,J29)))","v":false}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"\"SUBTOTAL (\"&CurrencySymbol&\")\"","v":"SUBTOTAL ($)"},{"$f":"IF(SUMPRODUCT($C$29:$C$30,K29:K30)=0,0,SUMPRODUCT($C$29:$C$30,K29:K30))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUMPRODUCT($C$29:$C$30,AQ29:AQ30)=0,0,SUMPRODUCT($C$29:$C$30,AQ29:AQ30))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUMPRODUCT($C$29:$C$30,BW29:BW30)=0,0,SUMPRODUCT($C$29:$C$30,BW29:BW30))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUMPRODUCT($C$29:$C$30,DC29:DC30)=0,0,SUMPRODUCT($C$29:$C$30,DC29:DC30))","v":0},0,0,0,{"$f":"SUM(DG29:DG30)","v":0}]
[]
[null,"Notes:"]
[]
[]
[]
[]
[]
[]
["Human Resources - Severance & Outplacement Benefits",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(K44:K45)>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(AQ44:AQ45)>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(BW44:BW45)>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(FirstHRYr=0,0,FirstYrOps+MATCH(1,K40:DF40,0)-1)","v":0},{"$f":"MATCH(1,K40:DF40,0)","v":{"$error":"#N/A"}},{"$f":"COUNTIF(K40:DF40,1)","v":0},{"$f":"EE25","v":0}]
[null,"Job Description","Severance\n&\nOutplacement\nCost","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type",{"$f":"K27","v":"Closure\nYear\n-3"},"Closure\nYear\n-2","Closure\nYear\n-1","Closure\nYear\n1","Closure\nYear\n2","Closure\nYear\n3","Closure\nYear\n4","Closure\nYear\n5","Closure\nYear\n6","Closure\nYear\n7","Closure\nYear\n8","Closure\nYear\n9","Closure\nYear\n10","Closure\nYear\n11","Closure\nYear\n12","Closure\nYear\n13","Closure\nYear\n14","Closure\nYear\n15","Closure\nYear\n16","Closure\nYear\n17","Closure\nYear\n18","Closure\nYear\n19","Closure\nYear\n20","Closure\nYear\n21","Closure\nYear\n22","Closure\nYear\n23","Closure\nYear\n24","Closure\nYear\n25","Closure\nYear\n26","Closure\nYear\n27","Closure\nYear\n28","Closure\nYear\n29",{"$f":"AQ27","v":"Closure\nYear\n30"},"Closure\nYear\n31","Closure\nYear\n32","Closure\nYear\n33","Closure\nYear\n34","Closure\nYear\n35","Closure\nYear\n36","Closure\nYear\n37","Closure\nYear\n38","Closure\nYear\n39","Closure\nYear\n40","Closure\nYear\n41","Closure\nYear\n42","Closure\nYear\n43","Closure\nYear\n44","Closure\nYear\n45","Closure\nYear\n46","Closure\nYear\n47","Closure\nYear\n48","Closure\nYear\n49","Closure\nYear\n50","Closure\nYear\n51","Closure\nYear\n52","Closure\nYear\n53","Closure\nYear\n54","Closure\nYear\n55","Closure\nYear\n56","Closure\nYear\n57","Closure\nYear\n58","Closure\nYear\n59","Closure\nYear\n60","Closure\nYear\n61",{"$f":"BW27","v":"Closure\nYear\n62"},"Closure\nYear\n63","Closure\nYear\n64","Closure\nYear\n65","Closure\nYear\n66","Closure\nYear\n67","Closure\nYear\n68","Closure\nYear\n69","Closure\nYear\n70","Closure\nYear\n71","Closure\nYear\n72","Closure\nYear\n73","Closure\nYear\n74","Closure\nYear\n75","Closure\nYear\n76","Closure\nYear\n77","Closure\nYear\n78","Closure\nYear\n79","Closure\nYear\n80","Closure\nYear\n81","Closure\nYear\n82","Closure\nYear\n83","Closure\nYear\n84","Closure\nYear\n85","Closure\nYear\n86","Closure\nYear\n87","Closure\nYear\n88","Closure\nYear\n89","Closure\nYear\n90","Closure\nYear\n91","Closure\nYear\n92","Closure\nYear\n93","Closure\nYear\n94","Closure\nYear\n95","Closure\nYear\n96","Closure\nYear\n97","Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type"]
[null,null,{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,"#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#",{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"A29","v":0},{"$f":"IF(ISBLANK(B29),\"\",B29)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(K29-L29<=0,0,K29-L29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AQ29-AR29<=0,0,AQ29-AR29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW29-BX29<=0,0,BW29-BX29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(C43=\"\",0,C43*SUM(K43:DF43))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,J43)))","v":false}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"\"SUBTOTAL (\"&CurrencySymbol&\")\"","v":"SUBTOTAL ($)"},{"$f":"IF(SUMPRODUCT($C$43:$C$44,K43:K44)=0,0,SUMPRODUCT($C$43:$C$44,K43:K44))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUMPRODUCT($C$43:$C$44,AQ43:AQ44)=0,0,SUMPRODUCT($C$43:$C$44,AQ43:AQ44))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUMPRODUCT($C$43:$C$44,BW43:BW44)=0,0,SUMPRODUCT($C$43:$C$44,BW43:BW44))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUMPRODUCT($C$43:$C$44,DC43:DC44)=0,0,SUMPRODUCT($C$43:$C$44,DC43:DC44))","v":0},0,0,0,{"$f":"SUM(DG43:DG44)","v":0}]
[]
[null,"Notes:"]
[null,"    1. Assumes Severance + Outplacement"]

{"sheet":"Mobilization","index":35,"n_rows":84,"n_cols":53,"rows_kept":84,"cut":false,"hidden":false,"merged":[[39,2,39,8],[43,2,43,5],[81,1,81,8],[40,2,40,6],[41,2,41,6],[42,2,42,8]]}
[null,{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[null,{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[null,{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[null,{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[null,{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[null,{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[null,{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"},null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
[null,{"$f":"\"Mobilization - \"&CostType&\" Cost Summary\"","v":"Mobilization - FA Cost Summary"}]
[null,null,"Labor","Equipment","Misc. & Transport","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Mobilization",{"$f":"SUMIF($BA$29:$BA$38,TRUE,Q59:Q68)","v":1360},{"$f":"SUMIF($BA$29:$BA$38,TRUE,R59:R68)","v":2619},{"$f":"SUMIF($BA$29:$BA$38,TRUE,Z59:Z68)+SUMIF($BA$29:$BA$38,TRUE,S59:S68)","v":3979},{"$f":"SUM(C12:E12)","v":7958}]
[]
[null,"Cost type:",{"$f":"CostType","v":"FA"}]
[]
[null,"Budget Year:",{"$f":"ScheduleYear","v":2022}]
[null,"First Year of Operation:",2009]
[null,"Closure Year 1:",{"$f":"ClosureYear1","v":2023}]
[null,"Closure Period:",{"$f":"ClosurePeriod","v":3},"years"]
[null,"Post Closure Period:",{"$f":"PostClosurePeriod","v":12},"years"]
[]
[]
[null,"Last Equipment Use update:"]
[null,{"$f":"EquipSchedLastUpdate","v":"2017-10-09T06:25:53"}," (to update, go to Equip Use sheet and select Refresh Schedule button)"]
[]
["Mobilization/Demobilization"]
[null,"Equipment","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type",{"$f":"\"Total \"&CostType&\" Hours\"","v":"Total FA Hours"},"Minimum","Maximum","Available Use","Actual Use \n(if less than available)","Minimum","Maximum","Units Mobilized","Transport Method","Total Load/ Secure Unload/ Secure Time","Assembly/ Disassembly (1)","Assembly/ Disassembly Override","Equipment Weight","Road Distance (return trip)","Ship/Barge Distance (return trip)","Rail Distance \n(return trip)","Air Distance (return trip)","Comments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type"]
[null,null,null,null,null,null,null,null,null,"hrs","hrs/yr","hrs/yr","hrs/yr","hrs/yr","units/year","units/year","#","(select)","hrs",{"$f":"\"Total \"&CurrencySymbol","v":"Total $"},{"$f":"\"Total \"&CurrencySymbol","v":"Total $"},"tons",{"$f":"IF(Metric,\"km\",\"mi\")","v":"mi"},{"$f":"IF(Metric,\"km\",\"mi\")","v":"mi"},{"$f":"IF(Metric,\"km\",\"mi\")","v":"mi"},{"$f":"IF(Metric,\"km\",\"mi\")","v":"mi"}]
[{"$f":"ROW(A29) - ROW($A$28)-1","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B29),0,INDEX(EquipUseHrs,MATCH(B29,_EquipSchedList,0)))","v":0},{"$f":"IF(ISBLANK(B29),0,INDEX(_MinYrEquipHrs,MATCH(B29,_EquipSchedList,0)))","v":0},{"$f":"IF(ISBLANK(B29),0,INDEX(_MaxYrEquipHrs,MATCH(B29,_EquipSchedList,0)))","v":0},{"$f":"IF(B29=\"\",0,RentalHrsPerPeriod*12)","v":0},null,{"$f":"IF(OR(K29=\"\",K29=0),0,IF(ISBLANK(N29),ROUNDUP(K29/M29,0),ROUNDUP(K29/N29,0)))","v":0},{"$f":"IF(OR(L29=\"\",L29=0),0,IF(ISBLANK(N29),ROUNDUP(L29/M29,0),ROUNDUP(L29/N29,0)))","v":0},null,null,null,{"$f":"IF(OR(ISBLANK(Q29),ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipAssDiss,MATCH($B29,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0))),ISTEXT((INDEX(AllEquipAssDiss,MATCH($B29,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0))))),0,INDEX(AllEquipAssDiss,MATCH($B29,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0))*2)","v":0},null,{"$f":"IF(ISBLANK(B29),0,IF(Metric,(INDEX(OpWeightKg,MATCH(B29,_EquipSchedList,0))-INDEX(FuelWeightKg,MATCH(B29,_EquipSchedList,0)))/1000,(INDEX(OpWeightLb,MATCH(B29,_EquipSchedList,0))-INDEX(FuelWeightLb,MATCH(B29,_EquipSchedList,0)))/2000))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I29)))","v":false}]
[{"$f":"ROW(A30) - ROW($A$28)-1","v":1},"D6T",null,2000,"Other Site Facilities","Closure","General & Admin.","Public Land","FA",{"$f":"IF(ISBLANK(B30),0,INDEX(EquipUseHrs,MATCH(B30,_EquipSchedList,0)))","v":0},{"$f":"IF(ISBLANK(B30),0,INDEX(_MinYrEquipHrs,MATCH(B30,_EquipSchedList,0)))","v":0},{"$f":"IF(ISBLANK(B30),0,INDEX(_MaxYrEquipHrs,MATCH(B30,_EquipSchedList,0)))","v":0},{"$f":"IF(B30=\"\",0,RentalHrsPerPeriod*12)","v":2112},null,{"$f":"IF(OR(K30=\"\",K30=0),0,IF(ISBLANK(N30),ROUNDUP(K30/M30,0),ROUNDUP(K30/N30,0)))","v":0},{"$f":"IF(OR(L30=\"\",L30=0),0,IF(ISBLANK(N30),ROUNDUP(L30/M30,0),ROUNDUP(L30/N30,0)))","v":0},1,"Road only",1,{"$f":"IF(OR(ISBLANK(Q30),ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipAssDiss,MATCH($B30,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0))),ISTEXT((INDEX(AllEquipAssDiss,MATCH($B30,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0))))),0,INDEX(AllEquipAssDiss,MATCH($B30,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0))*2)","v":0},null,{"$f":"IF(ISBLANK(B30),0,IF(Metric,(INDEX(OpWeightKg,MATCH(B30,_EquipSchedList,0))-INDEX(FuelWeightKg,MATCH(B30,_EquipSchedList,0)))/1000,(INDEX(OpWeightLb,MATCH(B30,_EquipSchedList,0))-INDEX(FuelWeightLb,MATCH(B30,_EquipSchedList,0)))/2000))","v":23.22350746},{"$f":"70*3","v":210},null,null,null,"three mob and demob, 2023, 2024 and 2025",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[2,"320F",null,2000,"Other Site Facilities","Closure","General & Admin.","Public Land","FA",0,0,0,2112,null,0,0,1,"Road only",1,0,null,23.816119399999998,{"$f":"70*3","v":210},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[3,"725C2",null,2000,"Other Site Facilities","Closure","General & Admin.","Public Land","FA",0,0,0,2112,null,0,0,2,"Road only",1,0,null,25.208775839999998,210,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[4,"930M",null,2000,"Other Site Facilities","Closure","General & Admin.","Public Land","FA",0,0,0,2112,null,0,0,1,"Road only",1,0,null,15.256445825,210,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[5,"966M",null,2000,"Other Site Facilities","Closure","General & Admin.","Public Land","FA",0,0,0,2112,null,0,0,1,"Road only",1,0,null,25.304354889999999,210,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[6,"Dump Truck (10-12 yd3)",null,2000,"Other Site Facilities","Closure","General & Admin.","Public Land","FA",0,0,0,2112,null,0,0,3,"Road only",1,0,null,35,210,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[7,"613E (5,000 gal)",null,2000,"Other Site Facilities","Closure","General & Admin.","Public Land","FA",0,0,0,2112,null,0,0,1,"Road only",1,0,null,51.23,210,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[{"$f":"ROW(A37) - ROW($A$28)-1","v":8},"12M2",null,2000,"Other Site Facilities","Closure","General & Admin.","Public Land","FA",0,0,0,2112,null,{"$f":"IF(OR(K37=\"\",K37=0),0,IF(ISBLANK(N37),ROUNDUP(K37/M37,0),ROUNDUP(K37/N37,0)))","v":0},{"$f":"IF(OR(L37=\"\",L37=0),0,IF(ISBLANK(N37),ROUNDUP(L37/M37,0),ROUNDUP(L37/N37,0)))","v":0},1,"Road only",1,0,null,20.800510500000001,210,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[]
[null,"Equipment Information Sources:","CAT Performance Handbook ed. 46;CAT website (http://www.cat.com/en_US/products/new/) (as of June 2017)"]
[null,null,"Komatsu Equipment Company (http://www.komatsuamerica.com/equipment/)"]
[null,null,"Hitachi Construction Machinery Company (https://www.hitachiconstruction.com/)"]
[null,null,"Liebherr (https://www.liebherr.com/en/nld/products/mobile-and-crawler-cranes/mobile-cranes/ltm-mobile-cranes/)"]
[null,null,"Tadano Ltd. (https://www.tadano.com/products/productstype/LC/)"]
[null,"NOTES:"]
[null,null,"(1) Only demobilization required for Shovels and Trucks larger than 777."]
[null,"USER NOTES:"]
[]
[]
[]
[]
[]
[]
[null,null,"Minimum number of road lanes (one direction) on route: "]
[]
["Road Transportation - Haulers and Escort Vehicles",null,null,null,null,null,null,null,null,"One-way road transport costs",null,null,null,null,null,null,null,null,null,null,"Total Transport Costs"]
[null,"Equipment","Road Transport Method","Units Mobilized","Required Number of Haulers per Piece","Required Number of Pilot Cars per Hauler","Pilot Car Override",{"$f":"\"Hours of travel @ \"&RoadSpeed&IF(Metric,\" kph\",\" mph\")","v":"Hours of travel @ 80 mph"},"Deadhead Distance","Miscellaneous Costs per Hauler2","Load/Secure Unload/Secure Labor Cost","Escort Vehicle Labor Cost","Hauler Labor Cost","Load/Secure Unload/Secure Equipment Cost","Escort Vehicle Equipment Cost","Hauler Equipment Cost","Total Labor Costs","Total Equipment Costs","Total Miscellaneous Costs","Total Costs","Total Assembly/ Disassembly Cost","Road Transport Cost",{"$f":"\"Ship/Barge Transport (cost/\"&IF(Metric,\"kg/km\",\"lb/mi\")&\")\"","v":"Ship/Barge Transport (cost/lb/mi)"},{"$f":"\"Rail Transport (cost/\"&IF(Metric,\"kg/km\",\"lb/mi\")&\")\"","v":"Rail Transport (cost/lb/mi)"},{"$f":"\"Air Transport (cost/\"&IF(Metric,\"kg/km\",\"lb/mi\")&\")\"","v":"Air Transport (cost/lb/mi)"},"Total Mobilization/ Demobilization Cost"]
[null,null,null,"#","#","#","#","hrs",{"$f":"IF(Metric,\"km\",\"mi\")","v":"mi"},{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$"]
[{"$f":"A29","v":0},{"$f":"IF(ISBLANK(B29),\"\",B29)","v":""},{"$f":"IF(B59=\"\",\"\",INDEX(HaulMethod,MATCH(B59,_EquipSchedList,0)))","v":""},{"$f":"IF(ISBLANK(Q29),0,Q29)","v":0},{"$f":"IF(B59=\"\",0,INDEX(NumHaulers,MATCH(B59,_EquipSchedList,0)))","v":0},{"$f":"IF(B59=\"\",0,IF(Lanes=1,INDEX(PilotCars2Lanes,MATCH(B59,_EquipSchedList,0)),IF(Lanes>=2,INDEX(PilotCars4Lanes,MATCH(B59,_EquipSchedList,0)),0)))","v":0},null,{"$f":"IF(ISBLANK(W29),0,ROUND(W29/TransportSpeed/2,2))","v":0},{"$f":"IF(ISBLANK(W29),0,W29/2)","v":0},null,{"$f":"IF(D59=0,0,ROUND(D59*E59*S29*INDEX(LaborCostTable,MATCH(B59,LaborerList,0),14),0))","v":0},{"$f":"IF(D59=0,0,ROUND((D59*E59*IF(ISBLANK(G59),F59,G59)*H59*GeneralLaborRate)+(D59*E59*IF(ISBLANK(G59),F59,G59)*I59*ROUND(GeneralLaborRate/(GeneralLaborRate+SupervisorsTruck),2)),0))","v":0},{"$f":"IF(OR(D59=0,E59=0),0,ROUND(D59*E59*H59*INDIRECT(\"HaulLabor\"&INDEX(HaulSizeTonnes,MATCH(B59,_EquipSchedList,0))&\"Ton\"),0))","v":0},{"$f":"IF(D59=0,0,ROUND(D59*INDEX(EquipmentCostTable,MATCH(B59,EquipmentList,0),5),0))","v":0},{"$f":"IF(AND(D59=0,ISBLANK(G59)),0,ROUND((D59*E59*IF(ISBLANK(G59),F59,G59)*H59*SupervisorsTruck)+(D59*E59*IF(ISBLANK(G59),F59,G59)*I59*ROUND(SupervisorsTruck/(GeneralLaborRate+SupervisorsTruck),2)),0))","v":0},{"$f":"IF(OR(D59=0,E59=0),0,ROUND(D59*E59*H59*INDIRECT(\"HaulEquip\"&INDEX(HaulSizeTonnes,MATCH(B59,_EquipSchedList,0))&\"Ton\"),0))","v":0},{"$f":"SUM(K59:M59)","v":0},{"$f":"SUM(N59:P59)","v":0},{"$f":"IF(ISERR(J59*E59*D59),0,J59*E59*D59)","v":0},{"$f":"SUM(Q59:S59)","v":0},{"$f":"IF(ISBLANK(Q29),0,IF(ISBLANK(U29),Q29*T29,U29))","v":0},{"$f":"T59","v":0},{"$f":"IF(OR(ISBLANK(X29),V29=0,ISBLANK(Q29),WaterTransCost=\"\",R29=\"Road only\"),0,V29*Q29*X29*WaterTransCost)","v":0},{"$f":"IF(OR(ISBLANK(Y29),RailTransCost=\"\",R29=\"Road only\"),0,V29*Q29*Y29*RailTransCost)","v":0},{"$f":"IF(OR(ISBLANK(Z29),AirTransCost=\"\",R29=\"Road only\"),0,V29*Q29*Z29*AirTransCost)","v":0},{"$f":"IF(ISERROR(SUM(U59:Y59)),0,SUM(U59:Y59))","v":0}]
[1,"D6T",{"$f":"IF(B60=\"\",\"\",INDEX(HaulMethod,MATCH(B60,_EquipSchedList,0)))","v":"hauler"},1,{"$f":"IF(B60=\"\",0,INDEX(NumHaulers,MATCH(B60,_EquipSchedList,0)))","v":1},{"$f":"IF(B60=\"\",0,IF(Lanes=1,INDEX(PilotCars2Lanes,MATCH(B60,_EquipSchedList,0)),IF(Lanes>=2,INDEX(PilotCars4Lanes,MATCH(B60,_EquipSchedList,0)),0)))","v":0},null,1.31,105,null,60,{"$f":"IF(D60=0,0,ROUND((D60*E60*IF(ISBLANK(G60),F60,G60)*H60*GeneralLaborRate)+(D60*E60*IF(ISBLANK(G60),F60,G60)*I60*ROUND(GeneralLaborRate/(GeneralLaborRate+SupervisorsTruck),2)),0))","v":0},{"$f":"IF(OR(D60=0,E60=0),0,ROUND(D60*E60*H60*INDIRECT(\"HaulLabor\"&INDEX(HaulSizeTonnes,MATCH(B60,_EquipSchedList,0))&\"Ton\"),0))","v":68},{"$f":"IF(D60=0,0,ROUND(D60*INDEX(EquipmentCostTable,MATCH(B60,EquipmentList,0),5),0))","v":99},{"$f":"IF(AND(D60=0,ISBLANK(G60)),0,ROUND((D60*E60*IF(ISBLANK(G60),F60,G60)*H60*SupervisorsTruck)+(D60*E60*IF(ISBLANK(G60),F60,G60)*I60*ROUND(SupervisorsTruck/(GeneralLaborRate+SupervisorsTruck),2)),0))","v":0},{"$f":"IF(OR(D60=0,E60=0),0,ROUND(D60*E60*H60*INDIRECT(\"HaulEquip\"&INDEX(HaulSizeTonnes,MATCH(B60,_EquipSchedList,0))&\"Ton\"),0))","v":147},{"$f":"SUM(K60:M60)","v":128},{"$f":"SUM(N60:P60)","v":246},{"$f":"IF(ISERR(J60*E60*D60),0,J60*E60*D60)","v":0},{"$f":"SUM(Q60:S60)","v":374},0,{"$f":"T60","v":374},0,0,0,{"$f":"IF(ISERROR(SUM(U60:Y60)),0,SUM(U60:Y60))","v":374}]
[2,"320F","hauler",1,1,0,null,1.31,105,null,60,0,68,62,0,147,128,209,0,337,0,337,0,0,0,337]
[3,"725C2","hauler",2,1,0,null,1.31,105,null,104,0,136,277,0,294,240,571,0,811,0,811,0,0,0,811]
[4,"930M","hauler",1,1,0,null,1.31,105,null,60,0,68,60,0,126,128,186,0,314,0,314,0,0,0,314]
[5,"966M","hauler",1,1,0,null,1.31,105,null,60,0,68,105,0,147,128,252,0,380,0,380,0,0,0,380]
[{"$f":"A35","v":6},"Dump Truck (10-12 yd3)","self mobilized",3,1,0,null,1.31,105,null,156,0,204,289,0,441,360,730,0,1090,0,1090,0,0,0,1090]
[7,"613E (5,000 gal)","hauler",1,1,0,null,1.31,105,null,52,0,68,71,0,119,120,190,0,310,0,310,0,0,0,310]
[{"$f":"A37","v":8},"12M2","hauler",1,1,0,null,1.31,105,null,60,0,68,88,0,147,{"$f":"SUM(K67:M67)","v":128},{"$f":"SUM(N67:P67)","v":235},{"$f":"IF(ISERR(J67*E67*D67),0,J67*E67*D67)","v":0},{"$f":"SUM(Q67:S67)","v":363},0,{"$f":"T67","v":363},0,0,0,{"$f":"IF(ISERROR(SUM(U67:Y67)),0,SUM(U67:Y67))","v":363}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(Z59:Z68)","v":3979}]
[null,"NOTES:"]
[null,"(1) Only demobilization required for Shovels and Trucks larger than 777."]
[null,"(2) Miscellaneous costs could include, fees, permits, ancillary equipment, etc.)"]
[]
[]
[null,"Default Escort Car Requirements\n(based on trailer width)"]
[null,{"$f":"\"Exceeds \"&IF(Metric, ROUND(12*Ft2M,1)&\"m \",\"12 feet \")&\"(on 2 and 3 lane roads)\"","v":"Exceeds 12 feet (on 2 and 3 lane roads)"},"1 Front"]
[null,{"$f":"\"Exceeds \"&IF(Metric, ROUND(14*Ft2M,1)&\"m \",\"14 feet\")&\n\" (on 2 and 3 lane roads)\"","v":"Exceeds 14 feet (on 2 and 3 lane roads)"},"1 Front/1 Rear"]
[null,{"$f":"\"Exceeds \"&IF(Metric, ROUND(16*Ft2M,1)&\"m \",\"16 feet \")&\n\" (on 2 and 3 lane roads)\"","v":"Exceeds 16 feet  (on 2 and 3 lane roads)"},"2 Front/1 Rear"]
[null,{"$f":"\"Exceeds \"&IF(Metric, ROUND(14*Ft2M,1)&\"m \",\"14 feet \")&\n\" (on 4 or more lane roads)\"","v":"Exceeds 14 feet  (on 4 or more lane roads)"},"1 Rear"]
[null,{"$f":"\"Exceeds \"&IF(Metric, ROUND(16*Ft2M,1)&\"m \",\"16 feet \")&\n\" (on 4 or more lane roads)\"","v":"Exceeds 16 feet  (on 4 or more lane roads)"},"1 Front/1 Rear"]
[]
[null,"Source: Nevada Department of Transportation (https://www.nevadadot.com/doing-business/commercial-vehicles/commercial-vehicle-permits/escort-information-and-guidelines)"]
[]
[null,"Assembly/Disassembly Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AssDissNotes,1,MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AssDissNotes,1,MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"}]

{"sheet":"Equip Use","index":36,"n_rows":281,"n_cols":156,"rows_kept":281,"cut":false,"hidden":false,"merged":[[258,0,273,0],[222,0,227,0],[228,0,230,0],[231,0,233,0],[234,0,236,0],[237,0,257,0],[187,0,197,0],[198,0,201,0],[202,0,208,0],[209,0,210,0],[211,0,221,0],[14,27,14,31],[28,0,38,0],[39,0,42,0],[99,0,114,0],[72,0,74,0],[75,0,77,0],[78,0,98,0],[43,0,49,0],[50,0,51,0],[52,0,62,0],[63,0,68,0],[69,0,71,0]]}
[null,{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[null,{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[null,{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[null,{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[null,{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[null,{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[null,{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
[]
[null,"Cost type:",{"$f":"CostType","v":"FA"}]
[]
[null,"Budget Year:",{"$f":"ScheduleYear","v":2022}]
[null,"First Year of Operation:",{"$f":"FirstYrOps","v":2020}]
[null,"Closure Year 1:",{"$f":"ClosureYear1","v":2023}]
[null,"Closure Period:",{"$f":"ClosurePeriod","v":3},"years"]
[null,"Post Closure Period:",{"$f":"PostClosurePeriod","v":12},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule years to show:",null,null,100,100,"SchedulePeriodText"]
[null,"ID Code Filter:",{"$f":"IF(ISBLANK(IDCodeFilter),\"\",IDCodeFilter)","v":""}]
[null,"FacilityType Filter:",{"$f":"IF(ISBLANK(FacilityTypeFilter),\"\",FacilityTypeFilter)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re",87]
[null,"Phase Filter:",{"$f":"IF(ISBLANK(PhaseFilter),\"\",PhaseFilter)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ce",16]
[null,"Location Filter:",{"$f":"IF(ISBLANK(LocationFilter),\"\",LocationFilter)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rs",362]
[null,"Property Filter:",{"$f":"IF(ISBLANK(PropertyFilter),\"\",PropertyFilter)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EquipHrs"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zero Rows Hidden?",false]
[null,"Average hours/year/unit  ",{"$f":"176*12","v":2112},"Last update:","2017-10-09T06:25:53"]
[]
[null,null,null,null,"Plan Year",1,{"$f":"F26+1","v":2},{"$f":"G26+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,{"$f":"AZ26+1","v":48},{"$f":"BA26+1","v":49},50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPH 46 ed. (2016)",null,null,null,null,null,null,null,"Hauler Size"]
[null,null,null,"Hourly Fuel Use","Closure Year",{"$f":"C12-ClosureYear1","v":-3},{"$f":"IF(F27+1=0,1,F27+1)","v":-2},{"$f":"IF(G27+1=0,1,G27+1)","v":-1},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,{"$f":"IF(X27+1=0,1,X27+1)","v":17},18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,{"$f":"IF(AZ27+1=0,1,AZ27+1)","v":45},{"$f":"IF(BA27+1=0,1,BA27+1)","v":46},47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Road Transport Method",null,"Model","Operating Weight",null,"Fuel Weight",null,null,null,"Weight","Num Haulers","Hauler Size",null,null,null,null,null,null,"width (bed)"]
[null,null,{"$f":"(CostType&\" Hours\")","v":"FA Hours"},{"$f":"IF(Metric,\"(L/hr)\",\"(gal/hr)\")","v":"(gal/hr)"},"Calendar Year",{"$f":"$C$12+F26-1","v":2020},{"$f":"F28+1","v":2021},{"$f":"G28+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,{"$f":"X28+1","v":2039},2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,{"$f":"AZ28+1","v":2067},{"$f":"BA28+1","v":2068},2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum hrs /yr","Max hrs/yr",null,null,null,null,"kg","lb","gal","kg","lb",null,"US tons","#","tons",null,null,"Labor","Equipment",null,null,"m","ft",null,"2 lanes","4 lanes"]
["Dozers",{"$f":"'Labor Rates'!A36","v":"D6T"},{"$f":"SUM(F29:DA29)","v":0},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(B29,EquipmentList,0),4)),0,INDEX(FuelUse,MATCH(B29,EquipmentList,0),4))","v":6.4499999999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(F29:DA29)","v":0},{"$f":"MAX(F29:DA29)","v":0},null,"hauler",null,"D6T (New) SU",21382,47138,97.2,{"$f":"EI29*3.2245","v":313.42140000000001},{"$f":"EI29*7.1089","v":690.98508000000004},null,{"$f":"ROUND(EH29/2000,0)","v":24},{"$f":"IF(EM29>80,ROUNDUP(EM29/80,0),1)","v":1},{"$f":"CHOOSE(MATCH(IF(EN29>1,EM29/EN29,EM29),HaulerCap,-1),$EQ$29,$EQ$30,$EQ$31)","v":50},null,80,63.8,168.73,null,"D6T (New) SU",3.26,10.67,null,{"$f":"IF($EW29<12,0,CHOOSE(IF($EW29>=16,3,IF($EW29>=14,2,IF($EW29>=12,1))),EY$121,EY$122,EY$123))","v":0},{"$f":"IF($EW29<12,0,CHOOSE(IF($EW29>=16,3,IF($EW29>=14,2,IF($EW29>=12,1))),EZ$121,EZ$122,EZ$123))","v":0}]
[null,{"$f":"'Labor Rates'!A37","v":"D6R w/ Winch"},0,6.4499999999999993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(F30:DA30)","v":0},{"$f":"MAX(F30:DA30)","v":0},null,"hauler",null,"D6T (New) SU",{"$f":"21382+1520","v":22902},{"$f":"47138+3350","v":50488},97.2,313.42140000000001,690.98508000000004,null,{"$f":"ROUND(EH30/2000,0)","v":25},{"$f":"IF(EM30>80,ROUNDUP(EM30/80,0),1)","v":1},50,null,50,63.8,168.73,null,"D6T (New) SU",3.26,10.67,null,{"$f":"IF($EW30<12,0,CHOOSE(IF($EW30>=16,3,IF($EW30>=14,2,IF($EW30>=12,1))),EY$121,EY$122,EY$123))","v":0},0]
[null,{"$f":"'Labor Rates'!A38","v":"D7E"},0,5.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"D7E",26055,57441,108,348.24599999999998,767.76120000000003,null,29,1,50,null,20,63.8,120.86,null,"D7E",3.71,12.2,null,1,0]
[null,{"$f":"'Labor Rates'!A39","v":"D8T"},0,10.399999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"D8T SU",39420,86900,165,532.04250000000002,1172.9684999999999,null,43,1,50,null,null,null,null,null,"D8T SU",3.94,12.9,null,1,0]
[null,{"$f":"'Labor Rates'!A40","v":"D9T"},0,13.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"D9T SU",48361,106618,217,699.7165,1542.6313,null,53,1,80,null,null,null,null,null,"D9T SU",4.3099999999999996,14.2,null,2,1]
[null,{"$f":"'Labor Rates'!A41","v":"D10T2"},0,18.700000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"D10T2 SU",70171,154700,314.39999999999998,1013.7828,2235.0381600000001,null,77,1,80,null,null,null,null,null,"D10T2 SU",4.9400000000000004,{"$f":"ROUND(147.1/12,2)","v":12.26},"tractor",1,0]
[null,{"$f":"'Labor Rates'!A42","v":"D11T"},0,26.200000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"D11T SU",104236,229800,425,1370.4124999999999,3021.2825000000003,null,115,2,80,null,null,null,null,null,"D11T SU",4.38,{"$f":"ROUND(172/12,2)","v":14.33},null,2,1]
[null,{"$f":"'Labor Rates'!A44","v":"824K"},0,11.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"824K",34004,74966,206.6,666.18169999999998,1468.69874,null,37,1,50,null,null,null,null,null,"824K",4.5,14.67,null,2,1]
[null,{"$f":"'Labor Rates'!A45","v":"834K"},0,13.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"834K",47750,105271,209.5,675.53274999999996,1489.3145500000001,null,53,1,80,null,null,null,null,null,"834K",5.07,16.670000000000002,null,3,2]
[null,{"$f":"'Labor Rates'!A46","v":"844K"},0,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"844K",74883,165089,286.60000000000002,924.14170000000001,2037.4107400000003,null,83,2,50,null,null,null,null,null,"844K",5.28,17.329999999999998,"tractor",3,2]
[null,{"$f":"'Labor Rates'!A47","v":"854K"},0,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"854K",101720,224254,413,1331.7184999999999,2935.9757,null,112,2,80,null,null,null,null,null,"854K",3.56,11.67,"base",0,0]
["Graders",{"$f":"'Labor Rates'!A49","v":"12M2"},0,3.8499999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"12M2",19224,42383,110,354.69499999999999,781.97900000000004,null,21,1,50,null,null,null,null,null,"12M2",2.5099999999999998,8.24,"base",0,0]
[null,{"$f":"'Labor Rates'!A50","v":"14M"},0,5.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"14M",24375,53738,130,419.185,924.15700000000004,null,27,1,50,null,null,null,null,null,"14M",2.8,9.19,"base",0,0]
[null,{"$f":"'Labor Rates'!A51","v":"16M3"},0,6.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"16M3",32411,71454,131,422.40949999999998,931.26589999999999,null,36,1,50,null,null,null,null,null,"16M3",3.41,11.19,"base",0,0]
[null,{"$f":"'Labor Rates'!A52","v":"24M"},0,11.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"24M",65840,145151,350,1128.575,2488.1150000000002,null,73,1,80,null,null,null,null,null,"24M",4.28,14,null,2,1]
["Excavators",{"$f":"'Labor Rates'!A54","v":"312F"},0,2.0499999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"313F L",13900,30650,66.040000000000006,212.94598000000002,469.47175600000008,null,15,1,20,null,null,null,null,null,"313F",{"$f":"ROUND(EW44*Ft2M,2)","v":2.69},8.83,null,0,0]
[null,{"$f":"'Labor Rates'!A55","v":"320F"},0,3.5999999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"320F L",21950,48400,108,348.24599999999998,767.76120000000003,null,24,1,50,null,null,null,null,null,"320F",3.18,10.42,null,0,0]
[null,{"$f":"'Labor Rates'!A56","v":"325F"},0,3.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"325F L",25857,57004,86.6,279.24169999999998,615.63073999999995,null,29,1,50,null,null,null,null,null,"325F",2.97,9.75,null,0,0]
[null,{"$f":"'Labor Rates'!A57","v":"330F"},0,5.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"330F L",29758,65606,137.4,443.04630000000003,976.76286000000005,null,33,1,50,null,null,null,null,null,"330F",3.3,10.83,null,0,0]
[null,{"$f":"'Labor Rates'!A58","v":"349F"},0,9.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"349F L XE",51700,114000,190,612.65499999999997,1350.691,null,57,1,80,null,null,null,null,null,"349F",3.48,11.42,null,0,0]
[null,{"$f":"'Labor Rates'!A59","v":"374F"},0,10.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"374F L",73070,161092,247,796.45150000000001,1755.8983000000001,null,81,2,50,null,null,null,null,null,"374F",3.63,11.92,null,0,0]
[null,{"$f":"'Labor Rates'!A60","v":"390F"},0,11.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"390F L",89028,196272,328,1057.636,2331.7192,null,98,2,50,null,null,null,null,null,"390F",4.42,14.5,null,{"$f":"IF($EW50<12,0,CHOOSE(IF($EW50>=16,3,IF($EW50>=14,2,IF($EW50>=12,1))),EY$121,EY$122,EY$123))","v":2},1]
["Scrapers",{"$f":"'Labor Rates'!A62","v":"631K"},0,15.120000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"631K",46600,102750,231,874,1642.1559,null,51,1,80,null,null,null,null,null,"631K",3.94,12.9,null,1,0]
[null,{"$f":"'Labor Rates'!A63","v":"637K"},0,24.344999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"637K",52140,114950,370,1400,2630.2930000000001,null,57,1,80,null,null,null,null,null,"637K",3.94,12.9,null,1,0]
["Loaders",{"$f":"'Labor Rates'!A65","v":"926M"},0,1.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"926M",13050,28770,51.5,{"$f":"EI53*3.2245","v":166.06174999999999},366.10835000000003,null,14,1,20,null,null,null,null,null,"926M",2.54,8.33,null,0,0]
[null,{"$f":"'Labor Rates'!A66","v":"930M"},0,1.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"930M",14007,30879,51.5,166.06174999999999,366.10835000000003,null,15,1,20,null,null,null,null,null,"930M",2.54,8.33,null,0,0]
[null,{"$f":"'Labor Rates'!A67","v":"950M"},0,3.0999999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"950M (TIER 4/STAGE IV)",19213,42357,72.599999999999994,234.09869999999998,516.10613999999998,null,21,1,50,null,null,null,null,null,"950M (TIER 4/STAGE IV)",2.79,9.27,null,0,0]
[null,{"$f":"'Labor Rates'!A68","v":"966M"},0,3.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"966M (TIER 4/STAGE IV)",23220,51176,79.8,257.31509999999997,567.29021999999998,null,26,1,50,null,null,null,null,null,"966M (TIER 4/STAGE IV)",2.99,9.83,null,0,0]
[null,{"$f":"'Labor Rates'!A69","v":"972M"},0,4.1500000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"972M (TIER 4/STAGE IV)",24897,54871,79.8,257.31509999999997,567.29021999999998,null,27,1,50,null,null,null,null,null,"972M (TIER 4/STAGE IV)",2.99,9.83,null,0,0]
[null,{"$f":"'Labor Rates'!A70","v":"980M"},0,5.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"980M (TIER 4/STAGE IV)",30090,66337,112.5,362.75624999999997,799.75125000000003,null,33,1,50,null,null,null,null,null,"980M (TIER 4/STAGE IV)",3.27,10.75,null,0,0]
[null,{"$f":"'Labor Rates'!A71","v":"988K"},0,10.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"988K",51062,112574,188,606.20600000000002,1336.4732000000001,null,56,1,80,null,null,null,null,null,"988K",3.62,11.92,null,0,0]
[null,{"$f":"'Labor Rates'!A72","v":"990K"},0,17.600000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"990K",80974,178517,294.3,948.97035000000005,2092.1492700000003,null,89,2,50,null,null,null,null,null,"990K",4.0999999999999996,13.4,null,1,0]
[null,{"$f":"'Labor Rates'!A73","v":"992K"},{"$f":"SUM(F61:DA61)","v":0},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(B61,EquipmentList,0),4)),0,INDEX(FuelUse,MATCH(B61,EquipmentList,0),4))","v":23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"992K",99831,220089,413,1331.7184999999999,2935.9757,null,110,2,80,null,null,null,null,null,"992K",4.5,14.75,null,2,1]
[null,{"$f":"'Labor Rates'!A74","v":"994K"},0,41.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"994K",240018,529149,910,2934.2950000000001,6469.0990000000002,null,265,4,80,null,null,null,null,null,"994K",5.49,18.829999999999998,null,3,2]
[null,{"$f":"'Labor Rates'!A75","v":"L2350"},0,66,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"L-2350",266622,587000,1050,3385.7249999999999,7464.3450000000003,null,294,4,80,null,null,null,null,null,"L-2350",null,null,null,0,0]
["Shovels",{"$f":"'Labor Rates'!A77","v":"PC2000"},0,37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"PC2000-8",195000,429900,898,2895.6010000000001,6383.7921999999999,null,215,3,80,null,null,null,null,null,"PC2000-8",7.55,24.9,null,3,2]
[null,{"$f":"'Labor Rates'!A78","v":"PC3000"},0,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"PC3000-6",261043.26587578509,575500,1190,3837.1549999999997,8459.5910000000003,null,288,4,80,null,null,null,null,null,"PC3000-6",6.8,22.5,null,3,2]
[null,{"$f":"'Labor Rates'!A79","v":"PC4000"},0,70,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"PC4000-6",396894.62665736221,875000,1691,5452.6295,12021.1499,null,438,6,80,null,null,null,null,null,"PC4000-6",7.98,26.17,null,3,2]
[null,{"$f":"'Labor Rates'!A80","v":"PC5500"},0,119,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"PC5000-6",552069.08583391493,1217100,2736,8822.232,19449.950400000002,null,609,8,80,null,null,null,null,null,"PC5000-6",7.9,25.92,null,3,2]
[null,{"$f":"'Labor Rates'!A81","v":"PC8000"},0,149,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"PC8000-6",771154.9197487788,1700100,3680,11866.16,26160.752,null,850,11,80,null,null,null,null,null,"PC8000-6",9.85,32.33,null,3,2]
[null,{"$f":"'Labor Rates'!A82","v":"EX2500"},0,51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"EX2500-6",249000,549000,1321,4259.5644999999995,9390.8569000000007,null,275,4,80,null,null,null,null,null,"EX2500-6",7.56,24.1,null,3,2]
["Hammers",{"$f":"'Labor Rates'!A84","v":"H120Es (fits 325)"},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"w/ machine",null,"H120Es",1860,4101,null,0,0,null,null,null,null,null,null,null,null,null,"H120Es"]
[null,{"$f":"'Labor Rates'!A85","v":"H160Es (fits 349)"},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"w/ machine",null,"H160Es",3530,7784,null,0,0,null,null,null,null,null,null,null,null,null,"H160Es"]
[null,{"$f":"'Labor Rates'!A86","v":"H180Es (fits 374/390)"},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"w/ machine",null,"H180Es",4340,9570,null,0,0,null,null,null,null,null,null,null,null,null,"H180Es"]
["Shears",{"$f":"'Labor Rates'!A88","v":"S3050 (fits 320/325/330)"},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"w/ machine",null,"S3050",5080,11201,null,0,0,null,null,null,null,null,null,null,null,null,"S340B"]
[null,{"$f":"'Labor Rates'!A89","v":"S3070 (fits 330/349)"},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"w/ machine",null,"S3070",7065,15145,null,0,0,null,null,null,null,null,null,null,null,null,"S365C"]
[null,{"$f":"'Labor Rates'!A90","v":"S3090 (fits 374/390)"},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"w/ machine",null,"S3090",9020,19889,null,0,0,null,null,null,null,null,null,null,null,null,"S385C"]
["Grapples",{"$f":"'Labor Rates'!A92","v":"G315B (fits 320/325)"},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"w/ machine",null,"G315B",1400,3080,null,0,0,null,null,null,null,null,null,null,null,null,"G315B"]
[null,{"$f":"'Labor Rates'!A93","v":"G320B (fits 325/330)"},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"w/ machine",null,"G320B",1875,4125,null,0,0,null,null,null,null,null,null,null,null,null,"G320B"]
[null,{"$f":"'Labor Rates'!A94","v":"G330 (fits 349/374)"},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"w/ machine",null,"G330",2620,5764,null,0,0,null,null,null,null,null,null,null,null,null,"G330"]
["Other Equipment",{"$f":"'Labor Rates'!A96","v":"420F2"},0,4.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"420F2",11000,24251,45,145.10249999999999,319.90050000000002,null,{"$f":"ROUND(EH79/2000,0)","v":12},{"$f":"IF(EM79>80,ROUNDUP(EM79/80,0),1)","v":1},{"$f":"CHOOSE(MATCH(IF(EN79>1,EM79/EN79,EM79),HaulerCap,-1),$EQ$29,$EQ$30,$EQ$31)","v":20},null,null,null,null,null,"420F2",2.3199999999999998,7.58,null,{"$f":"IF($EW79<12,0,CHOOSE(IF($EW79>=16,3,IF($EW79>=14,2,IF($EW79>=12,1))),EY$121,EY$122,EY$123))","v":0},0]
[null,{"$f":"'Labor Rates'!A97","v":"430F2"},0,4.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"430F2",11000,24251,42,135.429,298.57380000000001,null,12,1,20,null,null,null,null,null,"430F2",2.3199999999999998,7.58,null,0,0]
[null,{"$f":"'Labor Rates'!A98","v":"CS54B"},0,3.3499999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"CS54B",10555,23265,64,206.36799999999999,454.96960000000001,null,12,1,20,null,null,null,null,null,"CS54B",2.3199999999999998,7.58,null,0,0]
[null,{"$f":"'Labor Rates'!A99","v":"CS64B"},0,3.3499999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"CS64B",12055,26569,64,206.36799999999999,454.96960000000001,null,13,1,20,null,null,null,null,null,"CS64B",2.3199999999999998,7.58,null,0,0]
[null,{"$f":"'Labor Rates'!A100","v":"CP54B"},0,3.3499999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"CP54B",11135,24539,64,206.36799999999999,454.96960000000001,null,12,1,20,null,null,null,null,null,"CP54B",2.3199999999999998,7.58,null,0,0]
[null,{"$f":"'Labor Rates'!A101","v":"CP68B"},0,3.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"CP68B",14685,32370,64,206.36799999999999,454.96960000000001,null,16,1,20,null,null,null,null,null,"CP68B",2.33,7.67,null,0,0]
[null,{"$f":"'Labor Rates'!A102","v":"Light Truck - 1.5 Ton"},0,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"self mobilized",null,null,{"$f":"EH85*lb2kg","v":2721.558},6000,20,64.489999999999995,142.178]
[null,{"$f":"'Labor Rates'!A103","v":"Supervisor's Truck"},0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"self mobilized",null,null,{"$f":"EH86*lb2kg","v":2267.9650000000001},5000,20,64.489999999999995,142.178]
[null,{"$f":"'Labor Rates'!A104","v":"Flatbed Truck"},0,4.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"self mobilized",null,null,{"$f":"EH87*lb2kg","v":3175.1510000000003},7000,20,64.489999999999995,142.178]
[null,{"$f":"'Labor Rates'!A105","v":"Air Compressor + tools"},0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"towed by truck","Ingersol-Rand","P1.5IU-A9",910,2000,null,0,0,null,null,null,null,null,null,null,null,null,"P1.5IU-A9"]
[null,{"$f":"'Labor Rates'!A106","v":"Welding Equipment"},0,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"towed by truck",null,null,null,null,null,0,0]
[null,{"$f":"'Labor Rates'!A107","v":"Heavy Duty Drill Rig"},0,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"self mobilized",null,null,null,null,null,0,0]
[null,{"$f":"'Labor Rates'!A108","v":"Pump (plugging) Drill Rig"},0,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"self mobilized",null,null,null,null,null,0,0]
[null,{"$f":"'Labor Rates'!A109","v":"Concrete Pump"},0,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"towed by truck","Schwing","SP 500",2948,6500,null,0,0,null,null,null,null,null,null,null,null,null,"SP 500"]
[null,{"$f":"'Labor Rates'!A110","v":"Gas Engine Vibrator"},{"$f":"SUM(F93:DA93)","v":0},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(B93,EquipmentList,0),4)),0,INDEX(FuelUse,MATCH(B93,EquipmentList,0),4))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"towed by truck",null,null,null,null,null,0,{"$f":"EI93*7.1089","v":0}]
[null,{"$f":"'Labor Rates'!A111","v":"Generator 5KW"},0,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(F94:DA94)","v":0},{"$f":"MAX(F94:DA94)","v":0},null,"towed by truck","Honda","EB5000",97,214,null,0,0,null,null,null,null,null,null,null,null,null,"EB5000"]
[null,{"$f":"'Labor Rates'!A112","v":"HDEP Welder (pipe or liner)"},0,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"towed by truck","Ritmo","Delta 630 all terrain",3000,6613.8586794769753,null,0,0,null,null,null,null,null,null,null,null,null,"Delta 630 all terrain"]
[null,{"$f":"'Labor Rates'!A113","v":"5 Ton Crane"},0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"self mobilized","Tadano","TM-ZR500X",19958,44000,null,0,0,null,null,null,null,null,null,null,null,null,"TM-ZR500X",{"$f":"ROUND(EW96*Ft2M,2)","v":2.34},7.67,null,{"$f":"IF($EW96<12,0,CHOOSE(IF($EW96>=16,3,IF($EW96>=14,2,IF($EW96>=12,1))),EY$121,EY$122,EY$123))","v":0},0]
[null,{"$f":"'Labor Rates'!A114","v":"20 Ton Crane"},0,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"self mobilized","Tadano","TM-20110",22680,50000,null,0,0,null,null,null,null,null,null,null,null,null,"TM-20110",2.4300000000000002,7.97,null,0,0]
[null,{"$f":"'Labor Rates'!A115","v":"50 Ton Crane"},0,4.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"self mobilized","Liebherr","Liebherr LTM 1050-3.1",35925,79200,null,0,0,null,null,null,null,null,null,null,null,null,"Liebherr LTM 1050-3.1",2.72,8.93,null,0,0]
[null,{"$f":"'Labor Rates'!A116","v":"120 Ton Crane"},0,5.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"self mobilized","Liebherr","Liebherr LTM 1120/1",60000,132500,null,0,0,null,null,null,null,null,null,null,null,null,"Liebherr LTM 1120/1",3,9.83,null,0,0]
["Trucks",{"$f":"'Labor Rates'!A123","v":"725C2"},0,5.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"725C (Tier 4)",23220,51191,108.8,350.82560000000001,773.44831999999997,null,{"$f":"ROUND(EH100/2000,0)","v":26},{"$f":"IF(EM100>80,ROUNDUP(EM100/80,0),1)","v":1},{"$f":"CHOOSE(MATCH(IF(EN100>1,EM100/EN100,EM100),HaulerCap,-1),$EQ$29,$EQ$30,$EQ$31)","v":50},null,null,null,null,null,"725C (Tier 4)",3.69,12.1,null,1,0]
[null,{"$f":"'Labor Rates'!A124","v":"730C2"},0,5.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"730C (Tier 4)",24100,53131,108.8,350.82560000000001,773.44831999999997,null,27,1,50,null,null,null,null,null,"730C (Tier 4)",3.69,12.1,null,1,0]
[null,{"$f":"'Labor Rates'!A125","v":"735C"},0,6.9499999999999993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"735C",31500,69446,126.8,408.86660000000001,901.40851999999995,null,35,1,50,null,null,null,null,null,"735C",4.18,13.7,null,1,0]
[null,{"$f":"'Labor Rates'!A126","v":"740C"},0,7.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"740C EJ Series",36000,79366,145.30000000000001,468.51985000000002,1032.92317,null,40,1,50,null,null,null,null,null,"740C EJ Series",4.18,13.7,null,1,0]
[null,{"$f":"'Labor Rates'!A127","v":"770G"},0,4.9499999999999993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"770G",71214,157000,140,451.43,995.24599999999998,null,79,1,80,null,null,null,null,null,"770G",4.7699999999999996,15.66,null,2,1]
[null,{"$f":"'Labor Rates'!A128","v":"773G"},0,8.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"773G (Tier 4)",102740,226503,210,677.14499999999998,1492.8690000000001,null,113,2,80,null,null,null,null,null,"773G (Tier 4)",5.67,18.600000000000001,null,3,2]
[null,{"$f":"'Labor Rates'!A129","v":"777G"},0,13.55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"777G (Tier 4)",164654,363000,300,967.35,2132.67,null,182,3,80,null,null,null,null,null,"777G (Tier 4)",6.1,20,null,3,2]
[null,{"$f":"'Labor Rates'!A130","v":"785D"},0,25.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"785D",249476,550000,500,1612.25,3554.4500000000003,null,275,4,80,null,null,null,null,null,"785D",7.07,23.2,null,3,2]
[null,{"$f":"'Labor Rates'!A131","v":"789D"},0,36.85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"789D",324319,715000,550,1773.4749999999999,3909.895,null,358,5,80,null,null,null,null,null,"789D",7.65,25.1,null,3,2]
[null,{"$f":"'Labor Rates'!A132","v":"793F"},0,44.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"793F",386007,851000,1300,4191.8499999999995,9241.57,null,426,6,80,null,null,null,null,null,"793F",8.32,27.3,null,3,2]
[null,{"$f":"'Labor Rates'!A133","v":"797F"},0,67.650000000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"797F",623690,1375000,1000,3224.5,7108.9000000000005,null,688,9,80,null,null,null,null,null,"797F",9.75,32,null,3,2]
[null,{"$f":"'Labor Rates'!A134","v":"613E (5,000 gal)"},0,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,null,46475,102460,null,0,0,null,51,1,80,null,null,null,null,null,"613E (5,000 gal) Water Wagon",2.44,8,null,0,0]
[null,{"$f":"'Labor Rates'!A135","v":"621E (8,000 gal)"},0,10.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,null,51147,114744,null,0,0,null,57,1,80,null,null,null,null,null,"621K (8,000 gal) Water Wagon",3.57,11.58,null,0,0]
[null,{"$f":"'Labor Rates'!A136","v":"777G H2O Truck"},0,13.55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,null,164654,363000,300,967.35,2132.67,null,182,3,80,null,null,null,null,null,"777G H2O Truck",{"$f":"ROUND(EW113*Ft2M,2)","v":6.1},20,null,3,2]
[null,{"$f":"'Labor Rates'!A137","v":"785D H2O Truck"},{"$f":"SUM(F114:DA114)","v":0},25.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,null,249476,550000,500,1612.25,3554.4500000000003,null,275,4,80,null,null,null,null,null,"785D H2O Truck",7.07,23.2,null,3,2]
[null,{"$f":"'Labor Rates'!A138","v":"Dump Truck (10-12 yd3)"},0,5.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"self mobilized","Ledwell","12/14 Yard Tub Dump",31752,70000,null,0,0,null,35,1,50,null,null,null,null,null,"Dump Truck (10-12 yd3)"]
[null,null,{"$f":"SUM(C29:C115)","v":0}]
[null,null,null,null,"Total equipment hours per year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"self mobilized","Ledwell","12/14 Yard Tub Dump",31752,70000,null,0,0,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (20 ton)"]
[null,null,null,null,null,{"$f":"SUM(F30:F116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL30:AL116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR30:BR116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"self mobilized","Ledwell","12/14 Yard Tub Dump",31752,70000,null,{"$f":"EI118*3.2245","v":0},0,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (40 ton)"]
[null,null,null,null,{"$f":"CONCATENATE(\"Total fuel use per year \" & IF(Metric,\"(1000 x L/yr)\",\"(1000 x gal/yr)\"))","v":"Total fuel use per year (1000 x gal/yr)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"self mobilized","Ledwell","12/14 Yard Tub Dump",31752,70000,null,0,0,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (50 ton)"]
[null,null,null,null,null,{"$f":"SUMPRODUCT($D$29:$D$115,F29:F115)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($D$29:$D$115,AL29:AL115)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($D$29:$D$115,BR29:BR115)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"width","2 lanes","4 lanes"]
[null,"Select Equipment to Graph",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,1]
[null,"Total Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,2,1]
[null,null,null,{"$f":"B122& \" hours per year\"","v":"Total Equipment hours per year"},null,{"$f":"IF($B$122=\"Total Equipment\", F118,INDEX(EquipSched,MATCH($B$122,_EquipSchedList,0),F26))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$122=\"Total Equipment\", AL118,INDEX(EquipSched,MATCH($B$122,_EquipSchedList,0),AL26))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$122=\"Total Equipment\", BR118,INDEX(EquipSched,MATCH($B$122,_EquipSchedList,0),BR26))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,3,2]
[]
[null,null,null,{"$f":"CONCATENATE($B$122,\" Fuel Use Per Year \" & IF(Metric,\"(1000 x L/yr)\",\"(1000 x gal/yr)\"))","v":"Total Equipment Fuel Use Per Year (1000 x gal/yr)"},null,{"$f":"IF($B$122=\"Total Equipment\", F120,INDEX(EquipSched,MATCH($B$122,_EquipSchedList,0),F26)*INDEX(EquipFuelUse,MATCH($B$122,EquipmentList,0))/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$122=\"Total Equipment\", AL120,INDEX(EquipSched,MATCH($B$122,_EquipSchedList,0),AL26)*INDEX(EquipFuelUse,MATCH($B$122,EquipmentList,0))/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$122=\"Total Equipment\", BR120,INDEX(EquipSched,MATCH($B$122,_EquipSchedList,0),BR26)*INDEX(EquipFuelUse,MATCH($B$122,EquipmentList,0))/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Maxiumum","Plan Year",1,{"$f":"F185+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,{"$f":"BA185+1","v":49},50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,{"$f":"CG185+1","v":81},82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[null,null,null,"Haul Fleet","Closure Year",{"$f":"C12-ClosureYear1","v":-3},{"$f":"IF(F186+1=0,1,F186+1)","v":-2},-1,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,{"$f":"IF(BA186+1=0,1,BA186+1)","v":46},47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,{"$f":"IF(CG186+1=0,1,CG186+1)","v":78},79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97]
[null,null,{"$f":"(CostType&\" Equipment\")","v":"FA Equipment"},"Size","Calendar Year",{"$f":"$C$12+F185-1","v":2020},{"$f":"F187+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,{"$f":"BA187+1","v":2068},2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,{"$f":"CG187+1","v":2100},2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119]
["Dozers",{"$f":"B29","v":"D6T"},{"$f":"SUM(F188:DA188)","v":0},null,null,{"$f":"ROUNDUP(F29/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL29/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR29/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D6R w/ Winch",0,null,null,{"$f":"ROUNDUP(F30/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL30/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR30/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D7E",0,null,null,{"$f":"ROUNDUP(F31/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL31/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR31/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D8T",0,null,null,{"$f":"ROUNDUP(F32/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL32/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR32/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D9T",0,null,null,{"$f":"ROUNDUP(F33/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL33/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR33/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D10T2",0,null,null,{"$f":"ROUNDUP(F34/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL34/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR34/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D11T",0,null,null,{"$f":"ROUNDUP(F35/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL35/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR35/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"824K",0,null,null,{"$f":"ROUNDUP(F36/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL36/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR36/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"834K",0,null,null,{"$f":"ROUNDUP(F37/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL37/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR37/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"844K",0,null,null,{"$f":"ROUNDUP(F38/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL38/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR38/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"854K",0,null,null,{"$f":"ROUNDUP(F39/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL39/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR39/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Graders","12M2",0,null,null,{"$f":"ROUNDUP(F40/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL40/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR40/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"14M",0,null,null,{"$f":"ROUNDUP(F41/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL41/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR41/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"16M3",0,null,null,{"$f":"ROUNDUP(F42/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL42/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR42/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"24M",0,null,null,{"$f":"ROUNDUP(F43/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL43/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR43/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Excavators","312F",0,null,null,{"$f":"ROUNDUP(F44/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL44/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR44/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"320F",0,null,null,{"$f":"ROUNDUP(F45/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL45/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR45/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"325F",0,null,null,{"$f":"ROUNDUP(F46/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL46/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR46/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"330F",0,null,null,{"$f":"ROUNDUP(F47/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL47/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR47/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"349F",0,null,null,{"$f":"ROUNDUP(F48/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL48/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR48/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"374F",0,null,null,{"$f":"ROUNDUP(F49/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL49/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR49/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"390F",0,null,null,{"$f":"ROUNDUP(F50/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL50/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR50/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Scrapers","631K",0,null,null,{"$f":"ROUNDUP(F51/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL51/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR51/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"637K",0,null,null,{"$f":"ROUNDUP(F52/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL52/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR52/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loaders","926M",0,null,null,{"$f":"ROUNDUP(F53/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL53/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR53/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"930M",0,null,null,{"$f":"ROUNDUP(F54/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL54/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR54/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"950M",0,null,null,{"$f":"ROUNDUP(F55/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL55/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR55/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"966M",0,null,null,{"$f":"ROUNDUP(F56/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL56/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR56/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"972M",0,null,null,{"$f":"ROUNDUP(F57/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL57/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR57/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"980M",0,null,null,{"$f":"ROUNDUP(F58/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL58/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR58/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"988K",0,null,null,{"$f":"ROUNDUP(F59/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL59/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR59/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"990K",0,null,null,{"$f":"ROUNDUP(F60/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL60/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR60/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B61","v":"992K"},{"$f":"SUM(F220:DA220)","v":0},null,null,{"$f":"ROUNDUP(F61/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL61/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR61/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"994K",0,null,null,{"$f":"ROUNDUP(F62/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL62/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR62/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"L2350",0,null,null,{"$f":"ROUNDUP(F63/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL63/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR63/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Shovels","PC2000",0,null,null,{"$f":"ROUNDUP(F64/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL64/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR64/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PC3000",0,null,null,{"$f":"ROUNDUP(F65/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL65/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR65/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PC4000",0,null,null,{"$f":"ROUNDUP(F66/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL66/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR66/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PC5500",0,null,null,{"$f":"ROUNDUP(F67/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL67/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR67/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PC8000",0,null,null,{"$f":"ROUNDUP(F68/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL68/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR68/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EX2500",0,null,null,{"$f":"ROUNDUP(F69/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL69/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR69/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hammers","H120Es (fits 325)",0,null,null,{"$f":"ROUNDUP(F70/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL70/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR70/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H160Es (fits 349)",0,null,null,{"$f":"ROUNDUP(F71/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL71/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR71/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H180Es (fits 374/390)",0,null,null,{"$f":"ROUNDUP(F72/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL72/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR72/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Shears","S3050 (fits 320/325/330)",0,null,null,{"$f":"ROUNDUP(F73/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL73/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR73/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"S3070 (fits 330/349)",0,null,null,{"$f":"ROUNDUP(F74/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL74/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR74/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"S3090 (fits 374/390)",0,null,null,{"$f":"ROUNDUP(F75/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL75/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR75/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Grapples","G315B (fits 320/325)",0,null,null,{"$f":"ROUNDUP(F76/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL76/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR76/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G320B (fits 325/330)",0,null,null,{"$f":"ROUNDUP(F77/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL77/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR77/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G330 (fits 349/374)",0,null,null,{"$f":"ROUNDUP(F78/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL78/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR78/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Equipment","420F2",0,null,null,{"$f":"ROUNDUP(F79/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL79/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR79/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"430F2",0,null,null,{"$f":"ROUNDUP(F80/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL80/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR80/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CS54B",0,null,null,{"$f":"ROUNDUP(F81/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL81/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR81/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CS64B",0,null,null,{"$f":"ROUNDUP(F82/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL82/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR82/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CP54B",0,null,null,{"$f":"ROUNDUP(F83/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL83/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR83/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CP68B",0,null,null,{"$f":"ROUNDUP(F84/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL84/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR84/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Light Truck - 1.5 Ton",0,null,null,{"$f":"ROUNDUP(F85/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL85/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR85/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Supervisor's Truck",0,null,null,{"$f":"ROUNDUP(F86/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL86/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR86/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Flatbed Truck",0,null,null,{"$f":"ROUNDUP(F87/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL87/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR87/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Air Compressor + tools",0,null,null,{"$f":"ROUNDUP(F88/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL88/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR88/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Welding Equipment",0,null,null,{"$f":"ROUNDUP(F89/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL89/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR89/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Heavy Duty Drill Rig",0,null,null,{"$f":"ROUNDUP(F90/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL90/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR90/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pump (plugging) Drill Rig",0,null,null,{"$f":"ROUNDUP(F91/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL91/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR91/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Concrete Pump",0,null,null,{"$f":"ROUNDUP(F92/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL92/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR92/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B93","v":"Gas Engine Vibrator"},{"$f":"SUM(F252:DA252)","v":0},null,null,{"$f":"ROUNDUP(F93/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL93/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR93/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Generator 5KW",0,null,null,{"$f":"ROUNDUP(F94/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL94/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR94/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"HDEP Welder (pipe or liner)",0,null,null,{"$f":"ROUNDUP(F95/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL95/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR95/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5 Ton Crane",0,null,null,{"$f":"ROUNDUP(F96/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL96/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR96/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"20 Ton Crane",0,null,null,{"$f":"ROUNDUP(F97/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL97/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR97/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"50 Ton Crane",0,null,null,{"$f":"ROUNDUP(F98/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL98/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR98/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"120 Ton Crane",0,null,null,{"$f":"ROUNDUP(F99/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL99/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR99/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Trucks","725C2",0,null,null,{"$f":"ROUNDUP(F100/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL100/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR100/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"730C2",0,null,null,{"$f":"ROUNDUP(F101/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL101/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR101/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"735C",0,null,null,{"$f":"ROUNDUP(F102/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL102/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR102/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"740C",0,null,null,{"$f":"ROUNDUP(F103/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL103/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR103/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"770G",0,null,null,{"$f":"ROUNDUP(F104/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL104/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR104/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"773G",0,null,null,{"$f":"ROUNDUP(F105/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL105/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR105/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"777G",0,null,null,{"$f":"ROUNDUP(F106/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL106/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR106/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"785D",0,null,null,{"$f":"ROUNDUP(F107/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL107/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR107/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"789D",0,null,null,{"$f":"ROUNDUP(F108/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL108/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR108/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"793F",0,null,null,{"$f":"ROUNDUP(F109/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL109/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR109/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"797F",0,null,null,{"$f":"ROUNDUP(F110/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL110/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR110/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"613E (5,000 gal)",0,null,null,{"$f":"ROUNDUP(F111/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL111/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR111/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"621E (8,000 gal)",0,null,null,{"$f":"ROUNDUP(F112/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL112/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR112/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"777G H2O Truck",0,null,null,{"$f":"ROUNDUP(F113/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL113/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR113/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"785D H2O Truck",0,null,null,{"$f":"ROUNDUP(F114/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL114/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR114/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Dump Truck (10-12 yd3)",0,null,null,{"$f":"ROUNDUP(F115/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL115/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR115/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(C188:C274)","v":0}]
[null,null,null,null,"Total equipment units per year"]
[null,null,null,null,null,{"$f":"SUM(F188:F274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR188:BR274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Select Equipment to Graph"]
[null,{"$f":"B122","v":"Total Equipment"}]
[null,null,null,null,{"$f":"B279& \" units per year\"","v":"Total Equipment units per year"}]
[null,null,null,null,null,{"$f":"IF($B$279=\"Total Equipment\", F277,INDEX(EquipPieces,MATCH($B$279,_EquipSchedList,0),F185))","v":0},{"$f":"IF($B$279=\"Total Equipment\", G277,INDEX(EquipPieces,MATCH($B$279,_EquipSchedList,0),G185))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$279=\"Total Equipment\", AL277,INDEX(EquipPieces,MATCH($B$279,_EquipSchedList,0),AL185))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$279=\"Total Equipment\", BR277,INDEX(EquipPieces,MATCH($B$279,_EquipSchedList,0),BR185))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Reclamation Quantities","index":37,"n_rows":36,"n_cols":59,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
[]
[{"$f":"\"Reclamation Quantity Summary - \" & CostType","v":"Reclamation Quantity Summary - FA"}]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hole Plugging"]
[null,"Description","Total\nRegrade\nor Haul\nVolume","Total\nRegrade\nor Haul\nCost","Total\nBackfill/Berm\nVolume","Backfill\nCost","Total\nCover\nVolume","Cover\nPlacement\nCost","Total\nGrowth Media\nVolume","Growth Media\nPlacement\nCost","Revegetation\nSurface\nArea","Total\nScarify\nCost","Total\nRevetation\nCost","Geosynthetics","Geosynthetics\nCost","TOTALS","Regrade\nUnit Cost","Backfill or\nBerm Construction\nUnit Cost","Material Haul\nUnit Cost","Cover\nUnit Cost","Growth Media \nUnit Cost","Scarify\nUnit Cost","Revegetation\nUnit Cost","Geosynthetics","\nArea \nUnit Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waste Type","Containment Type","Quanity","Disposal Site","Distance","Average\nDepth of\nHole(1)","Depth to Water"]
[1,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"CurrencySymbol","v":"$"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"CurrencySymbol","v":"$"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"CurrencySymbol","v":"$"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"CurrencySymbol","v":"$"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol&IF(Metric,\"/m3\",\"/CY\")","v":"$/CY"},"$/CY","$/CY","$/CY","$/CY",{"$f":"CurrencySymbol&IF(Metric,\"/ha\",\"/ac\")","v":"$/ac"},{"$f":"CurrencySymbol&IF(Metric,\"/ha\",\"/ac\")","v":"$/ac"},{"$f":"CurrencySymbol&IF(Metric,\"/m2\",\"/ft2\")","v":"$/ft2"},{"$f":"CurrencySymbol&IF(Metric,\"/ha\",\"/acres\")","v":"$/acres"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cy",null,"mi","ft bgs","ft bgs"]
[{"$f":"ROW(A13) - ROW($A$12)","v":1},"Waste Rock Dumps",{"$f":"SUMIF('FA Schedule'!EN29:EN44,\"Regrade\",DumpQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN29:EN44,\"Regrade\",'FA Schedule'!K29:K44)","v":0},null,null,{"$f":"SUMIF('FA Schedule'!EN29:EN44,\"Cover\",DumpQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN29:EN44,\"Cover\",'FA Schedule'!K29:K44)","v":0},{"$f":"SUMIF('FA Schedule'!EN29:EN44,\"GM\",DumpQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN29:EN44,\"GM\",'FA Schedule'!K29:K44)","v":0},{"$f":"SUMIF('FA Schedule'!EN29:EN44,\"Reveg\",DumpQuants)","v":71.099999999999994},{"$f":"SUMIF('FA Schedule'!EN29:EN44,\"Rip\",'FA Schedule'!K29:JN44)","v":0},{"$f":"SUMIF('FA Schedule'!EN29:EN44,\"Reveg\",'FA Schedule'!K29:K44)","v":43211},null,null,{"$f":"IF(D13=\"\",0,D13)+IF(F13=\"\",0,F13)+IF(H13=\"\",0,H13)+IF(J13=\"\",0,J13)+IF(L13=\"\",0,L13)+IF(M13=\"\",0,M13)+IF(O13=\"\",0,O13)","v":43211},{"$f":"IF(OR(D13=\"\",C13=0),\"\",D13/C13)","v":""},"N/A","N/A",{"$f":"IF(OR(H13=\"\",G13=0),\"\",H13/G13)","v":""},{"$f":"IF(OR(J13=\"\",I13=0),\"\",J13/I13)","v":""},{"$f":"IF(OR(L13=\"\",K13=0),\"\",L13/K13)","v":0},{"$f":"IF(OR(M13=\"\",K13=0),\"\",M13/K13)","v":607.74964838255983},"N/A",{"$f":"IF(OR(P13=\"\",K13=0),\"\",P13/K13)","v":607.74964838255983},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K13","v":71.099999999999994},{"$f":"M13","v":43211},{"$f":"IF(ISBLANK(C13),\"\",IF(Metric,ROUND(M3_2_CY*C13,0),C13))","v":0},{"$f":"D13","v":0},{"$f":"IF(Metric,ROUND(M2Ft*G13,0),G13)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*H13,0),H13)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*J13,0),J13)","v":0}]
[2,"Tailings Impoundments",{"$f":"SUMIF('FA Schedule'!EN45:EN54,\"Regrade\",TailsQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN45:EN54,\"Regrade\",'FA Schedule'!K45:K54)","v":0},null,null,{"$f":"SUMIF('FA Schedule'!EN45:EN54,\"Cover\",TailsQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN45:EN54,\"Cover\",'FA Schedule'!K45:K54)","v":0},{"$f":"SUMIF('FA Schedule'!EN45:EN54,\"GM\",TailsQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN45:EN54,\"GM\",'FA Schedule'!K45:K54)","v":0},{"$f":"SUMIF('FA Schedule'!EN45:EN54,\"Reveg\",TailsQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN45:EN54,\"Rip\",'FA Schedule'!K45:JN54)","v":0},{"$f":"SUMIF('FA Schedule'!EN45:EN54,\"Reveg\",'FA Schedule'!K45:K54)","v":0},null,null,0,{"$f":"IF(OR(D14=\"\",C14=0),\"\",D14/C14)","v":""},"N/A","N/A",{"$f":"IF(OR(H14=\"\",G14=0),\"\",H14/G14)","v":""},{"$f":"IF(OR(J14=\"\",I14=0),\"\",J14/I14)","v":""},{"$f":"IF(OR(L14=\"\",K14=0),\"\",L14/K14)","v":""},"","N/A","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K14","v":0},{"$f":"M14","v":0},{"$f":"IF(ISBLANK(C14),\"\",IF(Metric,ROUND(M3_2_CY*C14,0),C14))","v":0},{"$f":"D14","v":0},{"$f":"IF(ISBLANK(G14),\"\",IF(Metric,ROUND(Km2Mi*G14,2),G14))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*H14,0),H14)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*J14,0),J14)","v":0}]
[3,"Heap Leach Pads",{"$f":"SUMIF('FA Schedule'!EN55:EN64,\"Regrade\",HeapQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN55:EN64,\"Regrade\",'FA Schedule'!K55:K64)","v":0},{"$f":"SUMIF('FA Schedule'!EM55:EM64,\"Backfill\",HeapQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EM55:EM64,\"Backfill\",'FA Schedule'!K55:K64)","v":0},{"$f":"SUMIF('FA Schedule'!EN55:EN64,\"Cover\",HeapQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN55:EN64,\"Cover\",'FA Schedule'!K55:K64)","v":0},{"$f":"SUMIF('FA Schedule'!EN55:EN64,\"GM\",HeapQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN55:EN64,\"GM\",'FA Schedule'!K55:K64)","v":0},{"$f":"SUMIF('FA Schedule'!EN55:EN64,\"Reveg\",HeapQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN55:EN64,\"Rip\",'FA Schedule'!K55:JN64)","v":0},{"$f":"SUMIF('FA Schedule'!EN55:EN64,\"Reveg\",'FA Schedule'!K55:K64)","v":0},null,null,0,{"$f":"IF(OR(D15=\"\",C15=0),\"\",D15/C15)","v":""},{"$f":"IF(OR(F15=\"\",E15=0),\"\",F15/E15)","v":""},"N/A",{"$f":"IF(OR(H15=\"\",G15=0),\"\",H15/G15)","v":""},{"$f":"IF(OR(J15=\"\",I15=0),\"\",J15/I15)","v":""},{"$f":"IF(OR(L15=\"\",K15=0),\"\",L15/K15)","v":""},"","N/A","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K15","v":0},{"$f":"M15","v":0},{"$f":"IF(ISBLANK(C15),\"\",IF(Metric,ROUND(M3_2_CY*C15,0),C15))","v":0},{"$f":"D15","v":0},{"$f":"IF(Metric,ROUND(M2Ft*G15,0),G15)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*H15,0),H15)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*J15,0),J15)","v":0}]
[4,"Open Pits",null,null,{"$f":"SUMIF('FA Schedule'!EM65:EM69,\"Backfill\",PitQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EM65:EM69,\"Backfill\",'FA Schedule'!K65:K69)","v":0},null,null,null,null,{"$f":"SUMIF('FA Schedule'!EN65:EN69,\"Reveg\",PitQuants)","v":0},null,{"$f":"SUMIF('FA Schedule'!EN65:EN69,\"Reveg\",'FA Schedule'!K65:K69)","v":0},null,null,0,"N/A",{"$f":"IF(OR(F16=\"\",E16=0),\"\",F16/E16)","v":""},"N/A","N/A","N/A","N/A","","N/A","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K16","v":0},{"$f":"M16","v":0},{"$f":"IF(ISBLANK(C16),\"\",IF(Metric,ROUND(M3_2_CY*C16,0),C16))","v":""},{"$f":"D16","v":0},{"$f":"IF(ISBLANK(G16),\"\",IF(Metric,ROUND(Km2Mi*G16,2),G16))","v":""},{"$f":"IF(Metric,ROUND(M2Ft*H16,0),H16)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*J16,0),J16)","v":0}]
[5,"Quarries & Borrow Pits",{"$f":"SUMIF('FA Schedule'!EN70:EN80,\"Regrade\",QuarryQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN70:EN80,\"Regrade\",'FA Schedule'!K70:K80)","v":0},{"$f":"SUMIF('FA Schedule'!EM70:EM80,\"Backfill\",QuarryQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EM70:EM80,\"Backfill\",'FA Schedule'!K70:K80)","v":0},{"$f":"SUMIF('FA Schedule'!EN70:EN80,\"Cover\",QuarryQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN70:EN80,\"Cover\",'FA Schedule'!K70:K80)","v":0},{"$f":"SUMIF('FA Schedule'!EN70:EN80,\"GM\",QuarryQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN70:EN80,\"GM\",'FA Schedule'!K70:K80)","v":0},{"$f":"SUMIF('FA Schedule'!EN70:EN80,\"Reveg\",QuarryQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN70:EN80,\"Rip\",'FA Schedule'!K70:K80)","v":0},{"$f":"SUMIF('FA Schedule'!EN70:EN80,\"Reveg\",'FA Schedule'!K70:K80)","v":0},null,null,0,{"$f":"IF(OR(D17=\"\",C17=0),\"\",D17/C17)","v":""},{"$f":"IF(OR(F17=\"\",E17=0),\"\",F17/E17)","v":""},"N/A",{"$f":"IF(OR(H17=\"\",G17=0),\"\",H17/G17)","v":""},{"$f":"IF(OR(J17=\"\",I17=0),\"\",J17/I17)","v":""},{"$f":"IF(OR(L17=\"\",K17=0),\"\",L17/K17)","v":""},"","N/A",""]
[6,"Roads",{"$f":"SUMIF('FA Schedule'!EN89:EN95,\"Regrade\",RoadQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN89:EN95,\"Regrade\",'FA Schedule'!K89:K95)","v":0},null,null,null,null,{"$f":"SUMIF('FA Schedule'!EN89:EN95,\"GM\",RoadQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN89:EN95,\"GM\",'FA Schedule'!K89:K95)","v":0},{"$f":"SUMIF('FA Schedule'!EN89:EN95,\"Reveg\",RoadQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN89:EN95,\"Rip\",'FA Schedule'!K89:K95)","v":0},{"$f":"SUMIF('FA Schedule'!EN89:EN95,\"Reveg\",'FA Schedule'!K89:K95)","v":0},null,null,0,{"$f":"IF(OR(D18=\"\",C18=0),\"\",D18/C18)","v":""},"N/A","N/A","N/A","",{"$f":"IF(OR(L18=\"\",K18=0),\"\",L18/K18)","v":""},"","N/A","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K18","v":0},{"$f":"M18","v":0},{"$f":"IF(ISBLANK(C18),\"\",IF(Metric,ROUND(M3_2_CY*C18,0),C18))","v":0},{"$f":"D18","v":0},{"$f":"IF(Metric,ROUND(M2Ft*G18,0),G18)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*H18,0),H18)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*J18,0),J18)","v":0}]
[7,"Ponds",null,null,{"$f":"SUMIF('FA Schedule'!EM96:EM153,\"Backfill\",PondQuants)","v":2227},{"$f":"SUMIF('FA Schedule'!EM96:EM153,\"Backfill\",'FA Schedule'!K96:K153)","v":6266},null,null,{"$f":"SUMIF('FA Schedule'!EN96:EN153,\"GM\",PondQuants)","v":3844},{"$f":"SUMIF('FA Schedule'!EN96:EN153,\"GM\",'FA Schedule'!K96:K153)","v":8954},{"$f":"SUMIF('FA Schedule'!EN96:EN153,\"Reveg\",PondQuants)","v":2.4000000000000004},null,{"$f":"SUMIF('FA Schedule'!EN96:EN153,\"Reveg\",'FA Schedule'!K96:K153)","v":2228},{"$f":"SUMIF('FA Schedule'!EN97:EN153,\"Liner\",'FA Schedule'!EO97:EO153)","v":38},{"$f":"SUMIF('FA Schedule'!EN97:EN153,\"Liner\",'FA Schedule'!K97:K153)","v":8694},26142,"N/A",{"$f":"IF(OR(F19=\"\",E19=0),\"\",F19/E19)","v":2.8136506511001347},"N/A","N/A",2.3293444328824142,"N/A",928.33333333333314,{"$f":"IF(OR(O19=\"\",N19=0),\"\",O19/N19)","v":228.78947368421052},10892.499999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4000000000000004,2228,"",0,{"$f":"IF(Metric,ROUND(M2Ft*G19,0),G19)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*H19,0),H19)","v":0},8954]
[8,"Yards",{"$f":"SUMIF('FA Schedule'!EN154:EN176,\"Regrade\",YardQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN154:EN176,\"Regrade\",'FA Schedule'!K154:K176)","v":0},null,null,{"$f":"SUMIF('FA Schedule'!EN154:EN176,\"Cover\",YardQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN154:EN176,\"Cover\",'FA Schedule'!K154:K176)","v":0},{"$f":"SUMIF('FA Schedule'!EN154:EN176,\"GM\",YardQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN154:EN176,\"GM\",'FA Schedule'!K154:K176)","v":0},{"$f":"SUMIF('FA Schedule'!EN154:EN176,\"Reveg\",YardQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN154:EN176,\"Rip\",'FA Schedule'!K154:K176)","v":0},{"$f":"SUMIF('FA Schedule'!EN154:EN176,\"Reveg\",'FA Schedule'!K154:K176)","v":0},null,null,0,{"$f":"IF(OR(D20=\"\",C20=0),\"\",D20/C20)","v":""},"N/A","N/A",{"$f":"IF(OR(H20=\"\",G20=0),\"\",H20/G20)","v":""},"",{"$f":"IF(OR(L20=\"\",K20=0),\"\",L20/K20)","v":""},"","N/A","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"IF(ISBLANK(G20),\"\",IF(Metric,ROUND(Km2Mi*G20,2),G20))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*H20,0),H20)","v":0},0]
[9,"Landfills",{"$f":"SUMIF('FA Schedule'!EN177:EN185,\"Regrade\",LandfillQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN177:EN185,\"Regrade\",'FA Schedule'!K177:K185)","v":0},null,null,{"$f":"SUMIF('FA Schedule'!EN177:EN185,\"Cover\",LandfillQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN177:EN185,\"Cover\",'FA Schedule'!K177:K185)","v":0},{"$f":"SUMIF('FA Schedule'!EN177:EN185,\"GM\",LandfillQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN177:EN185,\"GM\",'FA Schedule'!K177:K185)","v":0},{"$f":"SUMIF('FA Schedule'!EN177:EN185,\"Reveg\",LandfillQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN177:EN185,\"Rip\",'FA Schedule'!K177:K185)","v":0},{"$f":"SUMIF('FA Schedule'!EN177:EN185,\"Reveg\",'FA Schedule'!K177:K185)","v":0},null,null,0,{"$f":"IF(OR(D21=\"\",C21=0),\"\",D21/C21)","v":""},"N/A","N/A","","","","","N/A","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"IF(ISBLANK(G21),\"\",IF(Metric,ROUND(Km2Mi*G21,2),G21))","v":0},0,0]
[10,"Generic Haulage/Backfill",{"$f":"SUMIF('FA Schedule'!EN186:EN195,\"Haul\",HaulQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN186:EN195,\"Haul\",'FA Schedule'!K186:K195)+SUMIF('FA Schedule'!EN186:EN195,\"Crush\",'FA Schedule'!K186:K195)+SUMIF('FA Schedule'!EN186:EN195,\"Compact\",'FA Schedule'!K186:K195)","v":0},null,null,{"$f":"SUMIF('FA Schedule'!EN186:EN195,\"Cover\",HaulQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN186:EN195,\"Cover\",'FA Schedule'!K186:K195)","v":0},{"$f":"SUMIF('FA Schedule'!EN186:EN195,\"GM\",HaulQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN186:EN195,\"GM\",'FA Schedule'!K186:K195)","v":0},{"$f":"SUMIF('FA Schedule'!EN186:EN195,\"Reveg\",HaulQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN186:EN195,\"Rip\",'FA Schedule'!K186:K195)","v":0},{"$f":"SUMIF('FA Schedule'!EN186:EN195,\"Reveg\",'FA Schedule'!K186:K195)","v":0},null,null,0,"N/A","N/A",{"$f":"IF(OR(D22=\"\",C22=0),\"\",D22/C22)","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"IF(ISBLANK(G22),\"\",IF(Metric,ROUND(Km2Mi*G22,2),G22))","v":0},0,0]
[11,"Buildings",{"$f":"SUMIF('FA Schedule'!EN197:EN261,\"Haul\",BuildingQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN197:EN261,\"Haul\",'FA Schedule'!K197:K261)+SUMIF('FA Schedule'!EN197:EN261,\"Crush\",'FA Schedule'!K197:K261)+SUMIF('FA Schedule'!EN197:EN261,\"Compact\",'FA Schedule'!K197:K261)","v":0},null,null,{"$f":"SUMIF('FA Schedule'!EN197:EN261,\"Cover\",BuildingQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN197:EN261,\"Cover\",'FA Schedule'!K197:K261)","v":0},{"$f":"SUMIF('FA Schedule'!EN197:EN261,\"GM\",BuildingQuants)","v":99},{"$f":"SUMIF('FA Schedule'!EN197:EN261,\"GM\",'FA Schedule'!K197:K261)","v":2686},{"$f":"SUMIF('FA Schedule'!EN197:EN261,\"Reveg\",BuildingQuants)","v":0.30000000000000004},{"$f":"SUMIF('FA Schedule'!EN197:EN261,\"Rip\",'FA Schedule'!K197:K261)","v":477},{"$f":"SUMIF('FA Schedule'!EN197:EN261,\"Reveg\",'FA Schedule'!K197:K261)","v":897},null,null,{"$f":"IF(D23=\"\",0,D23)+IF(F23=\"\",0,F23)+IF(H23=\"\",0,H23)+IF(J23=\"\",0,J23)+IF(L23=\"\",0,L23)+IF(M23=\"\",0,M23)+IF(O23=\"\",0,O23)","v":4060},{"$f":"IF(OR(D23=\"\",C23=0),\"\",D23/C23)","v":""},"N/A","N/A","",27.131313131313131,1589.9999999999998,2989.9999999999995,null,13533.333333333332,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.30000000000000004,897,0,0,{"$f":"IF(Metric,ROUND(M2Ft*G23,0),G23)","v":0},0,2686]
[12,"Diversion Ditches",{"$f":"SUMIF('FA Schedule'!EN263:EN268,\"Regrade\",DiversionQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN263:EN268,\"Regrade\",'FA Schedule'!K263:K268)","v":0},null,null,null,null,null,null,{"$f":"SUMIF('FA Schedule'!EN263:EN268,\"Reveg\",DiversionQuants)","v":0},null,{"$f":"SUMIF('FA Schedule'!EN263:EN268,\"Reveg\",'FA Schedule'!K263:K268)","v":0},{"$f":"SUMIF('FA Schedule'!EN263:EN268,\"Liner\",'FA Schedule'!EO263:EO268)","v":0},{"$f":"SUMIF('FA Schedule'!EN263:EN268,\"Liner\",'FA Schedule'!K263:K268)","v":0},{"$f":"IF(D24=\"\",0,D24)+IF(F24=\"\",0,F24)+IF(H24=\"\",0,H24)+IF(J24=\"\",0,J24)+IF(L24=\"\",0,L24)+IF(M24=\"\",0,M24)+IF(O24=\"\",0,O24)","v":0},{"$f":"IF(OR(D24=\"\",C24=0),\"\",D24/C24)","v":""},null,"N/A","","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"IF(ISBLANK(G24),\"\",IF(Metric,ROUND(Km2Mi*G24,2),G24))","v":""},0,0]
[13,"Sediment Ponds",{"$f":"SUMIF('FA Schedule'!EN270:EN276,\"Regrade\",SedPondQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN270:EN276,\"Regrade\",'FA Schedule'!K270:K276)","v":0},null,null,null,null,{"$f":"SUMIF('FA Schedule'!EN270:EN276,\"GM\",SedPondQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN270:EN276,\"GM\",'FA Schedule'!K270:K276)","v":0},{"$f":"SUMIF('FA Schedule'!EN270:EN276,\"Reveg\",SedPondQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN270:EN276,\"Rip\",'FA Schedule'!K270:K276)","v":0},{"$f":"SUMIF('FA Schedule'!EN270:EN276,\"Reveg\",'FA Schedule'!K270:K276)","v":0},{"$f":"SUMIF('FA Schedule'!EN270:EN276,\"Liner\",'FA Schedule'!EO270:EO276)","v":0},{"$f":"SUMIF('FA Schedule'!EN270:EN276,\"Liner\",'FA Schedule'!K270:K276)","v":0},0,{"$f":"IF(OR(D25=\"\",C25=0),\"\",D25/C25)","v":""},{"$f":"IF(OR(H25=\"\",E25=0),\"\",H25/E25)","v":""},"N/A","","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"IF(Metric,ROUND(M2Ft*G25,0),G25)","v":0},0,0]
[14,"Exploration Roads",{"$f":"SUMIF('FA Schedule'!EN296:EN301,\"Regrade\",ExplRoadQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN296:EN301,\"Regrade\",'FA Schedule'!K296:K301)","v":0},null,null,null,null,{"$f":"SUMIF('FA Schedule'!EN296:EN301,\"GM\",ExplRoadQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN296:EN301,\"GM\",'FA Schedule'!K296:K301)","v":0},{"$f":"SUMIF('FA Schedule'!EN296:EN301,\"Reveg\",ExplRoadQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN296:EN301,\"Rip\",'FA Schedule'!K296:K301)","v":0},{"$f":"SUMIF('FA Schedule'!EN296:EN301,\"Reveg\",'FA Schedule'!K296:K301)","v":0},null,null,0,{"$f":"IF(OR(D26=\"\",C26=0),\"\",D26/C26)","v":""},"N/A","N/A","","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"IF(ISBLANK(G26),\"\",IF(Metric,ROUND(Km2Mi*G26,2),G26))","v":""},0,0]
[15,"Exploration Trenches",{"$f":"SUMIF('FA Schedule'!EN291:EN294,\"Regrade\",TrenchQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN291:EN294,\"Regrade\",'FA Schedule'!K291:K294)","v":0},null,null,null,null,null,null,{"$f":"SUMIF('FA Schedule'!EN291:EN294,\"Reveg\",TrenchQuants)","v":0},null,{"$f":"SUMIF('FA Schedule'!EN291:EN294,\"Reveg\",'FA Schedule'!K291:K294)","v":0},null,null,{"$f":"IF(D27=\"\",0,D27)+IF(F27=\"\",0,F27)+IF(H27=\"\",0,H27)+IF(J27=\"\",0,J27)+IF(L27=\"\",0,L27)+IF(M27=\"\",0,M27)+IF(O27=\"\",0,O27)","v":0},{"$f":"IF(OR(D27=\"\",C27=0),\"\",D27/C27)","v":""},"N/A","N/A","","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"IF(Metric,ROUND(M2Ft*G27,0),G27)","v":0},0,0]
[16,"Adit/Decline Backfilling1",null,null,{"$f":"SUMIF('FA Schedule'!EM81:EM84,\"Backfill\",AditQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EM81:EM84,\"Backfill\",'FA Schedule'!K81:K84)","v":0},null,null,null,null,null,null,null,null,null,0,"N/A",{"$f":"IF(OR(F28=\"\",E28=0),\"\",F28/E28)","v":""},"N/A","N/A","N/A","N/A","N/A",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"",0,{"$f":"IF(Metric,ROUND(M2Ft*G28,0),G28)","v":0},0,0]
[17,"Shaft Backfilling",null,null,{"$f":"SUMIF('FA Schedule'!EM85:EM88,\"Backfill\",ShaftQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EM85:EM88,\"Backfill\",'FA Schedule'!K85:K88)","v":0},null,null,null,null,null,null,null,null,null,0,"N/A",{"$f":"IF(OR(F29=\"\",E29=0),\"\",F29/E29)","v":""},"N/A","N/A","N/A","N/A","N/A",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"",0,{"$f":"IF(ISBLANK(G29),\"\",IF(Metric,ROUND(Km2Mi*G29,2),G29))","v":""},0,0]
[null,"TOTALS",{"$f":"SUM(C13:C29)","v":0},0,{"$f":"SUM(E13:E29)","v":2227},{"$f":"SUM(F13:F29)","v":6266},0,0,3943,11640,{"$f":"ROUND(SUM(K13:K29),2)","v":73.8},{"$f":"SUM(L13:L29)","v":477},{"$f":"SUM(M13:M29)","v":46336},{"$f":"SUM(N13:N29)","v":38},{"$f":"SUM(O13:O29)","v":8694},{"$f":"SUM(P13:P29)","v":73413},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M30","v":46336},{"$f":"IF(ISBLANK(C30),\"\",IF(Metric,ROUND(M3_2_CY*C30,0),C30))","v":0},{"$f":"D30","v":0},{"$f":"IF(ISBLANK(G30),\"\",IF(Metric,ROUND(Km2Mi*G30,2),G30))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*H30,0),H30)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*J30,0),J30)","v":11640}]
[null,"Average Costs",{"$f":"IF(Metric,\"per m3\",\"per CY\")","v":"per CY"},{"$f":"IF(C30=0,\"\",ROUND(D30/C30,2))","v":""},{"$f":"IF(Metric,\"per m3\",\"per CY\")","v":"per CY"},{"$f":"IF(E30=0,\"\",ROUND(F30/E30,2))","v":2.81},{"$f":"IF(Metric,\"per m3\",\"per CY\")","v":"per CY"},{"$f":"IF(G30=0,\"\",ROUND(H30/G30,2))","v":""},{"$f":"IF(Metric,\"per m3\",\"per CY\")","v":"per CY"},{"$f":"IF(I30=0,\"\",ROUND(J30/I30,2))","v":2.95},{"$f":"IF(Metric,\"per Ha\",\"per acre\")","v":"per acre"},{"$f":"IF(K30=0,\"\",ROUND(L30/K30,2))","v":6.46},{"$f":"IF(L30=0,\"\",ROUND(M30/L30,2))","v":97.14},{"$f":"IF(Metric,\"per m3\",\"per CY\")","v":"per CY"},{"$f":"IF(N30=0,\"\",ROUND(O30/N30,2))","v":228.79},{"$f":"IF(K30=0,\"\",ROUND(P30/K30,2))","v":994.76},{"$f":"IF(Metric,\"per Ha\",\"per acre\")","v":"per acre"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,4,0,3281,1640]
[]
[]
[null,"Note:","You must enter closure dates in the Schedule for this sheet to calculate properly"]

{"sheet":"Labor Rates","index":38,"n_rows":209,"n_cols":86,"rows_kept":209,"cut":false,"hidden":false,"merged":[[154,1,154,5],[155,1,155,5],[156,1,156,5],[181,1,181,5],[179,1,179,5],[180,1,180,5],[195,1,195,2],[192,1,192,2],[193,1,193,2],[194,1,194,2],[211,83,211,84],[211,85,211,86],[211,71,211,72],[211,73,211,74],[211,75,211,76],[211,77,211,78],[210,83,210,84],[210,85,210,86],[210,81,210,82],[210,75,210,76],[210,77,210,78],[210,79,210,80],[211,79,211,80],[211,81,211,82],[211,65,211,66],[211,67,211,68],[211,69,211,70],[210,73,210,74],[210,69,210,70],[210,71,210,72],[210,65,210,66],[210,67,210,68],[210,57,210,58],[210,59,210,60],[210,61,210,62],[210,63,210,64],[209,71,209,72],[209,73,209,74],[211,57,211,58],[211,59,211,60],[211,61,211,62],[211,63,211,64],[208,81,208,82],[208,83,208,84],[208,85,208,86],[209,57,209,58],[209,59,209,60],[209,61,209,62],[209,63,209,64],[209,65,209,66],[209,67,209,68],[209,69,209,70],[209,75,209,76],[209,77,209,78],[209,79,209,80],[209,81,209,82],[209,83,209,84],[209,85,209,86],[208,77,208,78],[208,79,208,80],[208,57,208,58],[208,59,208,60],[208,61,208,62],[208,63,208,64],[208,65,208,66],[208,67,208,68],[208,69,208,70],[208,71,208,72],[208,73,208,74],[208,75,208,76],[196,81,196,82],[196,83,196,84],[196,85,196,86],[197,57,197,58],[197,59,197,60],[197,61,197,62],[197,63,197,64],[197,65,197,66],[197,67,197,68],[197,69,197,70],[197,83,197,84],[197,85,197,86],[197,71,197,72],[197,73,197,74],[197,75,197,76],[197,77,197,78],[197,79,197,80],[197,81,197,82],[196,77,196,78],[196,79,196,80],[196,57,196,58],[196,59,196,60],[196,61,196,62],[196,63,196,64],[196,65,196,66],[196,67,196,68],[196,69,196,70],[196,71,196,72],[196,73,196,74],[196,75,196,76],[172,81,172,82],[172,83,172,84],[172,69,172,70],[172,71,172,72],[172,73,172,74],[172,75,172,76],[172,85,172,86],[195,57,195,58],[195,59,195,60],[195,61,195,62],[195,63,195,64],[195,65,195,66],[195,67,195,68],[195,69,195,70],[195,83,195,84],[195,85,195,86],[195,71,195,72],[195,73,195,74],[195,75,195,76],[195,77,195,78],[195,79,195,80],[195,81,195,82],[172,77,172,78],[172,79,172,80],[172,57,172,58],[172,59,172,60],[172,61,172,62],[172,63,172,64],[172,65,172,66],[172,67,172,68],[170,81,170,82],[170,83,170,84],[170,85,170,86],[171,57,171,58],[171,59,171,60],[171,61,171,62],[171,63,171,64],[171,65,171,66],[171,67,171,68],[171,69,171,70],[171,83,171,84],[171,85,171,86],[171,71,171,72],[171,73,171,74],[171,75,171,76],[171,77,171,78],[171,79,171,80],[171,81,171,82],[170,77,170,78],[170,79,170,80],[170,57,170,58],[170,59,170,60],[170,61,170,62],[170,63,170,64],[170,65,170,66],[170,67,170,68],[170,69,170,70],[170,71,170,72],[170,73,170,74],[170,75,170,76],[149,65,149,66],[149,67,149,68],[149,69,149,70],[149,83,149,84],[149,57,149,58],[149,59,149,60],[149,61,149,62],[149,63,149,64],[149,85,149,86],[149,71,149,72],[149,73,149,74],[149,75,149,76],[149,77,149,78],[149,79,149,80],[149,81,149,82],[144,1,144,5],[119,1,119,5],[120,1,120,5],[143,1,143,5],[115,57,115,58],[148,81,148,82],[148,83,148,84],[113,85,113,86],[113,61,113,62],[113,63,113,64],[113,65,113,66],[113,79,113,80],[113,81,113,82],[113,67,113,68],[113,69,113,70],[148,69,148,70],[148,71,148,72],[148,73,148,74],[148,85,148,86],[113,77,113,78],[113,73,113,74],[113,83,113,84],[148,79,148,80],[148,75,148,76],[16,83,16,84],[16,85,16,86],[16,69,16,70],[148,57,148,58],[148,59,148,60],[113,59,113,60],[16,71,16,72],[16,73,16,74],[16,75,16,76],[148,61,148,62],[148,63,148,64],[148,65,148,66],[16,67,16,68],[113,71,113,72],[113,75,113,76],[148,77,148,78],[148,67,148,68],[16,56,17,56],[16,57,16,58],[16,59,16,60],[16,61,16,62],[16,63,16,64],[16,65,16,66],[16,77,16,78],[16,79,16,80],[16,81,16,82]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28, 'Property Information'!C28)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12, 'Property Information'!C12)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor Classification Zones for Selected Project Region"]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 1",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(BE5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH(BE5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":"none"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(BE5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(BE5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},null,"Truck Zone 1",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(BI5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH(BI5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":"none"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(BI5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(BI5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},null,"Laborer Zone 1",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(BM5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH(BM5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":"none"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(BM5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(BM5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 2",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(BE6,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH(BE6,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":"none"},0,null,"Truck Zone 2","none",0,null,"Laborer Zone 2","none",0]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 3","","",null,"Truck Zone 3","","",null,"Laborer Zone 3","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 4","","",null,"Truck Zone 4","","",null,"Laborer Zone 4","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 5","","",null,"Truck Zone 5","","",null,"Laborer Zone 5","",""]
["Color Code Key",null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 6","","",null,"Truck Zone 6","","",null,"Laborer Zone 6","",""]
["User Input - Direct Input",null,"Direct Input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 7","","",null,"Truck Zone 7","","",null,"Laborer Zone 7","",""]
["User Input - Pull Down List",null,"Pull Down Selection"]
["Program Constant (can override)",null,"Alternate Input"]
["Program Calculated Value",null,"Locked Cell - Formula or Reference"]
[]
["ZONE ADJUSTMENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOURLY LABOR RATE TABLE"]
["Cost Basis/Project Region",{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Select Region\",ProjectRegion)","v":"FAI-Contractor Rates New Mexico 2022"},{"$f":"IF(OR(ISBLANK(B17),B17=\"Select Region\"),\"\",RegionDescription)","v":"Rates from EnviroWorks, Strickland and others"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUIPMENT TYPE (1) OR JOB DESCRIPTION","Region 1",null,"Region 2",null,"Region 3",null,"Region 4",null,"Region 5",null,"Region 6",null,"Region 7",null,"Region 8",null,"Region 9",null,"Region 10",null,"Region 11",null,"Region 12",null,"Region 13",null,"Region 14",null,"Region 15"]
["Power Equipment Operators","none",{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"Select Region and Zone\"),\"\",IF(EquipmentZone=\"\",\"Select Zone\",IF(ISNA(VLOOKUP(EquipmentZone,EquipmentZoneRateTable,2,FALSE)),\"Invalid Zone\",VLOOKUP(EquipmentZone,EquipmentZoneRateTable,2,FALSE))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(VLOOKUP(BF17,RegionNames,2,FALSE)),\"\",VLOOKUP(BF17,RegionNames,2,FALSE))","v":"FAI-Contractor Rates Northern Nevada 2022"},null,{"$f":"IF(ISBLANK(VLOOKUP(BH17,RegionNames,2,FALSE)),\"\",VLOOKUP(BH17,RegionNames,2,FALSE))","v":"FAI-Contractor Rates New Mexico 2022"},null,{"$f":"IF(ISBLANK(VLOOKUP(BJ17,RegionNames,2,FALSE)),\"\",VLOOKUP(BJ17,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BL17,RegionNames,2,FALSE)),\"\",VLOOKUP(BL17,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BN17,RegionNames,2,FALSE)),\"\",VLOOKUP(BN17,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BP17,RegionNames,2,FALSE)),\"\",VLOOKUP(BP17,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BR17,RegionNames,2,FALSE)),\"\",VLOOKUP(BR17,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BT17,RegionNames,2,FALSE)),\"\",VLOOKUP(BT17,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BV17,RegionNames,2,FALSE)),\"\",VLOOKUP(BV17,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BX17,RegionNames,2,FALSE)),\"\",VLOOKUP(BX17,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BZ17,RegionNames,2,FALSE)),\"\",VLOOKUP(BZ17,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(CB17,RegionNames,2,FALSE)),\"\",VLOOKUP(CB17,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(CD17,RegionNames,2,FALSE)),\"\",VLOOKUP(CD17,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(CF17,RegionNames,2,FALSE)),\"\",VLOOKUP(CF17,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(CH17,RegionNames,2,FALSE)),\"\",VLOOKUP(CH17,RegionNames,2,FALSE))","v":""}]
["Truck Drivers","none",{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"Select Region and Zone\"),\"\",IF(TruckDriverZone=\"\",\"Select Zone\",IF(ISNA(VLOOKUP(TruckDriverZone,TruckZoneRateTable,2,FALSE)),\"Invalid Zone\",VLOOKUP(TruckDriverZone,TruckZoneRateTable,2,FALSE))))","v":0},{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"   <<<<<<<\",\"\")","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Select Zone for Each Labor Classification\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUIPMENT OPERATORS - Labor Groups and Base Pay Rate ($/hr) (2)"]
["Laborers","none",{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"Select Region and Zone\"),\"\",IF(LaborerZone=\"\",\"Select Zone\",IF(ISNA(VLOOKUP(LaborerZone,LaborerZoneRateTable,2,FALSE)),\"Invalid Zone\",VLOOKUP(LaborerZone,LaborerZoneRateTable,2,FALSE))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A35","v":"Bulldozers"}]
["INDIRECT COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A36","v":"D6T"},null,37.51,null,58.733333333333327]
["Unemployment (%)",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(A22,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(A22,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D6R w/ Winch",null,0,null,58.733333333333327]
["Retirement/SS/Medicare (%)",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(A23,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(A23,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D7E",null,37.51,null,58.733333333333327]
["Workman's Compensation (%)",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(A24,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(A24,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D8T",null,37.51,null,58.733333333333327]
["Other Indirects                                                                          "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D9T",null,37.51,null,58.733333333333327]
[{"$f":"IF(ISBLANK(BE204),\"\",BE204)","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(BE204),ISBLANK(INDEX(AllLaborRates,MATCH(A26,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(A26,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D10T2",null,37.51,null,58.733333333333327]
[{"$f":"IF(ISBLANK(BE205),\"\",BE205)","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(BE205),ISBLANK(INDEX(AllLaborRates,MATCH(A27,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(A27,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D11T",null,37.51,null,58.733333333333327]
[{"$f":"IF(ISBLANK(BE206),\"\",BE206)","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(BE206),ISBLANK(INDEX(AllLaborRates,MATCH(A28,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(A28,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Dozers"]
["Total Other Indirects",{"$f":"SUM(B26:B28)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"824K",null,0,null,58.733333333333327]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"834K",null,0,null,58.733333333333327]
["HOURLY LABOR RATE TABLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"844K",null,0,null,58.733333333333327]
["EQUIPMENT TYPE (1) OR JOB DESCRIPTION","Labor\nGroup","Base Rate ","Zone\nAdjustment","Hourly\nWage","Fringe","Retirement/\nMedicare","Unemployment\nInsurance","Workman's\nCompensation","Other Indirect Costs","Additional User Markups \nto Base Rate†",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A47","v":"854K"},null,0,null,58.733333333333327]
[null,null,{"$f":"CurrencySymbol&\"/hr\"","v":"$/hr"},"$/hr","$/hr","$/hr","$/hr","$/hr","$/hr","$/hr","$/hr","%",{"$f":"CurrencySymbol&\"/hr\"","v":"$/hr"},{"$f":"CurrencySymbol&\"/hr\"","v":"$/hr"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Motor Graders"]
["Equipment Operators (2)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12M2",null,38.369999999999997,null,58.733333333333327]
["Bulldozers"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14M",null,38.369999999999997,null,58.733333333333327]
["D6T",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A36,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A36,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A36,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A36,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":58.733333333333327},{"$f":"IF(OR(C36=\"\",C36=0,NOT(ISNUMBER(C36))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":0},{"$f":"IF(C36=\"\",\"\",SUM(C36:D36))","v":58.733333333333327},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},{"$f":"IF(C36=\"\",\"\",E36*IF(FICA=\"\",0,FICA))","v":0},{"$f":"IF(C36=\"\",\"\",E36*IF(Unemployment=\"\",0,Unemployment))","v":0},{"$f":"IF(C36=\"\",\"\",E36*IF(WorkmansComp=\"\",0,WorkmansComp))","v":0},{"$f":"IF(C36=\"\",\"\",E36*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,2.52E-2,{"$f":"IF(E36=\"\",0,L36*E36)","v":1.4800799999999998},{"$f":"IF(C36=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E36:K36)+M36,2)))","v":60.21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16M3",null,38.369999999999997,null,58.733333333333327]
["D6R w/ Winch","",58.733333333333327,0,{"$f":"IF(C37=\"\",\"\",SUM(C37:D37))","v":58.733333333333327},0,{"$f":"IF(C37=\"\",\"\",E37*IF(FICA=\"\",0,FICA))","v":0},{"$f":"IF(C37=\"\",\"\",E37*IF(Unemployment=\"\",0,Unemployment))","v":0},{"$f":"IF(C37=\"\",\"\",E37*IF(WorkmansComp=\"\",0,WorkmansComp))","v":0},{"$f":"IF(C37=\"\",\"\",E37*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,2.52E-2,{"$f":"IF(E37=\"\",0,L37*E37)","v":1.4800799999999998},60.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"24M",null,null,null,58.733333333333327]
["D7E","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,2.52E-2,1.4800799999999998,60.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Track Excavators"]
["D8T","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,2.52E-2,1.4800799999999998,60.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"312F",null,38.369999999999997,null,58.733333333333327]
["D9T","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,2.52E-2,1.4800799999999998,60.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"320F",null,38.369999999999997,null,58.733333333333327]
["D10T2","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,2.52E-2,1.4800799999999998,60.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"325F",null,38.369999999999997,null,58.733333333333327]
["D11T","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,2.52E-2,1.4800799999999998,60.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"330F",null,38.369999999999997,null,58.733333333333327]
["Wheeled Dozers"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"349F",null,38.369999999999997,null,58.733333333333327]
["824K","",58.733333333333327,{"$f":"IF(OR(C44=\"\",C44=0,NOT(ISNUMBER(C44))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":0},{"$f":"IF(C44=\"\",\"\",SUM(C44:D44))","v":58.733333333333327},0,{"$f":"IF(C44=\"\",\"\",E44*IF(FICA=\"\",0,FICA))","v":0},{"$f":"IF(C44=\"\",\"\",E44*IF(Unemployment=\"\",0,Unemployment))","v":0},{"$f":"IF(C44=\"\",\"\",E44*IF(WorkmansComp=\"\",0,WorkmansComp))","v":0},{"$f":"IF(C44=\"\",\"\",E44*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,2.52E-2,{"$f":"IF(E44=\"\",0,L44*E44)","v":1.4800799999999998},{"$f":"IF(C44=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E44:K44)+M44,2)))","v":60.21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"374F",null,null,null,58.733333333333327]
["834K","",58.733333333333327,{"$f":"IF(OR(C45=\"\",C45=0,NOT(ISNUMBER(C45))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":0},{"$f":"IF(C45=\"\",\"\",SUM(C45:D45))","v":58.733333333333327},0,{"$f":"IF(C45=\"\",\"\",E45*IF(FICA=\"\",0,FICA))","v":0},{"$f":"IF(C45=\"\",\"\",E45*IF(Unemployment=\"\",0,Unemployment))","v":0},{"$f":"IF(C45=\"\",\"\",E45*IF(WorkmansComp=\"\",0,WorkmansComp))","v":0},{"$f":"IF(C45=\"\",\"\",E45*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,2.52E-2,{"$f":"IF(E45=\"\",0,L45*E45)","v":1.4800799999999998},{"$f":"IF(C45=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E45:K45)+M45,2)))","v":60.21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"390F",null,38.369999999999997,null,58.733333333333327]
["844K","",58.733333333333327,{"$f":"IF(OR(C46=\"\",C46=0,NOT(ISNUMBER(C46))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":0},{"$f":"IF(C46=\"\",\"\",SUM(C46:D46))","v":58.733333333333327},0,{"$f":"IF(C46=\"\",\"\",E46*IF(FICA=\"\",0,FICA))","v":0},{"$f":"IF(C46=\"\",\"\",E46*IF(Unemployment=\"\",0,Unemployment))","v":0},{"$f":"IF(C46=\"\",\"\",E46*IF(WorkmansComp=\"\",0,WorkmansComp))","v":0},{"$f":"IF(C46=\"\",\"\",E46*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,2.52E-2,{"$f":"IF(E46=\"\",0,L46*E46)","v":1.4800799999999998},{"$f":"IF(C46=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E46:K46)+M46,2)))","v":60.21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scrapers"]
["854K","",58.733333333333327,{"$f":"IF(OR(C47=\"\",C47=0,NOT(ISNUMBER(C47))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":0},{"$f":"IF(C47=\"\",\"\",SUM(C47:D47))","v":58.733333333333327},0,{"$f":"IF(C47=\"\",\"\",E47*IF(FICA=\"\",0,FICA))","v":0},{"$f":"IF(C47=\"\",\"\",E47*IF(Unemployment=\"\",0,Unemployment))","v":0},{"$f":"IF(C47=\"\",\"\",E47*IF(WorkmansComp=\"\",0,WorkmansComp))","v":0},{"$f":"IF(C47=\"\",\"\",E47*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,2.52E-2,{"$f":"IF(E47=\"\",0,L47*E47)","v":1.4800799999999998},{"$f":"IF(C47=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E47:K47)+M47,2)))","v":60.21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A62","v":"631K"},null,37.51,null,58.733333333333327]
["Motor Graders"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A63","v":"637K"},null,38.369999999999997,null,58.733333333333327]
["12M2",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A49,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A49,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A49,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A49,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":58.733333333333327},{"$f":"IF(OR(C49=\"\",C49=0,NOT(ISNUMBER(C49))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":0},{"$f":"IF(C49=\"\",\"\",SUM(C49:D49))","v":58.733333333333327},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},{"$f":"IF(C49=\"\",\"\",E49*IF(FICA=\"\",0,FICA))","v":0},{"$f":"IF(C49=\"\",\"\",E49*IF(Unemployment=\"\",0,Unemployment))","v":0},{"$f":"IF(C49=\"\",\"\",E49*IF(WorkmansComp=\"\",0,WorkmansComp))","v":0},{"$f":"IF(C49=\"\",\"\",E49*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,2.52E-2,{"$f":"IF(E49=\"\",0,L49*E49)","v":1.4800799999999998},{"$f":"IF(C49=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E49:K49)+M49,2)))","v":60.21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Loaders"]
["14M",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A50,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A50,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A50,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A50,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":58.733333333333327},{"$f":"IF(OR(C50=\"\",C50=0,NOT(ISNUMBER(C50))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":0},{"$f":"IF(C50=\"\",\"\",SUM(C50:D50))","v":58.733333333333327},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},{"$f":"IF(C50=\"\",\"\",E50*IF(FICA=\"\",0,FICA))","v":0},{"$f":"IF(C50=\"\",\"\",E50*IF(Unemployment=\"\",0,Unemployment))","v":0},{"$f":"IF(C50=\"\",\"\",E50*IF(WorkmansComp=\"\",0,WorkmansComp))","v":0},{"$f":"IF(C50=\"\",\"\",E50*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,2.52E-2,{"$f":"IF(E50=\"\",0,L50*E50)","v":1.4800799999999998},{"$f":"IF(C50=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E50:K50)+M50,2)))","v":60.21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"926M",null,37.51,null,58.733333333333327]
["16M3",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A51,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A51,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A51,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A51,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":58.733333333333327},{"$f":"IF(OR(C51=\"\",C51=0,NOT(ISNUMBER(C51))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":0},{"$f":"IF(C51=\"\",\"\",SUM(C51:D51))","v":58.733333333333327},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},{"$f":"IF(C51=\"\",\"\",E51*IF(FICA=\"\",0,FICA))","v":0},{"$f":"IF(C51=\"\",\"\",E51*IF(Unemployment=\"\",0,Unemployment))","v":0},{"$f":"IF(C51=\"\",\"\",E51*IF(WorkmansComp=\"\",0,WorkmansComp))","v":0},{"$f":"IF(C51=\"\",\"\",E51*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,2.52E-2,{"$f":"IF(E51=\"\",0,L51*E51)","v":1.4800799999999998},{"$f":"IF(C51=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E51:K51)+M51,2)))","v":60.21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930M",null,37.51,null,58.733333333333327]
["24M",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A52,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A52,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A52,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A52,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":58.733333333333327},{"$f":"IF(OR(C52=\"\",C52=0,NOT(ISNUMBER(C52))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":0},{"$f":"IF(C52=\"\",\"\",SUM(C52:D52))","v":58.733333333333327},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},{"$f":"IF(C52=\"\",\"\",E52*IF(FICA=\"\",0,FICA))","v":0},{"$f":"IF(C52=\"\",\"\",E52*IF(Unemployment=\"\",0,Unemployment))","v":0},{"$f":"IF(C52=\"\",\"\",E52*IF(WorkmansComp=\"\",0,WorkmansComp))","v":0},{"$f":"IF(C52=\"\",\"\",E52*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,2.52E-2,{"$f":"IF(E52=\"\",0,L52*E52)","v":1.4800799999999998},{"$f":"IF(C52=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E52:K52)+M52,2)))","v":60.21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"950M",null,37.51,null,58.733333333333327]
["Track Excavators"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"966M",null,38.369999999999997,null,58.733333333333327]
["312F",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A54,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A54,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A54,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A54,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":58.733333333333327},{"$f":"IF(OR(C54=\"\",C54=0,NOT(ISNUMBER(C54))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":0},{"$f":"IF(C54=\"\",\"\",SUM(C54:D54))","v":58.733333333333327},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},{"$f":"IF(C54=\"\",\"\",E54*IF(FICA=\"\",0,FICA))","v":0},{"$f":"IF(C54=\"\",\"\",E54*IF(Unemployment=\"\",0,Unemployment))","v":0},{"$f":"IF(C54=\"\",\"\",E54*IF(WorkmansComp=\"\",0,WorkmansComp))","v":0},{"$f":"IF(C54=\"\",\"\",E54*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,2.52E-2,{"$f":"IF(E54=\"\",0,L54*E54)","v":1.4800799999999998},{"$f":"IF(C54=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E54:K54)+M54,2)))","v":60.21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"972M",null,38.369999999999997,null,58.733333333333327]
["320F","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,2.52E-2,1.4800799999999998,60.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"980M",null,38.369999999999997,null,58.733333333333327]
["325F","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,2.52E-2,1.4800799999999998,60.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"988K",null,38.369999999999997,null,58.733333333333327]
["330F","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,2.52E-2,1.4800799999999998,60.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"990K",null,0,null,58.733333333333327]
["349F","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,2.52E-2,1.4800799999999998,60.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"992K",null,38.369999999999997,null,58.733333333333327]
["374F","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,2.52E-2,1.4800799999999998,60.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"994K",null,0,null,58.733333333333327]
["390F","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,2.52E-2,1.4800799999999998,60.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L2350",null,0,null,58.733333333333327]
["Scrapers"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shovels"]
["631K",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A62,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A62,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A62,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A62,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":58.733333333333327},{"$f":"IF(OR(C62=\"\",C62=0,NOT(ISNUMBER(C62))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":0},{"$f":"IF(C62=\"\",\"\",SUM(C62:D62))","v":58.733333333333327},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},{"$f":"IF(C62=\"\",\"\",E62*IF(FICA=\"\",0,FICA))","v":0},{"$f":"IF(C62=\"\",\"\",E62*IF(Unemployment=\"\",0,Unemployment))","v":0},{"$f":"IF(C62=\"\",\"\",E62*IF(WorkmansComp=\"\",0,WorkmansComp))","v":0},{"$f":"IF(C62=\"\",\"\",E62*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,2.52E-2,{"$f":"IF(E62=\"\",0,L62*E62)","v":1.4800799999999998},{"$f":"IF(C62=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E62:K62)+M62,2)))","v":60.21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC2000",null,0,null,58.733333333333327]
["637K",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A63,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A63,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A63,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A63,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":58.733333333333327},{"$f":"IF(OR(C63=\"\",C63=0,NOT(ISNUMBER(C63))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":0},{"$f":"IF(C63=\"\",\"\",SUM(C63:D63))","v":58.733333333333327},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},{"$f":"IF(C63=\"\",\"\",E63*IF(FICA=\"\",0,FICA))","v":0},{"$f":"IF(C63=\"\",\"\",E63*IF(Unemployment=\"\",0,Unemployment))","v":0},{"$f":"IF(C63=\"\",\"\",E63*IF(WorkmansComp=\"\",0,WorkmansComp))","v":0},{"$f":"IF(C63=\"\",\"\",E63*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,2.52E-2,{"$f":"IF(E63=\"\",0,L63*E63)","v":1.4800799999999998},{"$f":"IF(C63=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E63:K63)+M63,2)))","v":60.21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC3000",null,0,null,58.733333333333327]
["Wheeled Loaders"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC4000",null,0,null,58.733333333333327]
["926M",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A65,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A65,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A65,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A65,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":58.733333333333327},{"$f":"IF(OR(C65=\"\",C65=0,NOT(ISNUMBER(C65))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":0},{"$f":"IF(C65=\"\",\"\",SUM(C65:D65))","v":58.733333333333327},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},{"$f":"IF(C65=\"\",\"\",E65*IF(FICA=\"\",0,FICA))","v":0},{"$f":"IF(C65=\"\",\"\",E65*IF(Unemployment=\"\",0,Unemployment))","v":0},{"$f":"IF(C65=\"\",\"\",E65*IF(WorkmansComp=\"\",0,WorkmansComp))","v":0},{"$f":"IF(C65=\"\",\"\",E65*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,2.52E-2,{"$f":"IF(E65=\"\",0,L65*E65)","v":1.4800799999999998},{"$f":"IF(C65=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E65:K65)+M65,2)))","v":60.21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC5500",null,0,null,58.733333333333327]
["930M","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,2.52E-2,1.4800799999999998,60.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC8000",null,0,null,58.733333333333327]
["950M","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,2.52E-2,1.4800799999999998,60.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EX2500",null,0,null,58.733333333333327]
["966M","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,2.52E-2,1.4800799999999998,60.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A83","v":"Hydraulic Hammers"}]
["972M","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,2.52E-2,1.4800799999999998,60.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H120Es (fits 325)"]
["980M","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,2.52E-2,1.4800799999999998,60.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H160Es (fits 349)"]
["988K",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A71,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A71,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,2.52E-2,1.4800799999999998,60.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H180Es (fits 374/390)"]
["990K","",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A72,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A72,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":58.733333333333327},0,{"$f":"IF(C72=\"\",\"\",SUM(C72:D72))","v":58.733333333333327},0,{"$f":"IF(C72=\"\",\"\",E72*IF(FICA=\"\",0,FICA))","v":0},{"$f":"IF(C72=\"\",\"\",E72*IF(Unemployment=\"\",0,Unemployment))","v":0},{"$f":"IF(C72=\"\",\"\",E72*IF(WorkmansComp=\"\",0,WorkmansComp))","v":0},{"$f":"IF(C72=\"\",\"\",E72*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,2.52E-2,{"$f":"IF(E72=\"\",0,L72*E72)","v":1.4800799999999998},60.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Shears"]
["992K","",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A73,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A73,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":58.733333333333327},0,58.733333333333327,0,0,0,0,0,null,2.52E-2,1.4800799999999998,60.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3050 (fits 320/325/330)"]
["994K","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,2.52E-2,1.4800799999999998,60.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3070 (fits 330/349)"]
["L2350","",58.733333333333327,0,{"$f":"IF(C75=\"\",\"\",SUM(C75:D75))","v":58.733333333333327},0,{"$f":"IF(C75=\"\",\"\",E75*IF(FICA=\"\",0,FICA))","v":0},{"$f":"IF(C75=\"\",\"\",E75*IF(Unemployment=\"\",0,Unemployment))","v":0},{"$f":"IF(C75=\"\",\"\",E75*IF(WorkmansComp=\"\",0,WorkmansComp))","v":0},{"$f":"IF(C75=\"\",\"\",E75*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,2.52E-2,{"$f":"IF(E75=\"\",0,L75*E75)","v":1.4800799999999998},60.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3090 (fits 374/390)"]
["Shovels/Excavators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Grapples"]
["PC2000","",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A77,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A77,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":58.733333333333327},{"$f":"IF(OR(C77=\"\",C77=0,NOT(ISNUMBER(C77))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":0},{"$f":"IF(C77=\"\",\"\",SUM(C77:D77))","v":58.733333333333327},0,{"$f":"IF(C77=\"\",\"\",E77*IF(FICA=\"\",0,FICA))","v":0},{"$f":"IF(C77=\"\",\"\",E77*IF(Unemployment=\"\",0,Unemployment))","v":0},{"$f":"IF(C77=\"\",\"\",E77*IF(WorkmansComp=\"\",0,WorkmansComp))","v":0},{"$f":"IF(C77=\"\",\"\",E77*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,2.52E-2,{"$f":"IF(E77=\"\",0,L77*E77)","v":1.4800799999999998},{"$f":"IF(C77=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E77:K77)+M77,2)))","v":60.21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G315B (fits 320/325)"]
["PC3000","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,2.52E-2,1.4800799999999998,60.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G320B (fits 325/330)"]
["PC4000","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,2.52E-2,1.4800799999999998,60.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G330 (fits 349/374)"]
["PC5500","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,2.52E-2,1.4800799999999998,60.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Equipment"]
["PC8000","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,2.52E-2,1.4800799999999998,60.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"420F2",null,38.369999999999997,null,58.733333333333327]
["EX2500","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,2.52E-2,1.4800799999999998,60.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"430F2",null,38.369999999999997,null,58.733333333333327]
["Hydraulic Hammers"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS54B",null,36.92,null,58.733333333333327]
["H120Es (fits 325)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS64B"]
["H160Es (fits 349)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CP54B"]
["H180Es (fits 374/390)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CP68B"]
["Demolition Shears"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A102","v":"Light Truck - 1.5 Ton"}]
["S3050 (fits 320/325/330)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supervisor's Truck"]
["S3070 (fits 330/349)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flatbed Truck"]
["S3090 (fits 374/390)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Air Compressor + tools",null,35.46,null,58.733333333333327]
["Demolition Grapples"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welding Equipment",null,38.369999999999997,null,58.733333333333327]
["G315B (fits 320/325)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heavy Duty Drill Rig",null,37.51,null,58.733333333333327]
["G320B (fits 325/330)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump (plugging) Drill Rig",null,37.51,null,58.733333333333327]
["G330 (fits 349/374)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Concrete Pump"]
["Other Equipment"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Engine Vibrator",null,36.92,null,58.733333333333327]
["420F2",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A96,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A96,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A96,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A96,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":58.733333333333327},{"$f":"IF(OR(C96=\"\",C96=0,NOT(ISNUMBER(C96))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":0},{"$f":"IF(C96=\"\",\"\",SUM(C96:D96))","v":58.733333333333327},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},{"$f":"IF(C96=\"\",\"\",E96*IF(FICA=\"\",0,FICA))","v":0},{"$f":"IF(C96=\"\",\"\",E96*IF(Unemployment=\"\",0,Unemployment))","v":0},{"$f":"IF(C96=\"\",\"\",E96*IF(WorkmansComp=\"\",0,WorkmansComp))","v":0},{"$f":"IF(C96=\"\",\"\",E96*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,2.52E-2,{"$f":"IF(E96=\"\",0,L96*E96)","v":1.4800799999999998},{"$f":"IF(C96=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E96:K96)+M96,2)))","v":60.21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator 5KW"]
["430F2","",58.733333333333327,0,58.733333333333327,0,0,0,0,{"$f":"IF(C97=\"\",\"\",E97*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,2.52E-2,1.4800799999999998,60.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HDEP Welder (pipe or liner)"]
["CS54B","",58.733333333333327,0,58.733333333333327,0,0,0,0,{"$f":"IF(C98=\"\",\"\",E98*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,2.52E-2,1.4800799999999998,60.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"4.5\",\"5\")&\" Ton Crane\"","v":"5 Ton Crane"},null,38.369999999999997,null,58.733333333333327]
["CS64B","","","","",0,"","","",{"$f":"IF(C99=\"\",\"\",E99*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":""},null,2.52E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"18\",\"20\")&\" Ton Crane\"","v":"20 Ton Crane"},null,38.369999999999997,null,58.733333333333327]
["CP54B","","","","",0,"","","",{"$f":"IF(C100=\"\",\"\",E100*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":""},null,2.52E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"45\",\"50\")&\" Ton Crane\"","v":"50 Ton Crane"},null,38.369999999999997,null,58.733333333333327]
["CP68B","","","","",0,"","","",{"$f":"IF(C101=\"\",\"\",E101*TotalOtherIndirectLabor)","v":""},null,2.52E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"110\",\"120\")&\" Ton Crane\"","v":"120 Ton Crane"},null,null,null,58.733333333333327]
["Light Truck - 1.5 Ton","","","",{"$f":"IF(C102=\"\",\"\",SUM(C102:D102))","v":""},0,"","","","",null,2.52E-2,0,{"$f":"IF(C102=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E102:K102)+M102,2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fringe Benefits"]
["Supervisor's Truck","","","","",0,"","","","",null,2.52E-2,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equip Op Fringe Benefits ($/hr)",null,24.8,null,0]
["Flatbed Truck","","","","",0,"","","","",null,2.52E-2,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zone and Area Adjustments (3)"]
["Air Compressor + tools","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,2.52E-2,{"$f":"IF(E105=\"\",0,L105*E105)","v":1.4800799999999998},60.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 1","none",0,"none",0]
["Welding Equipment","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,2.52E-2,1.4800799999999998,60.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 2","none",0,"none",0]
["Heavy Duty Drill Rig","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,2.52E-2,1.4800799999999998,60.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 3"]
["Pump (plugging) Drill Rig","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,2.52E-2,1.4800799999999998,60.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 4"]
["Concrete Pump","","","","",0,"","","","",null,2.52E-2,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 5"]
["Gas Engine Vibrator","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,2.52E-2,1.4800799999999998,{"$f":"IF(C110=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E110:K110)+M110,2)))","v":60.21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 6"]
["Generator 5KW","","","","",0,"","","","",null,2.52E-2,{"$f":"IF(E111=\"\",0,L111*E111)","v":0},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 7"]
["HDEP Welder (pipe or liner)","","","","",0,"","","","",null,2.52E-2,0,""]
[{"$f":"IF(Metric,\"4.5\",\"5\")&\" Ton Crane\"","v":"5 Ton Crane"},"",58.733333333333327,0,{"$f":"IF(C113=\"\",\"\",SUM(C113:D113))","v":58.733333333333327},0,0,0,0,{"$f":"IF(C113=\"\",\"\",E113*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,2.52E-2,1.4800799999999998,{"$f":"IF(C113=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E113:K113)+M113,2)))","v":60.21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
[{"$f":"IF(Metric,\"18\",\"20\")&\" Ton Crane\"","v":"20 Ton Crane"},"",58.733333333333327,0,{"$f":"IF(C114=\"\",\"\",SUM(C114:D114))","v":58.733333333333327},0,0,0,0,{"$f":"IF(C114=\"\",\"\",E114*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,2.52E-2,1.4800799999999998,{"$f":"IF(C114=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E114:K114)+M114,2)))","v":60.21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) Equipment Type: ","Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent"]
[{"$f":"IF(Metric,\"45\",\"50\")&\" Ton Crane\"","v":"50 Ton Crane"},"",58.733333333333327,0,{"$f":"IF(C115=\"\",\"\",SUM(C115:D115))","v":58.733333333333327},0,0,0,0,{"$f":"IF(C115=\"\",\"\",E115*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,2.52E-2,1.4800799999999998,{"$f":"IF(C115=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E115:K115)+M115,2)))","v":60.21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(2) Equipment Operator Source: "]
[{"$f":"IF(Metric,\"110\",\"120\")&\" Ton Crane\"","v":"120 Ton Crane"},"",58.733333333333327,0,{"$f":"IF(C116=\"\",\"\",SUM(C116:D116))","v":58.733333333333327},0,0,0,0,{"$f":"IF(C116=\"\",\"\",E116*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,2.52E-2,1.4800799999999998,{"$f":"IF(C116=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E116:K116)+M116,2)))","v":60.21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(3) Zone Basis: "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRUCK DRIVERS - Labor Groups and Base Pay Rate ($/hr) (4)"]
["NOTES:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A123","v":"725C2"},null,31.5,null,50.666666666666664]
["(1) Equipment Type: ","Catepillar model or equivalent, LeTourneau",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"730C2",null,31.5,null,50.666666666666664]
["(2) Equipment Operator Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A120,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A120,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"735C",null,31.5,null,50.666666666666664]
["(3) Zone Basis: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A121,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A121,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"740C",null,31.5,null,50.666666666666664]
["Truck Drivers (4)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"770G",null,31.5,null,50.666666666666664]
["725C2",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A123,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A123,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A123,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A123,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":50.666666666666664},{"$f":"IF(OR(C123=\"\",C123=0,NOT(ISNUMBER(C123))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",TruckDriverZone=\"\"),\"Select Zone\",TruckZoneRate))","v":0},{"$f":"IF(C123=\"\",\"\",SUM(C123:D123))","v":50.666666666666664},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Truck Driver Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Truck Driver Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},{"$f":"IF(C123=\"\",\"\",E123*IF(FICA=\"\",0,FICA))","v":0},{"$f":"IF(C123=\"\",\"\",E123*IF(Unemployment=\"\",0,Unemployment))","v":0},{"$f":"IF(C123=\"\",\"\",E123*IF(WorkmansComp=\"\",0,WorkmansComp))","v":0},{"$f":"IF(C123=\"\",\"\",E123*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,2.52E-2,{"$f":"IF(E123=\"\",0,L123*E123)","v":1.2767999999999999},{"$f":"IF(C123=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E123:K123)+M123,2)))","v":51.94},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"773G",null,31.5,null,50.666666666666664]
["730C2","",50.666666666666664,0,{"$f":"IF(C124=\"\",\"\",SUM(C124:D124))","v":50.666666666666664},0,{"$f":"IF(C124=\"\",\"\",E124*IF(FICA=\"\",0,FICA))","v":0},{"$f":"IF(C124=\"\",\"\",E124*IF(Unemployment=\"\",0,Unemployment))","v":0},{"$f":"IF(C124=\"\",\"\",E124*IF(WorkmansComp=\"\",0,WorkmansComp))","v":0},{"$f":"IF(C124=\"\",\"\",E124*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,2.52E-2,{"$f":"IF(E124=\"\",0,L124*E124)","v":1.2767999999999999},51.94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777G",null,31.5,null,50.666666666666664]
["735C","",50.666666666666664,0,50.666666666666664,0,0,0,0,0,null,2.52E-2,1.2767999999999999,51.94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"785D",null,31.5,null,50.666666666666664]
["740C","",50.666666666666664,0,50.666666666666664,0,0,0,0,0,null,2.52E-2,1.2767999999999999,51.94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"789D",null,31.5,null,50.666666666666664]
["770G","",50.666666666666664,0,50.666666666666664,0,0,0,0,0,null,2.52E-2,1.2767999999999999,51.94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A132","v":"793F"},null,31.5,null,50.666666666666664]
["773G","",50.666666666666664,0,{"$f":"IF(C128=\"\",\"\",SUM(C128:D128))","v":50.666666666666664},0,{"$f":"IF(C128=\"\",\"\",E128*IF(FICA=\"\",0,FICA))","v":0},{"$f":"IF(C128=\"\",\"\",E128*IF(Unemployment=\"\",0,Unemployment))","v":0},{"$f":"IF(C128=\"\",\"\",E128*IF(WorkmansComp=\"\",0,WorkmansComp))","v":0},{"$f":"IF(C128=\"\",\"\",E128*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,2.52E-2,{"$f":"IF(E128=\"\",0,L128*E128)","v":1.2767999999999999},51.94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"797F",null,31.5,null,50.666666666666664]
["777G","",50.666666666666664,0,50.666666666666664,0,0,0,0,0,null,2.52E-2,1.2767999999999999,51.94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"613E (5,000 gal)",null,31.5,null,50.666666666666664]
["785D","",50.666666666666664,0,50.666666666666664,0,0,0,0,0,null,2.52E-2,1.2767999999999999,51.94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"621E (8,000 gal)",null,31.5,null,50.666666666666664]
["789D","",50.666666666666664,{"$f":"IF(OR(C131=\"\",C131=0,NOT(ISNUMBER(C131))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",TruckDriverZone=\"\"),\"Select Zone\",TruckZoneRate))","v":0},{"$f":"IF(C131=\"\",\"\",SUM(C131:D131))","v":50.666666666666664},0,{"$f":"IF(C131=\"\",\"\",E131*IF(FICA=\"\",0,FICA))","v":0},{"$f":"IF(C131=\"\",\"\",E131*IF(Unemployment=\"\",0,Unemployment))","v":0},{"$f":"IF(C131=\"\",\"\",E131*IF(WorkmansComp=\"\",0,WorkmansComp))","v":0},{"$f":"IF(C131=\"\",\"\",E131*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,2.52E-2,{"$f":"IF(E131=\"\",0,L131*E131)","v":1.2767999999999999},51.94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777G H2O Truck",null,31.5,null,50.666666666666664]
["793F","",50.666666666666664,0,{"$f":"IF(C132=\"\",\"\",SUM(C132:D132))","v":50.666666666666664},0,{"$f":"IF(C132=\"\",\"\",E132*IF(FICA=\"\",0,FICA))","v":0},{"$f":"IF(C132=\"\",\"\",E132*IF(Unemployment=\"\",0,Unemployment))","v":0},{"$f":"IF(C132=\"\",\"\",E132*IF(WorkmansComp=\"\",0,WorkmansComp))","v":0},{"$f":"IF(C132=\"\",\"\",E132*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,2.52E-2,{"$f":"IF(E132=\"\",0,L132*E132)","v":1.2767999999999999},51.94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"785D H2O Truck",null,31.5,null,50.666666666666664]
["797F","",50.666666666666664,0,{"$f":"IF(C133=\"\",\"\",SUM(C133:D133))","v":50.666666666666664},0,{"$f":"IF(C133=\"\",\"\",E133*IF(FICA=\"\",0,FICA))","v":0},{"$f":"IF(C133=\"\",\"\",E133*IF(Unemployment=\"\",0,Unemployment))","v":0},{"$f":"IF(C133=\"\",\"\",E133*IF(WorkmansComp=\"\",0,WorkmansComp))","v":0},{"$f":"IF(C133=\"\",\"\",E133*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,2.52E-2,{"$f":"IF(E133=\"\",0,L133*E133)","v":1.2767999999999999},51.94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Truck (10-12 yd3)",null,31.5,null,50.666666666666664]
["613E (5,000 gal)","",50.666666666666664,0,50.666666666666664,0,0,0,0,0,null,2.52E-2,1.2767999999999999,51.94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (20 ton)",null,31.5,null,50.666666666666664]
["621E (8,000 gal)","",50.666666666666664,0,50.666666666666664,0,0,0,0,0,null,2.52E-2,1.2767999999999999,51.94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (50 ton)",null,31.5,null,50.666666666666664]
["777G H2O Truck","",50.666666666666664,0,50.666666666666664,0,0,0,0,0,null,2.52E-2,1.2767999999999999,51.94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (80 ton)",null,31.5,null,50.666666666666664]
["785D H2O Truck","",50.666666666666664,0,50.666666666666664,0,0,0,0,0,null,2.52E-2,1.2767999999999999,51.94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fringe Benefits"]
[{"$f":"\"Dump Truck (10-12 \"&IF(Metric,\"m3\",\"yd3\")&\")\"","v":"Dump Truck (10-12 yd3)"},"",50.666666666666664,{"$f":"IF(OR(C138=\"\",C138=0,NOT(ISNUMBER(C138))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",TruckDriverZone=\"\"),\"Select Zone\",TruckZoneRate))","v":0},{"$f":"IF(C138=\"\",\"\",SUM(C138:D138))","v":50.666666666666664},0,{"$f":"IF(C138=\"\",\"\",E138*IF(FICA=\"\",0,FICA))","v":0},{"$f":"IF(C138=\"\",\"\",E138*IF(Unemployment=\"\",0,Unemployment))","v":0},{"$f":"IF(C138=\"\",\"\",E138*IF(WorkmansComp=\"\",0,WorkmansComp))","v":0},{"$f":"IF(C138=\"\",\"\",E138*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,2.52E-2,{"$f":"IF(E138=\"\",0,L138*E138)","v":1.2767999999999999},51.94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Driver Fringe Benefits ($/hr)",null,4.16,null,0]
[{"$f":"\"Tractor/Trailer (\"&IF(Metric,\"18\",\"20\")&\" ton)\"","v":"Tractor/Trailer (20 ton)"},"",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A139,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A139,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":50.666666666666664},0,{"$f":"IF(C139=\"\",\"\",SUM(C139:D139))","v":50.666666666666664},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Truck Driver Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Truck Driver Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},0,0,0,0,null,2.52E-2,1.2767999999999999,51.94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zone and Area Adjustments (5)"]
[{"$f":"\"Tractor/Trailer (\"&IF(Metric,\"45\",\"50\")&\" ton)\"","v":"Tractor/Trailer (50 ton)"},"",50.666666666666664,0,50.666666666666664,0,0,0,0,0,null,2.52E-2,1.2767999999999999,51.94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Zone 1","none",0,"none",0]
[{"$f":"\"Tractor/Trailer (\"&IF(Metric,\"75\",\"80\")&\" ton)\"","v":"Tractor/Trailer (80 ton)"},"",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A141,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A141,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":50.666666666666664},0,50.666666666666664,0,0,0,0,0,null,2.52E-2,1.2767999999999999,51.94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Zone 2","none",0,"none",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Zone 3"]
["NOTES:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Zone 4"]
["(4) Truck Driver Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A144,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A144,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Zone 5"]
["(5) Zone Basis: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A145,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A145,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Zone 6"]
["Laborers (6,7)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Zone 7"]
["General Laborer",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A147,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A147,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A147,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A147,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":42.699999999999996},{"$f":"IF(OR(C147=\"\",C147=0,NOT(ISNUMBER(C147))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",LaborerZone=\"\"),\"Select Zone\",LaborZoneRate))","v":0},{"$f":"IF(C147=\"\",\"\",SUM(C147:D147))","v":42.699999999999996},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},{"$f":"IF(C147=\"\",\"\",E147*IF(FICA=\"\",0,FICA))","v":0},{"$f":"IF(C147=\"\",\"\",E147*IF(Unemployment=\"\",0,Unemployment))","v":0},{"$f":"IF(C147=\"\",\"\",E147*IF(WorkmansComp=\"\",0,WorkmansComp))","v":0},{"$f":"IF(C147=\"\",\"\",E147*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,2.52E-2,{"$f":"IF(E147=\"\",0,L147*E147)","v":1.0760399999999999},{"$f":"IF(C147=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E147:K147)+M147,2)))","v":43.78}]
["Skilled Laborer","",42.699999999999996,0,42.699999999999996,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},0,0,0,0,null,2.52E-2,1.0760399999999999,43.78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
["Driller's Helper","",42.699999999999996,0,42.699999999999996,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},0,0,0,0,null,2.52E-2,1.0760399999999999,43.78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(4) Truck Driver Source: "]
["Rodmen (reinforcing concrete)","",42.699999999999996,0,42.699999999999996,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},0,0,0,0,null,2.52E-2,1.0760399999999999,43.78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(5) Zone Basis: "]
["Cement finisher","",42.699999999999996,0,42.699999999999996,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},0,0,0,0,null,2.52E-2,1.0760399999999999,43.78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LABORERS - Labor Groups and Base Pay Rate ($/hr) (6,7)"]
["Carpenter","",42.699999999999996,0,42.699999999999996,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Carpenter Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},0,0,0,0,null,2.52E-2,1.0760399999999999,43.78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Laborer",null,28.55,null,42.699999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Skilled Laborer",null,29.05,null,42.699999999999996]
["NOTES:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Driller's Helper",null,28.8,null,42.699999999999996]
["(6) Laborer Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A155,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A155,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rodmen (reinforcing concrete)",null,28.55,null,42.699999999999996]
["(7) Carpenter Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A156,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A156,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cement finisher",null,28.8,null,42.699999999999996]
["(8) Zone Basis: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A157,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A157,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carpenter",null,33.630000000000003,null,42.699999999999996]
["Project Management and Technical Labor (9)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fringe Benefits"]
["Project Manager",null,{"$f":"IF(OR(ISBLANK(ProjectRegion),A159=\"\",ISBLANK(INDEX(AllLaborRates,MATCH($A159,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A159,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":91.67},{"$f":"IF(OR(C159=\"\",C159=0,NOT(ISNUMBER(C159))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",LaborerZone=\"\"),\"Select Zone\",LaborZoneRate))","v":0},{"$f":"IF(C159=\"\",\"\",SUM(C159:D159))","v":91.67},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},{"$f":"IF(C159=\"\",\"\",E159*IF(FICA=\"\",0,FICA))","v":0},{"$f":"IF(C159=\"\",\"\",E159*IF(Unemployment=\"\",0,Unemployment))","v":0},{"$f":"IF(C159=\"\",\"\",E159*IF(WorkmansComp=\"\",0,WorkmansComp))","v":0},{"$f":"IF(C159=\"\",\"\",E159*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,2.52E-2,{"$f":"IF(E159=\"\",0,L159*E159)","v":2.3100840000000002},{"$f":"IF(C159=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E159:K159)+M159,2)))","v":93.98},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laborer Fringe Benefits ($/hr)",null,14.77,null,0]
["Foreman",null,73.5,0,{"$f":"IF(C160=\"\",\"\",SUM(C160:D160))","v":73.5},0,0,0,0,0,null,2.52E-2,{"$f":"IF(E160=\"\",0,L160*E160)","v":1.8522000000000001},75.349999999999994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carpenter Fringe Benefits ($/hr)",null,18.329999999999998,null,0]
["Field Geologist/Engineer",null,113.13131313131312,0,{"$f":"IF(C161=\"\",\"\",SUM(C161:D161))","v":113.13131313131312},0,0,0,0,0,null,2.52E-2,{"$f":"IF(C161=\"\",\"\",L161*E161)","v":2.8509090909090906},115.98,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zone and Area Adjustments (8)"]
["Field Tech/Sampler",null,76.767676767676761,0,76.767676767676761,0,0,0,0,0,null,2.52E-2,{"$f":"IF(C162=\"\",\"\",L162*E162)","v":1.9345454545454543},78.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laborer Zone 1","none",0,"none",0]
["Range Scientist",null,92.929292929292927,0,92.929292929292927,0,0,0,0,0,null,2.52E-2,{"$f":"IF(C163=\"\",\"\",L163*E163)","v":2.3418181818181818},95.27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laborer Zone 2","none",0,"none",0]
[{"$f":"IF(ISBLANK(BE180),\"\",BE180)","v":""},null,"","","",0,"","","","",null,2.52E-2,{"$f":"IF(C164=\"\",\"\",L164*C164)","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laborer Zone 3"]
[{"$f":"IF(ISBLANK(BE181),\"\",BE181)","v":""},null,"","","",0,"","","","",null,2.52E-2,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laborer Zone 4"]
[{"$f":"IF(ISBLANK(BE182),\"\",BE182)","v":""},null,"","","",0,"","","","",null,2.52E-2,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laborer Zone 5"]
[{"$f":"IF(ISBLANK(BE183),\"\",BE183)","v":""},null,"","","",0,"","","","",null,2.52E-2,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laborer Zone 6"]
[{"$f":"IF(ISBLANK(BE184),\"\",BE184)","v":""},null,"","","",0,"","","","",null,2.52E-2,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laborer Zone 7"]
[{"$f":"IF(ISBLANK(BE185),\"\",BE185)","v":""},null,"","","",0,"","","","",null,2.52E-2,"",""]
[{"$f":"IF(ISBLANK(BE186),\"\",BE186)","v":""},null,"","","",0,"","","","",null,2.52E-2,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
[null,null,null,null,"",null,"","","","",null,2.52E-2,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(6) Laborer Source: "]
[null,null,null,null,"",null,"","","","",null,2.52E-2,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(7) Carpenter Source: "]
[null,null,null,null,"",null,"","","","",null,2.52E-2,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(8) Zone Basis: "]
[null,null,null,null,"",null,"","","","",null,2.52E-2,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PROJECT MANAGEMENT AND TECHNICAL LABOR - Base Pay Rate ($/hr) (9)"]
[null,null,null,null,"",null,"","","","",null,2.52E-2,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Manager",null,68.625,null,91.67]
[null,null,null,null,"",null,"","","","",null,2.52E-2,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Foreman",null,63.5625,null,73.5]
[null,null,null,null,"",null,"","","","",null,2.52E-2,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Geologist/Engineer",null,113.13131313131312,null,113.13131313131312]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Tech/Sampler",null,76.767676767676761,null,76.767676767676761]
["NOTES:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Range Scientist",null,92.929292929292927,null,92.929292929292927]
["(9) Project Manager:",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A180,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A180,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""}]
["(9) Foreman Source:",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A181,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A181,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""}]
["(9) Techical Labor Source:",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A182,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A182,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""}]
["Other Labor Source:"]
["Other Labor Source:"]
["†Additional User Markups"]
["(These are added by the user to the"]
["base rate to account for site-specific"]
["conditions or corporate requirements)"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(9) Project Manager:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(9) Foreman Source:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(9) Techical Labor Source:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INDIRECT COSTS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SOCIAL SECURITY, WORKMAN'S COMP, INSURANCE, ETC."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unemployment (%)",null,0.03,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retirement/SS/Medicare (%)",null,7.6499999999999999E-2,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Workman's Compensation (%)",null,0.13100000000000001,null,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(10) Workman's Comp Source: "]

{"sheet":"Equipment Costs","index":39,"n_rows":553,"n_cols":68,"rows_kept":553,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, IF(ISBLANK('Property Information'!$C$26),\"\",'Property Information'!$C$26),IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28, IF(ISBLANK('Property Information'!C28),\"\",'Property Information'!C28))","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12, 'Property Information'!C12)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monthly Rental Basis (operating hrs/period)",176,176]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wet Rate?","No","Yes"]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MONTHLY EQUIPMENT RATE TABLE (1)"]
[]
["Color Code Key",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUIPMENT TYPE (2)","Region 1","Region 2","Region 3","Region 4","Region 5","Region 6","Region 7","Region 8","Region 9","Region 10","Region 11","Region 12","Region 13","Region 14","Region 15"]
["User Input - Direct Input",null,"Direct Input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FAI-Contractor Rates Northern Nevada 2022","FAI-Contractor Rates New Mexico 2022","","","","","","","","","","","","",""]
["User Input - Pull Down List",null,"Pull Down Selection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulldozers"]
["Program Constant (can override)",null,"Alternate Input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A36","v":"D6T"},11240,17489.120000000003]
["Program Calculated Value",null,"Locked Cell - Formula or Reference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A37","v":"D6R w/ Winch"},0,17489.120000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A38","v":"D7E"},12720,19486.719999999998]
["Monthly Rental Basis:",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MonthlyRentalHours,0,MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(MonthlyRentalHours,0,MATCH(ProjectRegion,EquipmentRegions,0)))","v":176}," hrs month",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A39","v":"D8T"},22790,31824.32]
["Wet Rates?",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(WetRate,0,MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(WetRate,0,MATCH(ProjectRegion,EquipmentRegions,0)))","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A40","v":"D9T"},30530,42704.639999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A41","v":"D10T2"},42190,57594.240000000005]
["EQUIPMENT RENTAL RATE TABLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A42","v":"D11T"},56479.95,78131.680000000008]
["EQUIPMENT TYPE (1)","Monthly \nOwner/Rental \nRate",{"$f":"IF(EquipmentRateBasis=\"Caterpillar Rental Rates\",\"Equipment Hourly Rate\",\"Hourly Ownership Costs (2)\")","v":"Equipment Hourly Rate"},"Fuel/Lube/ Wear","Total Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Dozers"]
[null,{"$f":"CurrencySymbol&\"/mo\"","v":"$/mo"},{"$f":"CurrencySymbol&\"/hr\"","v":"$/hr"},{"$f":"CurrencySymbol&\"/hr\"","v":"$/hr"},{"$f":"CurrencySymbol&\"/hr\"","v":"$/hr"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A44","v":"824K"},0,19486.719999999998]
["Bulldozers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A45","v":"834K"},0,31824.32]
[{"$f":"'Labor Rates'!A36","v":"D6T"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A23,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A23,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":17489.120000000003},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B23),B23=\"\"),\"\",B23/RentalHrsPerPeriod))","v":99.370000000000019},{"$f":"IF(AND(OR(ISBLANK(B23),B23=\"\"),G137=\"\"),\"\",G137)","v":0},{"$f":"IF(AND(OR(ISBLANK(B23),B23=\"\"),G137=\"\"),0,ROUND(SUM(C23:D23),2))","v":99.37},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A46","v":"844K"},0,42704.639999999999]
[{"$f":"'Labor Rates'!A37","v":"D6R w/ Winch"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A24,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A24,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":17489.120000000003},99.370000000000019,0,99.37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A47","v":"854K"},0,57594.240000000005]
[{"$f":"'Labor Rates'!A38","v":"D7E"},19486.719999999998,110.71999999999998,0,110.72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Motor Graders"]
[{"$f":"'Labor Rates'!A39","v":"D8T"},31824.32,180.82,0,180.82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A49","v":"12M2"},10600,15521.440000000002]
[{"$f":"'Labor Rates'!A40","v":"D9T"},42704.639999999999,242.64,0,242.64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A50","v":"14M"},15105,24238.720000000005]
[{"$f":"'Labor Rates'!A41","v":"D10T2"},57594.240000000005,327.24,0,327.24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A51","v":"16M3"},26917.5,38016]
[{"$f":"'Labor Rates'!A42","v":"D11T"},78131.680000000008,443.93000000000006,0,443.93,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A52","v":"24M"},0,47794.559999999998]
["Wheeled Dozers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Track Excavators"]
[{"$f":"'Labor Rates'!A44","v":"824K"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A31,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A31,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":19486.719999999998},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B31),B31=\"\"),\"\",B31/RentalHrsPerPeriod))","v":110.71999999999998},{"$f":"IF(AND(OR(ISBLANK(B31),B31=\"\"),G145=\"\"),\"\",G145)","v":0},{"$f":"IF(AND(OR(ISBLANK(B31),B31=\"\"),G145=\"\"),0,ROUND(SUM(C31:D31),2))","v":110.72},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A54","v":"312F"},5035,8960.1600000000017]
[{"$f":"'Labor Rates'!A45","v":"834K"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A32,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A32,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":31824.32},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B32),B32=\"\"),\"\",B32/RentalHrsPerPeriod))","v":180.82},{"$f":"IF(AND(OR(ISBLANK(B32),B32=\"\"),G146=\"\"),\"\",G146)","v":0},{"$f":"IF(AND(OR(ISBLANK(B32),B32=\"\"),G146=\"\"),0,ROUND(SUM(C32:D32),2))","v":180.82},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A55","v":"320F"},6890,10912]
[{"$f":"'Labor Rates'!A46","v":"844K"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A33,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A33,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":42704.639999999999},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B33),B33=\"\"),\"\",B33/RentalHrsPerPeriod))","v":242.64},{"$f":"IF(AND(OR(ISBLANK(B33),B33=\"\"),G147=\"\"),\"\",G147)","v":0},{"$f":"IF(AND(OR(ISBLANK(B33),B33=\"\"),G147=\"\"),0,ROUND(SUM(C33:D33),2))","v":242.64},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A56","v":"325F"},8910,14256.000000000002]
[{"$f":"'Labor Rates'!A47","v":"854K"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A34,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A34,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":57594.240000000005},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B34),B34=\"\"),\"\",B34/RentalHrsPerPeriod))","v":327.24},{"$f":"IF(AND(OR(ISBLANK(B34),B34=\"\"),G148=\"\"),\"\",G148)","v":0},{"$f":"IF(AND(OR(ISBLANK(B34),B34=\"\"),G148=\"\"),0,ROUND(SUM(C34:D34),2))","v":327.24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A57","v":"330F"},12300,16152.399999999998]
["Motor Graders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A58","v":"349F"},16220,24201.759999999998]
[{"$f":"'Labor Rates'!A49","v":"12M2"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A36,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A36,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":15521.440000000002},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B36),B36=\"\"),\"\",B36/RentalHrsPerPeriod))","v":88.190000000000012},{"$f":"IF(AND(OR(ISBLANK(B36),B36=\"\"),G150=\"\"),\"\",G150)","v":0},{"$f":"IF(AND(OR(ISBLANK(B36),B36=\"\"),G150=\"\"),0,ROUND(SUM(C36:D36),2))","v":88.19},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A59","v":"374F"},0,31217.472000000002]
[{"$f":"'Labor Rates'!A50","v":"14M"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A37,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A37,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":24238.720000000005},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B37),B37=\"\"),\"\",B37/RentalHrsPerPeriod))","v":137.72000000000003},{"$f":"IF(AND(OR(ISBLANK(B37),B37=\"\"),G151=\"\"),\"\",G151)","v":0},{"$f":"IF(AND(OR(ISBLANK(B37),B37=\"\"),G151=\"\"),0,ROUND(SUM(C37:D37),2))","v":137.72},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A60","v":"390F"},24910,37040.959999999999]
[{"$f":"'Labor Rates'!A51","v":"16M3"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A38,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A38,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":38016},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B38),B38=\"\"),\"\",B38/RentalHrsPerPeriod))","v":216},{"$f":"IF(AND(OR(ISBLANK(B38),B38=\"\"),G152=\"\"),\"\",G152)","v":0},{"$f":"IF(AND(OR(ISBLANK(B38),B38=\"\"),G152=\"\"),0,ROUND(SUM(C38:D38),2))","v":216},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scrapers"]
[{"$f":"'Labor Rates'!A52","v":"24M"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A39,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A39,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":47794.559999999998},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B39),B39=\"\"),\"\",B39/RentalHrsPerPeriod))","v":271.56},{"$f":"IF(AND(OR(ISBLANK(B39),B39=\"\"),G153=\"\"),\"\",G153)","v":0},{"$f":"IF(AND(OR(ISBLANK(B39),B39=\"\"),G153=\"\"),0,ROUND(SUM(C39:D39),2))","v":271.56},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A62","v":"631K"},19610,39480.32]
["Track Excavators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A63","v":"637K"},28520,48746.719999999994]
[{"$f":"'Labor Rates'!A54","v":"312F"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A41,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A41,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":8960.1600000000017},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B41),B41=\"\"),\"\",B41/RentalHrsPerPeriod))","v":50.910000000000011},{"$f":"IF(AND(OR(ISBLANK(B41),B41=\"\"),G155=\"\"),\"\",G155)","v":0},{"$f":"IF(AND(OR(ISBLANK(B41),B41=\"\"),G155=\"\"),0,ROUND(SUM(C41:D41),2))","v":50.91},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Loaders"]
[{"$f":"'Labor Rates'!A55","v":"320F"},10912,62,0,62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A65","v":"926M"},4825,9826.08]
[{"$f":"'Labor Rates'!A56","v":"325F"},14256.000000000002,81.000000000000014,0,81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A66","v":"930M"},5145,10542.400000000001]
[{"$f":"'Labor Rates'!A57","v":"330F"},16152.399999999998,91.774999999999991,0,91.78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A67","v":"950M"},8270,13076.8]
[{"$f":"'Labor Rates'!A58","v":"349F"},24201.759999999998,137.51,0,137.51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A68","v":"966M"},12190,18423.68]
[{"$f":"'Labor Rates'!A59","v":"374F"},31217.472000000002,177.37200000000001,0,177.37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A69","v":"972M"},15690,23791.68]
[{"$f":"'Labor Rates'!A60","v":"390F"},37040.959999999999,210.46,0,210.46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A70","v":"980M"},15690,24689.280000000006]
["Scrapers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A71","v":"988K"},25970,37942.079999999994]
[{"$f":"'Labor Rates'!A62","v":"631K"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A49,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A49,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":39480.32},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B49),B49=\"\"),\"\",B49/RentalHrsPerPeriod))","v":224.32},{"$f":"IF(AND(OR(ISBLANK(B49),B49=\"\"),G163=\"\"),\"\",G163)","v":0},{"$f":"IF(AND(OR(ISBLANK(B49),B49=\"\"),G163=\"\"),0,ROUND(SUM(C49:D49),2))","v":224.32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A72","v":"990K"},0,47705.856]
[{"$f":"'Labor Rates'!A63","v":"637K"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A50,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A50,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":48746.719999999994},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B50),B50=\"\"),\"\",B50/RentalHrsPerPeriod))","v":276.96999999999997},{"$f":"IF(AND(OR(ISBLANK(B50),B50=\"\"),G164=\"\"),\"\",G164)","v":0},{"$f":"IF(AND(OR(ISBLANK(B50),B50=\"\"),G164=\"\"),0,ROUND(SUM(C50:D50),2))","v":276.97000000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A73","v":"992K"},60620,82765.759999999995]
["Wheeled Loaders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A74","v":"994K"},0,101494.27199999998]
[{"$f":"'Labor Rates'!A65","v":"926M"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A52,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A52,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":9826.08},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B52),B52=\"\"),\"\",B52/RentalHrsPerPeriod))","v":55.83},{"$f":"IF(AND(OR(ISBLANK(B52),B52=\"\"),G166=\"\"),\"\",G166)","v":0},{"$f":"IF(AND(OR(ISBLANK(B52),B52=\"\"),G166=\"\"),0,ROUND(SUM(C52:D52),2))","v":55.83},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A75","v":"L2350"},0,101494.27199999998]
[{"$f":"'Labor Rates'!A66","v":"930M"},10542.400000000001,59.900000000000006,0,59.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shovels"]
[{"$f":"'Labor Rates'!A67","v":"950M"},13076.8,74.3,0,74.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A77","v":"PC2000"},0,15489.76]
[{"$f":"'Labor Rates'!A68","v":"966M"},18423.68,104.68,0,104.68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A78","v":"PC3000"},0,20363.2]
[{"$f":"'Labor Rates'!A69","v":"972M"},23791.68,135.18,0,135.18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A79","v":"PC4000"},0,27860.800000000003]
[{"$f":"'Labor Rates'!A70","v":"980M"},24689.280000000006,140.28000000000003,0,140.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A80","v":"PC5500"},0,46229.920000000006]
[{"$f":"'Labor Rates'!A71","v":"988K"},37942.079999999994,215.57999999999996,0,215.58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A81","v":"PC8000"},0,57476.32]
[{"$f":"'Labor Rates'!A72","v":"990K"},47705.856,{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B59),B59=\"\"),\"\",B59/RentalHrsPerPeriod))","v":271.05599999999998},0,271.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A82","v":"EX2500"},0,0]
[{"$f":"'Labor Rates'!A73","v":"992K"},82765.759999999995,470.26,0,470.26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydraulic Hammers"]
[{"$f":"'Labor Rates'!A74","v":"994K"},101494.27199999998,576.67199999999991,0,576.66999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A84","v":"H120Es (fits 325)"},6255,6255]
[{"$f":"'Labor Rates'!A75","v":"L2350"},101494.27199999998,576.67199999999991,0,576.66999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A85","v":"H160Es (fits 349)"},12300,12300]
["Shovels",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A86","v":"H180Es (fits 374/390)"},16220,16220]
[{"$f":"'Labor Rates'!A77","v":"PC2000"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A64,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A64,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":15489.76},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B64),B64=\"\"),\"\",B64/RentalHrsPerPeriod))","v":88.01},{"$f":"IF(AND(OR(ISBLANK(B64),B64=\"\"),G178=\"\"),\"\",G178)","v":0},{"$f":"IF(AND(OR(ISBLANK(B64),B64=\"\"),G178=\"\"),0,ROUND(SUM(C64:D64),2))","v":88.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Shears"]
[{"$f":"'Labor Rates'!A78","v":"PC3000"},20363.2,115.7,0,115.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A88","v":"S3050 (fits 320/325/330)"},0,6255]
[{"$f":"'Labor Rates'!A79","v":"PC4000"},27860.800000000003,158.30000000000001,0,158.30000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A89","v":"S3070 (fits 330/349)"},0,12300]
[{"$f":"'Labor Rates'!A80","v":"PC5500"},46229.920000000006,262.67,0,262.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A90","v":"S3090 (fits 374/390)"},0,16220]
[{"$f":"'Labor Rates'!A81","v":"PC8000"},57476.32,326.57,0,326.57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Grapples"]
[{"$f":"'Labor Rates'!A82","v":"EX2500"},0,"","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A92","v":"G315B (fits 320/325)"},0,6255]
["Hydraulic Hammers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A93","v":"G320B (fits 325/330)"},0,12300]
[{"$f":"'Labor Rates'!A84","v":"H120Es (fits 325)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A71,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A71,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":6255},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B71),B71=\"\"),\"\",B71/RentalHrsPerPeriod))","v":35.539772727272727},{"$f":"IF(AND(OR(ISBLANK(B71),B71=\"\"),G185=\"\"),\"\",G185)","v":0},{"$f":"IF(AND(OR(ISBLANK(B71),B71=\"\"),G185=\"\"),0,ROUND(SUM(C71:D71),2))","v":35.54},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A94","v":"G330 (fits 349/374)"},0,16220]
[{"$f":"'Labor Rates'!A85","v":"H160Es (fits 349)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A72,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A72,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":12300},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B72),B72=\"\"),\"\",B72/RentalHrsPerPeriod))","v":69.88636363636364},{"$f":"IF(AND(OR(ISBLANK(B72),B72=\"\"),G186=\"\"),\"\",G186)","v":0},{"$f":"IF(AND(OR(ISBLANK(B72),B72=\"\"),G186=\"\"),0,ROUND(SUM(C72:D72),2))","v":69.89},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Equipment"]
[{"$f":"'Labor Rates'!A86","v":"H180Es (fits 374/390)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A73,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A73,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":16220},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B73),B73=\"\"),\"\",B73/RentalHrsPerPeriod))","v":92.159090909090907},{"$f":"IF(AND(OR(ISBLANK(B73),B73=\"\"),G187=\"\"),\"\",G187)","v":0},{"$f":"IF(AND(OR(ISBLANK(B73),B73=\"\"),G187=\"\"),0,ROUND(SUM(C73:D73),2))","v":92.16},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A96","v":"420F2"},2970,4985.4933333333338]
["Demolition Shears",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A97","v":"430F2"},3710,7944.64]
[{"$f":"'Labor Rates'!A88","v":"S3050 (fits 320/325/330)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A75,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A75,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":6255},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B75),B75=\"\"),\"\",B75/RentalHrsPerPeriod))","v":35.539772727272727},{"$f":"IF(AND(OR(ISBLANK(B75),B75=\"\"),G189=\"\"),\"\",G189)","v":0},{"$f":"IF(AND(OR(ISBLANK(B75),B75=\"\"),G189=\"\"),0,ROUND(SUM(C75:D75),2))","v":35.54},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A98","v":"CS54B"},6050,12100.000000000002]
[{"$f":"'Labor Rates'!A89","v":"S3070 (fits 330/349)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A76,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A76,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":12300},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B76),B76=\"\"),\"\",B76/RentalHrsPerPeriod))","v":69.88636363636364},{"$f":"IF(AND(OR(ISBLANK(B76),B76=\"\"),G190=\"\"),\"\",G190)","v":0},{"$f":"IF(AND(OR(ISBLANK(B76),B76=\"\"),G190=\"\"),0,ROUND(SUM(C76:D76),2))","v":69.89},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A99","v":"CS64B"},0,14397.680000000004]
[{"$f":"'Labor Rates'!A90","v":"S3090 (fits 374/390)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A77,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A77,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":16220},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B77),B77=\"\"),\"\",B77/RentalHrsPerPeriod))","v":92.159090909090907},{"$f":"IF(AND(OR(ISBLANK(B77),B77=\"\"),G191=\"\"),\"\",G191)","v":0},{"$f":"IF(AND(OR(ISBLANK(B77),B77=\"\"),G191=\"\"),0,ROUND(SUM(C77:D77),2))","v":92.16},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A100","v":"CP54B"},0,12100.000000000002]
["Demolition Grapples",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A101","v":"CP68B"},0,14397.680000000004]
[{"$f":"'Labor Rates'!A92","v":"G315B (fits 320/325)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A79,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A79,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":6255},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B79),B79=\"\"),\"\",B79/RentalHrsPerPeriod))","v":35.539772727272727},{"$f":"IF(AND(OR(ISBLANK(B79),B79=\"\"),G193=\"\"),\"\",G193)","v":0},{"$f":"IF(AND(OR(ISBLANK(B79),B79=\"\"),G193=\"\"),0,ROUND(SUM(C79:D79),2))","v":35.54},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A102","v":"Light Truck - 1.5 Ton"},7387.6,5149.76]
[{"$f":"'Labor Rates'!A93","v":"G320B (fits 325/330)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A80,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A80,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":12300},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B80),B80=\"\"),\"\",B80/RentalHrsPerPeriod))","v":69.88636363636364},{"$f":"IF(AND(OR(ISBLANK(B80),B80=\"\"),G194=\"\"),\"\",G194)","v":0},{"$f":"IF(AND(OR(ISBLANK(B80),B80=\"\"),G194=\"\"),0,ROUND(SUM(C80:D80),2))","v":69.89},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A103","v":"Supervisor's Truck"},3898.4,4477.4400000000005]
[{"$f":"'Labor Rates'!A94","v":"G330 (fits 349/374)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A81,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A81,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":16220},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B81),B81=\"\"),\"\",B81/RentalHrsPerPeriod))","v":92.159090909090907},{"$f":"IF(AND(OR(ISBLANK(B81),B81=\"\"),G195=\"\"),\"\",G195)","v":0},{"$f":"IF(AND(OR(ISBLANK(B81),B81=\"\"),G195=\"\"),0,ROUND(SUM(C81:D81),2))","v":92.16},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A104","v":"Flatbed Truck"},7387.6,22516.031999999999]
["Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A105","v":"Air Compressor + tools"},5882.8,6754.88]
[{"$f":"'Labor Rates'!A96","v":"420F2"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A83,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A83,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":4985.4933333333338},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B83),B83=\"\"),\"\",B83/RentalHrsPerPeriod))","v":28.326666666666668},{"$f":"IF(AND(OR(ISBLANK(B83),B83=\"\"),G197=\"\"),\"\",G197)","v":0},{"$f":"IF(AND(OR(ISBLANK(B83),B83=\"\"),G197=\"\"),0,ROUND(SUM(C83:D83),2))","v":28.33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A106","v":"Welding Equipment"},3198.8,4151.84]
[{"$f":"'Labor Rates'!A97","v":"430F2"},7944.64,45.14,0,45.14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A107","v":"Heavy Duty Drill Rig"},25278,43144.639999999999]
[{"$f":"'Labor Rates'!A98","v":"CS54B"},12100.000000000002,68.750000000000014,0,68.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A108","v":"Pump (plugging) Drill Rig"},25278,42394.879999999997]
[{"$f":"'Labor Rates'!A99","v":"CS64B"},14397.680000000004,81.805000000000021,0,81.81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A109","v":"Concrete Pump"},16434,15048.000000000002]
[{"$f":"'Labor Rates'!A100","v":"CP54B"},12100.000000000002,68.750000000000014,0,68.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A110","v":"Gas Engine Vibrator"},604.55999999999995,996.16000000000008]
[{"$f":"'Labor Rates'!A101","v":"CP68B"},14397.680000000004,81.805000000000021,0,81.81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A111","v":"Generator 5KW"},1693.12,2405.92]
[{"$f":"'Labor Rates'!A102","v":"Light Truck - 1.5 Ton"},5149.76,29.26,0,29.26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A112","v":"HDEP Welder (pipe or liner)"},6617.6,10332.960000000001]
[{"$f":"'Labor Rates'!A103","v":"Supervisor's Truck"},4477.4400000000005,25.44,0,25.44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A113","v":"5 Ton Crane"},7550.4,11469.92]
[{"$f":"'Labor Rates'!A104","v":"Flatbed Truck"},22516.031999999999,127.932,0,127.93,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A114","v":"20 Ton Crane"},45452,16452.48]
[{"$f":"'Labor Rates'!A105","v":"Air Compressor + tools"},6754.88,38.380000000000003,0,38.380000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A115","v":"50 Ton Crane"},45452,16714.719999999998]
[{"$f":"'Labor Rates'!A106","v":"Welding Equipment"},4151.84,23.59,0,23.59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A116","v":"120 Ton Crane"},null,17459.2]
[{"$f":"'Labor Rates'!A107","v":"Heavy Duty Drill Rig"},43144.639999999999,245.14,0,245.14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trucks"]
[{"$f":"'Labor Rates'!A108","v":"Pump (plugging) Drill Rig"},42394.879999999997,240.88,0,240.88,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A123","v":"725C2"},16750,24368.959999999995]
[{"$f":"'Labor Rates'!A109","v":"Concrete Pump"},15048.000000000002,85.500000000000014,0,85.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A124","v":"730C2"},16750,24557.280000000006]
[{"$f":"'Labor Rates'!A110","v":"Gas Engine Vibrator"},996.16000000000008,5.66,0,5.66,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A125","v":"735C"},16750,26963.199999999997]
[{"$f":"'Labor Rates'!A111","v":"Generator 5KW"},2405.92,13.67,0,13.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A126","v":"740C"},16750,27190.240000000002]
[{"$f":"'Labor Rates'!A112","v":"HDEP Welder (pipe or liner)"},10332.960000000001,58.710000000000008,0,58.71,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A127","v":"770G"},29504,33485.759999999995]
[{"$f":"'Labor Rates'!A113","v":"5 Ton Crane"},11469.92,65.17,0,65.17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A128","v":"773G"},37504,42667.68]
[{"$f":"'Labor Rates'!A114","v":"20 Ton Crane"},16452.48,93.48,0,93.48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A129","v":"777G"},55168,61619.360000000001]
[{"$f":"'Labor Rates'!A115","v":"50 Ton Crane"},16714.719999999998,94.969999999999985,0,94.97,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A130","v":"785D"},0,72019.199999999997]
[{"$f":"'Labor Rates'!A116","v":"120 Ton Crane"},17459.2,99.2,0,99.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A131","v":"789D"},0,0]
["Trucks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A132","v":"793F"},0,0]
[{"$f":"'Labor Rates'!A123","v":"725C2"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A105,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A105,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":24368.959999999995},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B105),B105=\"\"),\"\",B105/RentalHrsPerPeriod))","v":138.45999999999998},{"$f":"IF(AND(OR(ISBLANK(B105),B105=\"\"),G219=\"\"),\"\",G219)","v":0},{"$f":"IF(AND(OR(ISBLANK(B105),B105=\"\"),G219=\"\"),0,ROUND(SUM(C105:D105),2))","v":138.46},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A133","v":"797F"},0,0]
[{"$f":"'Labor Rates'!A124","v":"730C2"},24557.280000000006,139.53000000000003,0,139.53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A134","v":"613E (5,000 gal)"},6997.6562999999996,12436.160000000002]
[{"$f":"'Labor Rates'!A125","v":"735C"},26963.199999999997,153.19999999999999,0,153.19999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A135","v":"621E (8,000 gal)"},11842.1875,20169.600000000002]
[{"$f":"'Labor Rates'!A126","v":"740C"},27190.240000000002,154.49,0,154.49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A136","v":"777G H2O Truck"},0,61619.360000000001]
[{"$f":"'Labor Rates'!A127","v":"770G"},33485.759999999995,190.25999999999996,0,190.26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A137","v":"785D H2O Truck"},0,72019.199999999997]
[{"$f":"'Labor Rates'!A128","v":"773G"},42667.68,242.43,0,242.43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A138","v":"Dump Truck (10-12 yd3)"},16698,16950.560000000001]
[{"$f":"'Labor Rates'!A129","v":"777G"},61619.360000000001,350.11,0,350.11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A139","v":"Tractor/Trailer (20 ton)"},0,16950.560000000001]
[{"$f":"'Labor Rates'!A130","v":"785D"},72019.199999999997,409.2,0,409.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A140","v":"Tractor/Trailer (50 ton)"},0,19733.296000000006]
[{"$f":"'Labor Rates'!A131","v":"789D"},0,"",{"$f":"IF(AND(OR(ISBLANK(B113),B113=\"\"),G226=\"\"),\"\",G226)","v":""},{"$f":"IF(AND(OR(ISBLANK(B113),B113=\"\"),G226=\"\"),0,ROUND(SUM(C113:D113),2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A141","v":"Tractor/Trailer (80 ton)"},0,15975.2384]
[{"$f":"'Labor Rates'!A132","v":"793F"},0,"",{"$f":"IF(AND(OR(ISBLANK(B114),B114=\"\"),G228=\"\"),\"\",G228)","v":""},{"$f":"IF(AND(OR(ISBLANK(B114),B114=\"\"),G228=\"\"),0,ROUND(SUM(C114:D114),2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
[{"$f":"'Labor Rates'!A133","v":"797F"},0,"","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Equipment Source: ","Cashman Equipment Company (July 2022) unless noted","NM Contractor rates WB edit"]
[{"$f":"'Labor Rates'!A134","v":"613E (5,000 gal)"},12436.160000000002,70.660000000000011,0,70.66,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Equipment Type: ","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels"]
[{"$f":"'Labor Rates'!A135","v":"621E (8,000 gal)"},20169.600000000002,114.60000000000001,0,114.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drilliing Equipment Source: "]
[{"$f":"'Labor Rates'!A136","v":"777G H2O Truck"},61619.360000000001,350.11,0,350.11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Equipment Source: "]
[{"$f":"'Labor Rates'!A137","v":"785D H2O Truck"},72019.199999999997,409.2,0,409.2]
[{"$f":"'Labor Rates'!A138","v":"Dump Truck (10-12 yd3)"},16950.560000000001,96.31,0,{"$f":"IF(AND(OR(ISBLANK(B120),B120=\"\"),G225=\"\"),0,ROUND(SUM(C120:D120),2))","v":96.31},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PREVENTATIVE MAINTENANCE COST [Cost Per Hour] (1)"]
[{"$f":"'Labor Rates'!A139","v":"Tractor/Trailer (20 ton)"},16950.560000000001,96.31,0,{"$f":"IF(AND(OR(ISBLANK(B121),B121=\"\"),G226=\"\"),0,ROUND(SUM(C121:D121),2))","v":96.31},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUIPMENT TYPE","Basis 1","Basis 2","Basis 3","Basis 4","Basis 5","Basis 6","Basis 7","Basis 8","Basis 9","Basis 10","Basis 11","Basis 12","Basis 13","Basis 14","Basis 15"]
[{"$f":"'Labor Rates'!A140","v":"Tractor/Trailer (50 ton)"},19733.296000000006,112.12100000000004,0,112.12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FAI-Contractor Rates Northern Nevada 2022","FAI-Contractor Rates New Mexico 2022","","","","","","","","","","","","",""]
[{"$f":"'Labor Rates'!A141","v":"Tractor/Trailer (80 ton)"},15975.2384,90.7684,0,{"$f":"IF(AND(OR(ISBLANK(B123),B123=\"\"),G228=\"\"),0,ROUND(SUM(C123:D123),2))","v":90.77},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulldozers"]
["NOTES:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA13","v":"D6T"},9.82]
["Power Equipment Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentNotes,MATCH($A125,EquipmentNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentNotes,MATCH($A125,EquipmentNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"NM Contractor rates WB edit"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D6R w/ Winch"]
["Power Equipment Type: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentNotes,MATCH($A126,EquipmentNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentNotes,MATCH($A126,EquipmentNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"Catepillar model or equivalent, LeTourneau loader, Komatsu shovels"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D7E",9.82]
["Drilliing Equipment Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentNotes,MATCH($A127,EquipmentNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentNotes,MATCH($A127,EquipmentNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D8T",10.36]
["Other Equipment Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentNotes,MATCH($A128,EquipmentNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentNotes,MATCH($A128,EquipmentNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D9T",11.82]
["Note:"," Drill rig includes support (pipe) truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D10T2",13.91]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D11T",18.940000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Dozers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"824K",0]
["FUEL, LUBE AND  WEAR CALCULATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"834K",0]
["EQUIPMENT TYPE","PM Cost (1)","Under carriage or Tires","G.E.T      Consumption (2)",{"$f":"CONCATENATE(\"Fuel Use Rate \" & IF(Metric,\"L/hr\",\"gal/hr\") & \" (3)\")","v":"Fuel Use Rate gal/hr (3)"},"Fuel Cost@","Total Hourly Equipment Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"844K",0]
[null,{"$f":"CurrencySymbol&\"/hr\"","v":"$/hr"},{"$f":"CurrencySymbol&\"/hr\"","v":"$/hr"},{"$f":"CurrencySymbol&\"/hr\"","v":"$/hr"},null,{"$f":"IF(Wet=\"Yes\",\"Wet Rates\",IF(Metric,TEXT(DieselCostMetric,\"0.00\")&\"/L\",TEXT(DieselCost,\"0.00\")&\"/gal\"))","v":"Wet Rates"},{"$f":"CurrencySymbol&\"/hr\"","v":"$/hr"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"854K",0]
["Bulldozers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Motor Graders"]
[{"$f":"A23","v":"D6T"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A137,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A137,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"G248","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A137,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A137,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A137,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A137,EquipmentList,0)*1,4))","v":6.4499999999999993},{"$f":"IF(Wet=\"Yes\",0,IF(Metric,E137*DieselCostMetric,E137*DieselCost))","v":0},{"$f":"SUM(B137:D137)+F137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12M2",5.97]
["D6R w/ Winch",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A138,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A138,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},"","",{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A138,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A138,EquipmentList,0)*1,4))","v":6.4499999999999993},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14M",7.44]
["D7E","","","",5.9,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16M3",7.78]
["D8T","","","",10.399999999999999,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"24M",0]
["D9T","","","",13.5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Track Excavators"]
["D10T2","","","",18.700000000000003,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"312F",5.61]
["D11T","","","",26.200000000000003,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"320F",5.99]
["Wheeled Dozers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"325F",6.03]
["824K",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A145,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A145,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"G256","v":0},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A145,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A145,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A145,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A145,EquipmentList,0)*1,4))","v":11.3},{"$f":"IF(Wet=\"Yes\",0,IF(Metric,E145*DieselCostMetric,E145*DieselCost))","v":0},{"$f":"SUM(B145:D145)+F145","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"330F",7.43]
["834K",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A146,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A146,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"G257","v":0},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A146,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A146,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A146,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A146,EquipmentList,0)*1,4))","v":13.25},{"$f":"IF(Wet=\"Yes\",0,IF(Metric,E146*DieselCostMetric,E146*DieselCost))","v":0},{"$f":"SUM(B146:D146)+F146","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"349F",9.86]
["844K",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A147,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A147,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"G258","v":0},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A147,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A147,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A147,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A147,EquipmentList,0)*1,4))","v":15},{"$f":"IF(Wet=\"Yes\",0,IF(Metric,E147*DieselCostMetric,E147*DieselCost))","v":0},{"$f":"SUM(B147:D147)+F147","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"374F",0]
[{"$f":"A34","v":"854K"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A148,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A148,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"G259","v":0},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A148,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A148,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A148,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A148,EquipmentList,0)*1,4))","v":19},{"$f":"IF(Wet=\"Yes\",0,IF(Metric,E148*DieselCostMetric,E148*DieselCost))","v":0},{"$f":"SUM(B148:D148)+F148","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"390F",8.27]
["Motor Graders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scrapers"]
[{"$f":"A36","v":"12M2"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A150,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A150,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"G261","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A150,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A150,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A150,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A150,EquipmentList,0)*1,4))","v":3.8499999999999996},{"$f":"IF(Wet=\"Yes\",0,IF(Metric,E150*DieselCostMetric,E150*DieselCost))","v":0},{"$f":"SUM(B150:D150)+F150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"631K",9.9700000000000006]
[{"$f":"A37","v":"14M"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A151,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A151,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"G262","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A151,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A151,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A151,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A151,EquipmentList,0)*1,4))","v":5.05},{"$f":"IF(Wet=\"Yes\",0,IF(Metric,E151*DieselCostMetric,E151*DieselCost))","v":0},{"$f":"SUM(B151:D151)+F151","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"637K",16.57]
[{"$f":"A38","v":"16M3"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A152,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A152,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"G263","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A152,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A152,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A152,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A152,EquipmentList,0)*1,4))","v":6.25},{"$f":"IF(Wet=\"Yes\",0,IF(Metric,E152*DieselCostMetric,E152*DieselCost))","v":0},{"$f":"SUM(B152:D152)+F152","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Loaders"]
[{"$f":"A39","v":"24M"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A153,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A153,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"G264","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A153,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A153,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A153,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A153,EquipmentList,0)*1,4))","v":11.75},{"$f":"IF(Wet=\"Yes\",0,IF(Metric,E153*DieselCostMetric,E153*DieselCost))","v":0},{"$f":"SUM(B153:D153)+F153","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"926M",4.96]
["Track Excavators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930M",5.33]
[{"$f":"A41","v":"312F"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A155,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A155,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"G266","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A155,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A155,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A155,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A155,EquipmentList,0)*1,4))","v":2.0499999999999998},{"$f":"IF(Wet=\"Yes\",0,IF(Metric,E155*DieselCostMetric,E155*DieselCost))","v":0},{"$f":"SUM(B155:D155)+F155","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"950M",6.63]
["320F","","","",3.5999999999999996,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA45","v":"966M"},6.91]
["325F","","","",3.7,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"972M",7.82]
["330F","","","",5.15,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"980M",7.82]
["349F","","","",9.75,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"988K",14.64]
["374F","","","",10.3,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"990K",0]
["390F","","","",11.75,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"992K",16.21]
["Scrapers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"994K",0]
[{"$f":"A49","v":"631K"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A163,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A163,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"G274","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A163,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A163,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A163,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A163,EquipmentList,0)*1,4))","v":15.120000000000001},{"$f":"IF(Wet=\"Yes\",0,IF(Metric,E163*DieselCostMetric,E163*DieselCost))","v":0},{"$f":"SUM(B163:D163)+F163","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L2350",0]
[{"$f":"A50","v":"637K"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A164,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A164,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"G275","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A164,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A164,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A164,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A164,EquipmentList,0)*1,4))","v":24.344999999999999},{"$f":"IF(Wet=\"Yes\",0,IF(Metric,E164*DieselCostMetric,E164*DieselCost))","v":0},{"$f":"SUM(B164:D164)+F164","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shovels"]
["Wheeled Loaders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC2000",0]
["926M",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A166,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A166,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"G277","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A166,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A166,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A166,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A166,EquipmentList,0)*1,4))","v":1.8},{"$f":"IF(Wet=\"Yes\",0,IF(Metric,E166*DieselCostMetric,E166*DieselCost))","v":0},{"$f":"SUM(B166:D166)+F166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC3000",0]
["930M","","","",1.9,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC4000",0]
["950M","","","",3.0999999999999996,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC5500",0]
["966M","","","",3.75,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC8000",0]
["972M","","","",4.1500000000000004,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EX2500",0]
["980M","","","",5.5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydraulic Hammers"]
["988K","","","",10.4,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H120Es (fits 325)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["990K","","","",17.600000000000001,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H160Es (fits 349)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["992K","","","",23,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H180Es (fits 374/390)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["994K","","","",41.4,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Shears"]
[{"$f":"A62","v":"L2350"},"","","",66,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3050 (fits 320/325/330)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Shovels",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3070 (fits 330/349)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A64","v":"PC2000"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A178,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A178,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"G289","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A178,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A178,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A178,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A178,EquipmentList,0)*1,4))","v":37},{"$f":"IF(Wet=\"Yes\",0,IF(Metric,E178*DieselCostMetric,E178*DieselCost))","v":0},{"$f":"SUM(B178:D178)+F178","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3090 (fits 374/390)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A65","v":"PC3000"},"",{"$f":"G290","v":""},"",50,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Grapples"]
[{"$f":"A66","v":"PC4000"},"",{"$f":"G291","v":""},"",70,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G315B (fits 320/325)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A67","v":"PC5500"},"",{"$f":"G292","v":""},"",119,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G320B (fits 325/330)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A68","v":"PC8000"},"",{"$f":"G292","v":""},"",149,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G330 (fits 349/374)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["EX2500","",{"$f":"G294","v":""},"",51,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Equipment"]
["Hydraulic Hammers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"420F2",5.52]
[{"$f":"A71","v":"H120Es (fits 325)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A185,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A185,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"G296","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A185,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A185,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},null,null,{"$f":"SUM(B185:D185)+F185","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"430F2",5.23]
[{"$f":"A72","v":"H160Es (fits 349)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A186,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A186,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"G297","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A186,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A186,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},null,null,{"$f":"SUM(B186:D186)+F186","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS54B",0]
[{"$f":"A73","v":"H180Es (fits 374/390)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A187,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A187,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"G298","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A187,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A187,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},null,null,{"$f":"SUM(B187:D187)+F187","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS64B",0]
["Demolition Shears",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA77","v":"CP54B"},0]
[{"$f":"A75","v":"S3050 (fits 320/325/330)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A189,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A189,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"G300","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A189,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A189,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},null,null,{"$f":"SUM(B189:D189)+F189","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CP68B",0]
[{"$f":"A76","v":"S3070 (fits 330/349)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A190,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A190,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"G301","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A190,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A190,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},null,null,{"$f":"SUM(B190:D190)+F190","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Light Truck - 1.5 Ton",0]
[{"$f":"A77","v":"S3090 (fits 374/390)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A191,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A191,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"G302","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A191,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A191,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},null,null,{"$f":"SUM(B191:D191)+F191","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supervisor's Truck",0]
["Demolition Grapples",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flatbed Truck",0]
[{"$f":"A79","v":"G315B (fits 320/325)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A193,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A193,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"G304","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A193,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A193,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},null,null,{"$f":"SUM(B193:D193)+F193","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Air Compressor + tools",0]
[{"$f":"A80","v":"G320B (fits 325/330)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A194,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A194,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"G305","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A194,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A194,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},null,null,{"$f":"SUM(B194:D194)+F194","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welding Equipment",0]
[{"$f":"A81","v":"G330 (fits 349/374)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A195,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A195,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"G306","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A195,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A195,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},null,null,{"$f":"SUM(B195:D195)+F195","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heavy Duty Drill Rig",0]
["Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump (plugging) Drill Rig",0]
[{"$f":"A83","v":"420F2"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A197,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A197,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"G308","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A197,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A197,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A197,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A197,EquipmentList,0)*1,4))","v":4.3},{"$f":"IF(Wet=\"Yes\",0,IF(Metric,E197*DieselCostMetric,E197*DieselCost))","v":0},{"$f":"SUM(B197:D197)+F197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Concrete Pump",0]
["430F2","","","",4.7,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Engine Vibrator",0]
["CS54B","","","",3.3499999999999996,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator 5KW",0]
["CS64B","","","",3.3499999999999996,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HDEP Welder (pipe or liner)",0]
["CP54B","","","",3.3499999999999996,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 Ton Crane",0]
["CP68B","","","",3.6,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20 Ton Crane",0]
["Light Truck - 1.5 Ton","","","",1.5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50 Ton Crane",0]
["Supervisor's Truck","","","",1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"120 Ton Crane",0]
["Flatbed Truck","","","",4.7,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trucks"]
["Air Compressor + tools","","","N/A",1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"725C2",10.98]
["Welding Equipment","","","N/A",2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"730C2",10.98]
["Heavy Duty Drill Rig","","","",12,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"735C",10.98]
["Pump (plugging) Drill Rig","","","",10,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"740C",10.98]
["Concrete Pump","","","N/A",10,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"770G",8.14]
["Gas Engine Vibrator","","","N/A",1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"773G",10.07]
["Generator 5KW","","","N/A",1.5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777G",14.41]
["HDEP Welder (pipe or liner)","","","N/A",2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"785D",0]
["5 Ton Crane","","","",3,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"789D",0]
["20 Ton Crane","","","",4,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"793F",0]
["50 Ton Crane","","","",4.7,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"797F",6.5865]
["120 Ton Crane","","","",5.2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"613E (5,000 gal)",9.3203999999999994]
["Trucks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"621E (8,000 gal)",0]
[{"$f":"A105","v":"725C2"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A219,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A219,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"G330","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A219,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A219,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A219,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A219,EquipmentList,0)*1,4))","v":5.05},{"$f":"IF(Wet=\"Yes\",0,IF(Metric,E219*DieselCostMetric,E219*DieselCost))","v":0},{"$f":"SUM(B219:D219)+F219","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777G H2O Truck",0]
["730C2","",{"$f":"G331","v":""},"",{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A220,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A220,EquipmentList,0)*1,4))","v":5.4},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA109","v":"785D H2O Truck"},10.98]
["735C","","","",6.9499999999999993,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Truck (10-12 yd3)",0]
["740C","","","",7.8,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (20 ton)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["770G","","","",4.9499999999999993,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (50 ton)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["773G","","","",8.25,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (80 ton)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["777G","","","",13.55,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes"]
["785D","","","",25.1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) PM Source: ","Cashman Equipment Company (July 2022) unless noted"]
["789D","","","",36.85,0,0]
["793F","","","",44.75,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G.E.T CONSUMPTION [Cost Per Hour] (1) (Wear Items)"]
["797F","","","",67.650000000000006,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUIPMENT TYPE","Basis 1","Basis 2","Basis 3","Basis 4","Basis 5","Basis 6","Basis 7","Basis 8","Basis 9","Basis 10","Basis 11","Basis 12","Basis 13","Basis 14","Basis 15"]
["613E (5,000 gal)","","","",6,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FAI-Contractor Rates Northern Nevada 2022","FAI-Contractor Rates New Mexico 2022","","","","","","","","","","","","",""]
["621E (8,000 gal)","","","",10.75,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulldozers"]
["777G H2O Truck","","","",{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A232,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A232,EquipmentList,0)*1,4))","v":13.55},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA13","v":"D6T"},6.46]
["785D H2O Truck","","","",{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A233,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A233,EquipmentList,0)*1,4))","v":25.1},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D6R w/ Winch",0]
["Dump Truck (10-12 yd3)","N/A","","N/A",{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A234,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A234,EquipmentList,0)*1,4))","v":5.2},0,{"$f":"SUM(B234:D234)+F234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D7E",6.46]
["Tractor/Trailer (20 ton)","N/A","","N/A",14,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D8T",12.55]
["Tractor/Trailer (50 ton)","N/A","","N/A",18,0,{"$f":"SUM(B236:D236)+F236","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D9T",19.52]
["Tractor/Trailer (80 ton)","N/A","","N/A",22,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D10T2",27.32]
["Notes:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D11T",40.21]
["(1) PM Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipPMNotes,MATCH($A239,EquipPMNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipPMNotes,MATCH($A239,EquipPMNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Dozers"]
["(2) G.E.T. Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipGETNotes,MATCH($A240,EquipGETNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipGETNotes,MATCH($A240,EquipGETNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"824K",0]
["(3) Fuel Use Source: ","Caterpillar Handbook, Edition 46, Ch. 20; or estimated average for smaller vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"834K",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"844K",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"854K",0]
["TIRE COST TABLES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Motor Graders"]
["Equipment","Tire Size","# of Tires Per Piece of Equipment","Cost \nPer Tire","Tire Cost (1)(2)","Life Expectency Hours \n(Low/Zone A) (3)","Tire Cost per \nHour",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12M2",13.44]
[null,null,null,null,{"$f":"CurrencySymbol","v":"$"},null,{"$f":"CurrencySymbol&\"/hr\"","v":"$/hr"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14M",19.420000000000002]
["Bulldozers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16M3",26.52]
[{"$f":"A23","v":"D6T"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A248,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A248,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C248),\"\",C248*D248)","v":""},null,{"$f":"IF(OR(D248=\"\",D248=\"N/A\"),\"\",E248/F248)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"24M",0]
["D6R w/ Winch",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A138,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A138,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C249),\"\",C249*D249)","v":""},null,{"$f":"IF(OR(D249=\"\",D249=\"N/A\"),\"\",E249/F249)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Track Excavators"]
["D7E",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"312F",5.0199999999999996]
["D8T",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"320F",5.8]
["D9T",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"325F",7.32]
["D10T2",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"330F",8.0500000000000007]
["D11T",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"349F",8.24]
["Wheeled Dozers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"374F",0]
["824K","29.5R25",4,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A256,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A256,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(ISBLANK(C256),\"\",C256*D256)","v":0},3500,{"$f":"IF(ISBLANK(C256),\"\",E256/F256)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"390F",16.86]
["834K","35/65-R33",4,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A257,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A257,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(ISBLANK(C257),\"\",C257*D257)","v":0},3500,{"$f":"IF(ISBLANK(C257),\"\",E257/F257)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scrapers"]
["844K","45/65-R39",4,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A258,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A258,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(ISBLANK(C258),\"\",C258*D258)","v":0},3500,{"$f":"IF(ISBLANK(C258),\"\",E258/F258)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"631K",10.57]
["854K","45/65-R45",4,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A259,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A259,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(ISBLANK(C259),\"\",C259*D259)","v":0},3500,{"$f":"IF(ISBLANK(C259),\"\",E259/F259)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"637K",13.29]
["Motor Graders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Loaders"]
[{"$f":"A36","v":"12M2"},"13PR24",6,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A261,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A261,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(ISBLANK(C261),\"\",C261*D261)","v":0},3500,{"$f":"IF(D261=\"\",\"\",E261/F261)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"926M",5.76]
[{"$f":"A37","v":"14M"},"20.5R25",6,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A262,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A262,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(ISBLANK(C262),\"\",C262*D262)","v":0},3500,{"$f":"IF(D262=\"\",\"\",E262/F262)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930M",5.76]
[{"$f":"A38","v":"16M3"},"23.5R25",6,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A263,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A263,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(ISBLANK(C263),\"\",C263*D263)","v":0},3500,{"$f":"IF(D263=\"\",\"\",E263/F263)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"950M",10.72]
[{"$f":"A39","v":"24M"},"23.5R25",6,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A264,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A264,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(ISBLANK(C264),\"\",C264*D264)","v":0},3500,{"$f":"IF(D264=\"\",\"\",E264/F264)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA45","v":"966M"},13.45]
["Track Excavators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"972M",17.04]
[{"$f":"A41","v":"312F"},null,null,"N/A",{"$f":"IF(ISBLANK(C266),\"\",C266*D266)","v":""},null,{"$f":"IF(OR(D266=\"\",D266=\"N/A\"),\"\",E266/F266)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"980M",17.04]
["320F",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"988K",18.260000000000002]
["325F",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"990K",0]
["330F",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"992K",41.91]
["349F",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"994K",0]
["374F",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L2350",0]
["390F",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shovels"]
["Scrapers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC2000",0]
[{"$f":"A49","v":"631K"},"37.25R35",4,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A274,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A274,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(ISBLANK(C274),\"\",C274*D274)","v":0},4000,{"$f":"IF(D274=\"\",\"\",E274/F274)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC3000",0]
[{"$f":"A50","v":"637K"},"37.25R35",4,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A275,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A275,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(ISBLANK(C275),\"\",C275*D275)","v":0},4000,{"$f":"IF(D275=\"\",\"\",E275/F275)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC4000",0]
["Wheeled Loaders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC5500",0]
[{"$f":"A52","v":"926M"},"17.5R25",4,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A277,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A277,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(ISBLANK(C277),\"\",C277*D277)","v":0},4500,{"$f":"IF(D277=\"\",\"\",E277/F277)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC8000",0]
["930M","17.5R25",4,"",0,4500,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EX2500",0]
["950M","26.5R25",4,"",0,4500,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydraulic Hammers"]
["966M","26.5R25",4,"",0,4500,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H120Es (fits 325)",7]
["972M","26.5R25",4,"",0,4500,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H160Es (fits 349)",13.68]
["980M","29.5R25",4,"",0,4500,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H180Es (fits 374/390)",16.21]
["988K","35/65-33",4,"",0,4500,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Shears"]
["990K","41.25/70-39",4,"",{"$f":"IF(ISBLANK(C284),\"\",C284*D284)","v":0},4500,{"$f":"IF(D284=\"\",\"\",E284/F284)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3050 (fits 320/325/330)",0]
["992K","45/65R45",4,"",0,4500,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3070 (fits 330/349)",0]
["994K","55/85R57",4,"",0,4500,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3090 (fits 374/390)",0]
["L2350","55/85R57",4,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A287,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A287,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(ISBLANK(C287),\"\",C287*D287)","v":0},4500,{"$f":"IF(D287=\"\",\"\",E287/F287)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Grapples"]
["Shovels",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G315B (fits 320/325)",0]
[{"$f":"A64","v":"PC2000"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A289,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A289,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C289),\"\",C289*D289)","v":""},null,{"$f":"IF(OR(D289=\"\",D289=\"N/A\"),\"\",E289/F289)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G320B (fits 325/330)",0]
["PC3000",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G330 (fits 349/374)",0]
["PC4000",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Equipment"]
["PC5500",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"420F2",4.47]
["PC8000",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"430F2",4.5999999999999996]
["EX2500",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS54B",0]
["Hydraulic Hammers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS64B",0]
[{"$f":"A71","v":"H120Es (fits 325)"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A296,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A296,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C296),\"\",C296*D296)","v":""},null,{"$f":"IF(OR(D296=\"\",D296=\"N/A\"),\"\",E296/F296)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA77","v":"CP54B"},0]
[{"$f":"A72","v":"H160Es (fits 349)"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A297,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A297,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C297),\"\",C297*D297)","v":""},null,{"$f":"IF(OR(D297=\"\",D297=\"N/A\"),\"\",E297/F297)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CP68B",0]
[{"$f":"A73","v":"H180Es (fits 374/390)"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A298,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A298,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C298),\"\",C298*D298)","v":""},null,{"$f":"IF(OR(D298=\"\",D298=\"N/A\"),\"\",E298/F298)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Light Truck - 1.5 Ton",0]
["Demolition Shears",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supervisor's Truck",0]
[{"$f":"A75","v":"S3050 (fits 320/325/330)"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A300,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A300,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C300),\"\",C300*D300)","v":""},null,{"$f":"IF(OR(D300=\"\",D300=\"N/A\"),\"\",E300/F300)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flatbed Truck",0]
[{"$f":"A76","v":"S3070 (fits 330/349)"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A301,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A301,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C301),\"\",C301*D301)","v":""},null,{"$f":"IF(OR(D301=\"\",D301=\"N/A\"),\"\",E301/F301)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Air Compressor + tools","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A77","v":"S3090 (fits 374/390)"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A302,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A302,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C302),\"\",C302*D302)","v":""},null,{"$f":"IF(OR(D302=\"\",D302=\"N/A\"),\"\",E302/F302)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welding Equipment","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Demolition Grapples",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heavy Duty Drill Rig",0]
[{"$f":"A79","v":"G315B (fits 320/325)"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A304,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A304,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C304),\"\",C304*D304)","v":""},null,{"$f":"IF(OR(D304=\"\",D304=\"N/A\"),\"\",E304/F304)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump (plugging) Drill Rig",0]
[{"$f":"A80","v":"G320B (fits 325/330)"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A305,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A305,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C305),\"\",C305*D305)","v":""},null,{"$f":"IF(OR(D305=\"\",D305=\"N/A\"),\"\",E305/F305)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Concrete Pump","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A81","v":"G330 (fits 349/374)"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A306,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A306,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C306),\"\",C306*D306)","v":""},null,{"$f":"IF(OR(D306=\"\",D306=\"N/A\"),\"\",E306/F306)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Engine Vibrator","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator 5KW","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A83","v":"420F2"},"340/80R18-19.5LR24",2,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A308,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A308,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(ISBLANK(C308),\"\",C308*D308)","v":0},3000,{"$f":"IF(OR(D308=\"\",D308=\"N/A\"),\"\",E308/F308)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HDEP Welder (pipe or liner)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["430F2","340/80R18-16.9R28",2,"",{"$f":"IF(ISBLANK(C309),\"\",C309*D309)","v":0},3000,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 Ton Crane",0]
["CS54B",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20 Ton Crane",0]
["CS64B",null,null,"N/A",{"$f":"IF(ISBLANK(C311),\"\",C311*D311)","v":""},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50 Ton Crane",0]
["CP54B",null,null,"N/A",{"$f":"IF(ISBLANK(C312),\"\",C312*D312)","v":""},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"120 Ton Crane",0]
["CP68B",null,null,"N/A",{"$f":"IF(ISBLANK(C313),\"\",C313*D313)","v":""},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trucks"]
["Light Truck - 1.5 Ton",null,4,"",{"$f":"IF(ISBLANK(C314),\"\",C314*D314)","v":0},3000,{"$f":"IF(OR(D314=\"\",D314=\"N/A\"),\"\",E314/F314)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"725C2",4.01]
["Supervisor's Truck",null,4,"",0,3000,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"730C2",4.01]
["Flatbed Truck",null,22,"",{"$f":"IF(ISBLANK(C316),\"\",C316*D316)","v":0},3000,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"735C",4.01]
["Air Compressor + tools",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"740C",4.01]
["Welding Equipment",null,null,"N/A",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"770G",4.49]
["Heavy Duty Drill Rig",null,4,"",0,3000,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"773G",5.04]
["Pump (plugging) Drill Rig",null,4,"",0,3000,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777G",5.62]
["Concrete Pump",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"785D",0]
["Gas Engine Vibrator",null,null,"N/A",{"$f":"IF(ISBLANK(C322),\"\",C322*D322)","v":""},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"789D",0]
["Generator 5KW",null,null,"N/A",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"793F",0]
["HDEP Welder (pipe or liner)",null,null,"N/A",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"797F",0]
["5 Ton Crane",null,4,"",0,3000,{"$f":"IF(OR(D325=\"\",D325=\"N/A\"),\"\",E325/F325)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"613E (5,000 gal)",0]
["20 Ton Crane",null,4,"",0,3000,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"621E (8,000 gal)",0]
["50 Ton Crane",null,6,"",0,3000,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777G H2O Truck",0]
["120 Ton Crane",null,6,"",0,3000,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA109","v":"785D H2O Truck"},4.01]
["Trucks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Truck (10-12 yd3)",0]
[{"$f":"A105","v":"725C2"},"23.5R25",6,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A330,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A330,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(ISBLANK(D330),\"\",C330*D330)","v":0},2000,{"$f":"IF(D330=\"\",\"\",E330/F330)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (20 ton)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["730C2","23.5R25",6,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A331,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A331,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(ISBLANK(C331),\"\",C331*D331)","v":0},2000,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (50 ton)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["735C","26.5R25",6,"",{"$f":"IF(ISBLANK(C332),\"\",C332*D332)","v":0},2000,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (80 ton)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["740C","29.5R25",6,"",{"$f":"IF(ISBLANK(C333),\"\",C333*D333)","v":0},2000,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes:"]
["770G","18.00R33",6,"",0,6000,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(2) G.E.T. Source: "]
["773G","24.00R35",6,"",{"$f":"IF(ISBLANK(C335),\"\",C335*D335)","v":0},5000,""]
["777G","27.00R49",6,"",0,5000,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TIRE COST TABLE [Cost Per Tire(1,2,3)]"]
["785D","33.00R51",6,"",0,4000,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basis 1","Basis 2","Basis 3","Basis 4","Basis 5","Basis 6","Basis 7","Basis 8","Basis 9","Basis 10","Basis 11","Basis 12","Basis 13","Basis 14","Basis 15"]
["789D","40.00R57",6,"",{"$f":"IF(ISBLANK(C338),\"\",C338*D338)","v":0},4000,{"$f":"IF(D338=\"\",\"\",E338/F338)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUIPMENT TYPE","FAI-Contractor Rates Northern Nevada 2022","FAI-Contractor Rates New Mexico 2022","","","","","","","","","","","","",""]
["793F","40.00R57",6,"",{"$f":"IF(ISBLANK(C339),\"\",C339*D339)","v":0},4000,{"$f":"IF(D339=\"\",\"\",E339/F339)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulldozers"]
["797F","40.00R57",6,"",{"$f":"IF(ISBLANK(C340),\"\",C340*D340)","v":0},4000,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA13","v":"D6T"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A116","v":"613E (5,000 gal)"},"23.5R25",6,"",0,6000,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D6R w/ Winch","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["621E (8,000 gal)","33.25R29",6,"",0,8000,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D7E","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["777G H2O Truck","27.00R49",6,"",0,5000,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D8T","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["785D H2O Truck","33.00R51",6,"",0,4000,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D9T","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Dump Truck (10-12 yd3)",null,10,"",{"$f":"IF(ISBLANK(C345),\"\",C345*D345)","v":0},6000,{"$f":"IF(D345=\"\",\"\",E345/F345)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D10T2","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Tractor/Trailer (20 ton)",null,null,"N/A","",null,{"$f":"IF(OR(D346=\"\",D346=\"N/A\"),\"\",E346/F346)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D11T","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Tractor/Trailer (50 ton)",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Dozers"]
["Tractor/Trailer (80 ton)",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"824K",5059]
["Notes:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"834K",7581]
["(1) Unit Cost Basis:",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipTiresNotes,MATCH($A350,EquipTiresNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipTiresNotes,MATCH($A350,EquipTiresNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"844K",9668]
["(2) Cost Basis:",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipTiresNotes,MATCH($A351,EquipTiresNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipTiresNotes,MATCH($A351,EquipTiresNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"854K",0]
["(3) Tire Cost Source:",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipTiresNotes,MATCH($A352,EquipTiresNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipTiresNotes,MATCH($A352,EquipTiresNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Motor Graders"]
["(4) Tire Wear Source:",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipTiresNotes,MATCH($A353,EquipTiresNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipTiresNotes,MATCH($A353,EquipTiresNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12M2",5059]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14M",7581]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16M3",9668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"24M",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Track Excavators"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"312F","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"320F","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"325F","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"330F","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"349F","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"374F","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"390F","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scrapers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"631K",19690]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"637K",19690]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Loaders"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"926M",6300]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930M",6300]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"950M",7283]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA45","v":"966M"},10680]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"972M",10680]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"980M",13298]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"988K",16887]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"990K",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"992K",33517]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"994K",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L2350",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shovels"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC2000","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC3000","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC4000","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC5500","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC8000","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EX2500","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydraulic Hammers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H120Es (fits 325)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H160Es (fits 349)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H180Es (fits 374/390)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Shears"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3050 (fits 320/325/330)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3070 (fits 330/349)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3090 (fits 374/390)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Grapples"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G315B (fits 320/325)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G320B (fits 325/330)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G330 (fits 349/374)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"420F2",1409.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"430F2",1409.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS54B","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS64B","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA77","v":"CP54B"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CP68B","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Light Truck - 1.5 Ton",266]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supervisor's Truck",266]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flatbed Truck",266]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Air Compressor + tools","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welding Equipment","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heavy Duty Drill Rig",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump (plugging) Drill Rig",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Concrete Pump","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Engine Vibrator","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator 5KW","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HDEP Welder (pipe or liner)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 Ton Crane",1409.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20 Ton Crane",1409.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50 Ton Crane",1409.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"120 Ton Crane",1409.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trucks"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"725C2",6182]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"730C2",6182]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"735C",8239]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"740C",8966]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"770G",7075]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"773G",14735]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777G",16400]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"785D",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"789D",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"793F",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"797F",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"613E (5,000 gal)",4959]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"621E (8,000 gal)",10282]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777G H2O Truck",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA109","v":"785D H2O Truck"},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Truck (10-12 yd3)",672]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (20 ton)",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (50 ton)",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (80 ton)",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) Unit Cost Basis:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(2) Cost Basis:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(3) Tire Cost Source:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(4) Tire Wear Source:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assembly/Disassembly [Total Cost]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUIPMENT TYPE","Basis 1","Basis 2","Basis 3","Basis 4","Basis 5","Basis 6","Basis 7","Basis 8","Basis 9","Basis 10","Basis 11","Basis 12","Basis 13","Basis 14","Basis 15"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FAI-Contractor Rates Northern Nevada 2022","FAI-Contractor Rates New Mexico 2022","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulldozers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA13","v":"D6T"},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D6R w/ Winch",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D7E",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D8T",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D9T",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D10T2",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D11T",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Dozers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"824K",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"834K",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"844K",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"854K",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Motor Graders"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12M2",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14M",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16M3",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"24M",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Track Excavators"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"312F",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"320F",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"325F",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"330F",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"349F",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"374F",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"390F",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scrapers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"631K",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"637K",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Loaders"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"926M",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930M",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"950M",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA45","v":"966M"},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"972M",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"980M",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"988K",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"990K",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"992K",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"994K",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L2350",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shovels"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC2000",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC3000",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC4000",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC5500",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC8000",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EX2500",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydraulic Hammers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H120Es (fits 325)",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H160Es (fits 349)",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H180Es (fits 374/390)",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Shears"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3050 (fits 320/325/330)",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3070 (fits 330/349)",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3090 (fits 374/390)",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Grapples"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G315B (fits 320/325)",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G320B (fits 325/330)",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G330 (fits 349/374)",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"420F2",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"430F2",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS54B",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS64B",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA77","v":"CP54B"},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CP68B",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Light Truck - 1.5 Ton",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supervisor's Truck",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flatbed Truck",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Air Compressor + tools",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welding Equipment",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heavy Duty Drill Rig",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump (plugging) Drill Rig",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Concrete Pump",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Engine Vibrator",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator 5KW",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HDEP Welder (pipe or liner)",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 Ton Crane",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20 Ton Crane",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50 Ton Crane",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"120 Ton Crane",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trucks"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"725C2",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"730C2",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"735C",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"740C",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"770G",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"773G",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777G",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"785D",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"789D",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"793F",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"797F",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"613E (5,000 gal)",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"621E (8,000 gal)",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777G H2O Truck",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA109","v":"785D H2O Truck"},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Truck (10-12 yd3)",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (20 ton)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (50 ton)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (80 ton)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assembly/Disassembly Source: "]

{"sheet":"Material Costs","index":40,"n_rows":145,"n_cols":74,"rows_kept":145,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12, FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RECLAMATION MATERIAL COST TABLE"]
["Color Code Key",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MATERIAL TYPE",null,"Region 1","Region 2","Region 3","Region 4","Region 5","Region 6","Region 7","Region 8","Region 9","Region 10","Region 11","Region 12","Region 13","Region 14","Region 15"]
["User Input - Direct Input",null,"Direct Input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(VLOOKUP(BH10,RegionNames,2,FALSE)),\"\",VLOOKUP(BH10,RegionNames,2,FALSE))","v":"FAI-Contractor Rates Northern Nevada 2022"},"FAI-Contractor Rates New Mexico 2022","","","","","","","","","","","","",""]
["User Input - Pull Down List",null,"Pull Down Selection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revegetation Materials"]
["Program Constant (can override)",null,"Alternate Input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seed Mixes"]
["Program Calculated Value",null,"Locked Cell - Formula or Reference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seed Mix","Units"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"None"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mix 1","Cost/Acre",302.5,302.5]
["Revegetation Materials",null,null,null,null,null,"Revegetation Method",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revegetation Method",null,null,null,null,"Mix 2","Cost/Acre",332.75,332.75]
["Seed Mixes",null,null,null,null,null,"Slopes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slopes",null,null,null,null,"Mix 3","Cost/Acre",363,363]
["Seed Mix","Description",null,"Cost",null,null,"Disturbance Type","Seed Application Method","Labor","Equipment","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disturbance Type","Labor","Equipment",null,null,"Mix 4","Cost/Acre",393.25,393.25]
[null,null,null,{"$f":"CurrencySymbol&IF(Metric,\"/ha\",\"/acres\")","v":"$/acres"},null,null,null,null,{"$f":"CurrencySymbol&IF(Metric,\"/ha\",\"/acres\")","v":"$/acres"},{"$f":"CurrencySymbol&IF(Metric,\"/ha\",\"/acres\")","v":"$/acres"},{"$f":"CurrencySymbol&IF(Metric,\"/ha\",\"/acres\")","v":"$/acres"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost/Ha","Cost/Ha",null,null,"User Mix 1","Cost/Acre"]
[{"$f":"IF(OR(ISBLANK(BF15),BF15=\"\"),\"\",BF15)","v":"None"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A21,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A21,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":""},null,null,"Waste Rock Dumps","Mechanical Broadcast",{"$f":"IF(ISBLANK($H21),\"\",IF(INDEX(SeedingMethodTable,MATCH($H21,SeedingMethods,0),8)=\"\",0,INDEX(SeedingMethodTable,MATCH($H21,SeedingMethods,0),8)))","v":175},{"$f":"IF(ISBLANK($H21),\"\",IF(INDEX(SeedingMethodTable,MATCH($H21,SeedingMethods,0),9)=\"\",0,INDEX(SeedingMethodTable,MATCH($H21,SeedingMethods,0),9)))","v":100},{"$f":"IF(ISBLANK($H21),\"\",SUM(I21:J21))","v":275},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waste Rock Dumps",{"$f":"IF(ISBLANK($H21),\"\",INDEX(SeedingCostsNonMetric,MATCH($H21,SeedingMethods,0),1))","v":175},{"$f":"IF(ISBLANK($H21),\"\",INDEX(SeedingCostsNonMetric,MATCH($H21,SeedingMethods,0),2))","v":100},null,null,"User Mix 2","Cost/Acre"]
[{"$f":"IF(OR(ISBLANK(BF16),BF16=\"\"),\"\",BF16)","v":"Mix 1"},"Basins",null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A22,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A22,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":302.5},null,null,"Heap Leach","Mechanical Broadcast",{"$f":"IF(ISBLANK($H22),\"\",IF(INDEX(SeedingMethodTable,MATCH($H22,SeedingMethods,0),8)=\"\",0,INDEX(SeedingMethodTable,MATCH($H22,SeedingMethods,0),8)))","v":175},{"$f":"IF(ISBLANK($H22),\"\",IF(INDEX(SeedingMethodTable,MATCH($H22,SeedingMethods,0),9)=\"\",0,INDEX(SeedingMethodTable,MATCH($H22,SeedingMethods,0),9)))","v":100},{"$f":"IF(ISBLANK($H22),\"\",SUM(I22:J22))","v":275},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heap Leach",{"$f":"IF(ISBLANK($H22),\"\",INDEX(SeedingCostsNonMetric,MATCH($H22,SeedingMethods,0),1))","v":175},{"$f":"IF(ISBLANK($H22),\"\",INDEX(SeedingCostsNonMetric,MATCH($H22,SeedingMethods,0),2))","v":100},null,null,"User Mix 3","Cost/Acre"]
[{"$f":"IF(OR(ISBLANK(BF17),BF17=\"\"),\"\",BF17)","v":"Mix 2"},"Low Hills",null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A23,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A23,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":332.75},null,null,"Tailings","Mechanical Broadcast",{"$f":"IF(ISBLANK($H23),\"\",IF(INDEX(SeedingMethodTable,MATCH($H23,SeedingMethods,0),8)=\"\",0,INDEX(SeedingMethodTable,MATCH($H23,SeedingMethods,0),8)))","v":175},{"$f":"IF(ISBLANK($H23),\"\",IF(INDEX(SeedingMethodTable,MATCH($H23,SeedingMethods,0),9)=\"\",0,INDEX(SeedingMethodTable,MATCH($H23,SeedingMethods,0),9)))","v":100},275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings",{"$f":"IF(ISBLANK($H23),\"\",INDEX(SeedingCostsNonMetric,MATCH($H23,SeedingMethods,0),1))","v":175},{"$f":"IF(ISBLANK($H23),\"\",INDEX(SeedingCostsNonMetric,MATCH($H23,SeedingMethods,0),2))","v":100},null,null,"User Mix 4"]
[{"$f":"IF(OR(ISBLANK(BF18),BF18=\"\"),\"\",BF18)","v":"Mix 3"},"Uplands",null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A24,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A24,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":363},null,null,"Quarries & Borrow Pits","Mechanical Broadcast",{"$f":"IF(ISBLANK($H24),\"\",IF(INDEX(SeedingMethodTable,MATCH($H24,SeedingMethods,0),8)=\"\",0,INDEX(SeedingMethodTable,MATCH($H24,SeedingMethods,0),8)))","v":175},{"$f":"IF(ISBLANK($H24),\"\",IF(INDEX(SeedingMethodTable,MATCH($H24,SeedingMethods,0),9)=\"\",0,INDEX(SeedingMethodTable,MATCH($H24,SeedingMethods,0),9)))","v":100},275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quarries & Borrow Pits",{"$f":"IF(ISBLANK($H24),\"\",INDEX(SeedingCostsNonMetric,MATCH($H24,SeedingMethods,0),1))","v":175},{"$f":"IF(ISBLANK($H24),\"\",INDEX(SeedingCostsNonMetric,MATCH($H24,SeedingMethods,0),2))","v":100},null,null,"User Mix 5 (see Seed Mix sheet)","Cost/Acre"]
[{"$f":"IF(OR(ISBLANK(BF19),BF19=\"\"),\"\",BF19)","v":"Mix 4"},"Riparian or Custom",null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A25,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A25,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":393.25},null,null,"Flat Areas and Undifferentiated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flat Areas and Undifferentiated",null,null,null,null,null,"Cost/Acre"]
["User Mix 1","Warmer/Drier",null,239.5,null,null,"Disturbance Type","Seed Application Method","Labor","Equipment","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disturbance Type","Labor","Equipment",null,null,"Mulch","Notes:"]
["User Mix 2","Wetter/Cooler",null,241,null,null,null,null,{"$f":"CurrencySymbol&IF(Metric,\"/ha\",\"/acres\")","v":"$/acres"},{"$f":"CurrencySymbol&IF(Metric,\"/ha\",\"/acres\")","v":"$/acres"},{"$f":"CurrencySymbol&IF(Metric,\"/ha\",\"/acres\")","v":"$/acres"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost/Ha","Cost/Ha",null,null,"Item"]
["User Mix 3",null,null,null,null,null,"Exploration Trenches","Mechanical Broadcast",{"$f":"IF(ISBLANK($H28),\"\",IF(INDEX(SeedingMethodTable,MATCH($H28,SeedingMethods,0),8)=\"\",0,INDEX(SeedingMethodTable,MATCH($H28,SeedingMethods,0),8)))","v":175},{"$f":"IF(ISBLANK($H28),\"\",IF(INDEX(SeedingMethodTable,MATCH($H28,SeedingMethods,0),9)=\"\",0,INDEX(SeedingMethodTable,MATCH($H28,SeedingMethods,0),9)))","v":100},{"$f":"IF(ISBLANK($H28),\"\",SUM(I28:J28))","v":275},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration Trenches",{"$f":"IF(ISBLANK($H28),\"\",INDEX(SeedingCostsNonMetric,MATCH($H28,SeedingMethods,0),1))","v":175},{"$f":"IF(ISBLANK($H28),\"\",INDEX(SeedingCostsNonMetric,MATCH($H28,SeedingMethods,0),2))","v":100},null,null,"None","Units"]
["User Mix 4",null,null,null,null,null,"Exploration Roads","Mechanical Broadcast",175,100,275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration Roads",{"$f":"IF(ISBLANK($H29),\"\",INDEX(SeedingCostsNonMetric,MATCH($H29,SeedingMethods,0),1))","v":175},100,null,null,"Straw Mulch","Cost/lb",0.19501393166153397,0.19501393166153397]
[null,"Cost/lb",{"$f":"IF(Metric,\"kg/Ha\",\"lbs/Acre\")","v":"lbs/Acre"},{"$f":"IF(Metric,\"Cost/Ha\",\"Cost/Acre\")","v":"Cost/Acre"},null,null,"Waste Rock Dumps","Mechanical Broadcast",175,100,275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waste Rock Dumps",{"$f":"IF(ISBLANK($H30),\"\",INDEX(SeedingCostsNonMetric,MATCH($H30,SeedingMethods,0),1))","v":175},100,null,null,"Hydro Mulch","Cost/lb",0.36,0.36]
["User Mix 5 (from Seed Mix sheet)",{"$f":"D31/C31","v":{"$error":"#DIV/0!"}},{"$f":"UserSeedingRate","v":0},{"$f":"UserSeedCost","v":0},null,null,"Heap Leach","Mechanical Broadcast",175,100,275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heap Leach",{"$f":"IF(ISBLANK($H31),\"\",INDEX(SeedingCostsNonMetric,MATCH($H31,SeedingMethods,0),1))","v":175},100,null,null,null,"Cost/lb"]
["Notes:",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(SeedNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(SeedNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))","v":""},null,null,null,null,"Tailings","Mechanical Broadcast",175,100,275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings",{"$f":"IF(ISBLANK($H32),\"\",INDEX(SeedingCostsNonMetric,MATCH($H32,SeedingMethods,0),1))","v":175},100,null,null,null,"Cost/lb"]
[null,null,null,null,null,null,"Quarries & Borrow Pits","Mechanical Broadcast",175,100,275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quarries & Borrow Pits",175,100,null,null,null,"Cost/lb"]
[null,null,null,null,null,null,"Roads","Mechanical Broadcast",175,100,275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Roads",175,{"$f":"IF(ISBLANK($H34),\"\",INDEX(SeedingCostsNonMetric,MATCH($H34,SeedingMethods,0),2))","v":100},null,null,null,"Cost/lb"]
[null,null,null,null,null,null,"Pits","Mechanical Broadcast",175,100,275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pits",175,100,null,null,null,"Notes:"]
[null,null,null,null,null,null,"Haul Material","Mechanical Broadcast",175,100,275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haul Material",175,100]
["Mulch",null,null,null,null,null,"Foundations & Buildings","Mechanical Broadcast",175,100,275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundations & Buildings",175,100,null,null,"Amendments"]
["Item",{"$f":"IF(Metric,\"Cost/kg\",\"Cost/lb\")","v":"Cost/lb"},{"$f":"IF(Metric,\"kg/Ha\",\"lbs/Acre\")","v":"lbs/Acre"},"Cost",null,null,"Sediment & Drainge Control","Mechanical Broadcast",175,100,275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sediment & Drainge Control",175,100,null,null,"Item"]
[null,null,null,{"$f":"CurrencySymbol&IF(Metric,\"/ha\",\"/acres\")","v":"$/acres"},null,null,"Process Ponds","Mechanical Broadcast",175,100,275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Process Ponds",175,100,null,null,"None","Units"]
[{"$f":"IF(OR(ISBLANK(BF28),BF28=\"\"),\"\",BF28)","v":"None"},{"$f":"IF(OR(ISBLANK(A40),ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A40,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A40,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":""},"",{"$f":"IF(OR(ISBLANK(A40),A40=\"None\",A40=\"\",B40=\"\"),\"\",B40*C40)","v":""},null,null,"Landfills","Mechanical Broadcast",175,100,275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Landfills",175,100,null,null,"Organic Matter",null,0.8,0.8]
[{"$f":"IF(OR(ISBLANK(BF29),BF29=\"\"),\"\",BF29)","v":"Straw Mulch"},{"$f":"IF(OR(ISBLANK(A41),ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A41,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A41,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":0.19501393166153397},10,{"$f":"IF(OR(ISBLANK(A41),ISBLANK(C41),A41=\"None\",A41=\"\",B41=\"\"),\"\",B41*C41)","v":1.9501393166153398},null,null,"Yards, Etc.","Mechanical Broadcast",175,100,275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yards, Etc.",175,100,null,null,"Treated Sludge","Cost/lb"]
[{"$f":"IF(OR(ISBLANK(BF30),BF30=\"\"),\"\",BF30)","v":"Hydro Mulch"},{"$f":"IF(OR(ISBLANK(A42),ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A42,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A42,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":0.36},10,{"$f":"IF(OR(ISBLANK(A42),ISBLANK(C42),A42=\"None\",A42=\"\",B42=\"\"),\"\",B42*C42)","v":3.5999999999999996},null,null,"Revegetation Maintenance","Mechanical Broadcast",175,100,275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revegetation Maintenance",175,100,null,null,"Chemical","Cost/lb",0.66599999999999993,0.66599999999999993]
[{"$f":"IF(BF31=0,\"\",BF31)","v":""},{"$f":"IF(OR(ISBLANK(A43),A43=\"\",,ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A43,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A43,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":""},10,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost/lb"]
[{"$f":"IF(BF32=0,\"\",BF32)","v":""},{"$f":"IF(OR(ISBLANK(A44),A44=\"\",,ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A44,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A44,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":""},10,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost/lb"]
[{"$f":"IF(BF33=0,\"\",BF33)","v":""},{"$f":"IF(OR(ISBLANK(A45),A45=\"\",,ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A45,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A45,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":""},"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost/lb"]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost/lb"]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes:"]
[null,null,"",""]
["Notes:",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MulchNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(MulchNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))","v":""}]
[null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MulchNotes,2,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(MulchNotes,2,MATCH(ProjectRegion,MaterialRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Abandonment Materials"]
[null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MulchNotes,3,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(MulchNotes,3,MATCH(ProjectRegion,MaterialRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","Units"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cost/cy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cement",{"$f":"IF(Metric,ROUND(D78/M3_2_CY,2),D78)","v":38.627152988855116},null,null,null,"Cement",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},8.1117021276595747,8.1117021276595747]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"grout",{"$f":"IF(Metric,ROUND(D79/M3_2_CY,2),D79)","v":47.38095238095238},null,null,null,"Grout (Low Grade Bentonite)",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},9.9499999999999993,9.9499999999999993]
["Amendments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inert mat",{"$f":"IF(D80=\"\",0,IF(Metric,ROUND(D80/M3_2_CY,2),D80))","v":0},null,null,null,"Inert Material/Cuttings",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"}]
["Item",{"$f":"IF(Metric,\"Cost/kg\",\"Cost/lb\")","v":"Cost/lb"},{"$f":"IF(Metric,\"kg/Ha\",\"lbs/Acre\")","v":"lbs/Acre"},"Cost"]
[null,null,null,{"$f":"CurrencySymbol&IF(Metric,\"/ha\",\"/acres\")","v":"$/acres"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"power cost",{"$f":"IF(ISBLANK(D131),C131,D131)","v":8.974E-2}]
[{"$f":"IF(ISBLANK(BF39),\"\",BF39)","v":"None"},{"$f":"IF(OR(ISBLANK(A58),ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A58,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A58,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":""},"",{"$f":"IF(OR(ISBLANK(A58),A58=\"None\",A58=\"\",B58=\"\"),\"\",B58*C58)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes:"]
[{"$f":"IF(ISBLANK(BF40),\"\",BF40)","v":"Organic Matter"},{"$f":"IF(OR(A59=\"\",ISBLANK(A59),ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A59,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A59,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":0.8},10,{"$f":"IF(OR(ISBLANK(A59),A59=\"None\",A59=\"\",B59=\"\"),\"\",B59*C59)","v":8}]
[{"$f":"IF(ISBLANK(BF41),\"\",BF41)","v":"Treated Sludge"},"",10,{"$f":"IF(OR(ISBLANK(A60),A60=\"None\",A60=\"\",B60=\"\"),\"\",B60*C60)","v":""}]
[{"$f":"IF(ISBLANK(BF42),\"\",BF42)","v":"Chemical"},0.66599999999999993,10,6.6599999999999993]
[{"$f":"IF(BF43=0,\"\",BF50)","v":""},{"$f":"IF(OR(A62=\"\",ISBLANK(A62),ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A62,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A62,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":""},10,""]
[{"$f":"IF(BF44=0,\"\",BF51)","v":""},"","",""]
[{"$f":"IF(BF45=0,\"\",BF52)","v":""},"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monitoring Costs"]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","Units","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit"]
[null,null,"",""]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monitor Well Pump","ea.",3050.81,3050.81]
["Notes:",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AmendmentsNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(AmendmentsNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sampling Supplies","ea.",7.13,7.13]
[null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AmendmentsNotes,2,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(AmendmentsNotes,2,MATCH(ProjectRegion,MaterialRegions,0)))","v":""}]
[null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AmendmentsNotes,3,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(AmendmentsNotes,3,MATCH(ProjectRegion,MaterialRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water","ea.",411,411]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leach Test","ea.",483.4,483.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ABA","ea.",157,157]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WAD Cyanide","ea.",61,61]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Profile 1 CHMRP","ea.",461,461]
["Well Abandonment Materials",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Profile 2 CHMRP","ea.",461,461]
["Description",{"$f":"IF(Metric,\"Cost/20kg bag\",\"Cost/50lb bag\")","v":"Cost/50lb bag"},"Units","Cost*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ea."]
[null,null,null,{"$f":"CurrencySymbol&\"/unit\"","v":"$/unit"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ea."]
[{"$f":"IF(ISBLANK(BF53),\"\",BF53)","v":"Cement"},{"$f":"IF(OR(ISBLANK(A78),ISBLANK(ProjectRegion),ISBLANK(INDEX(WellAbandonmentMaterialsTable,MATCH(A78,WellAbandonmentMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(WellAbandonmentMaterialsTable,MATCH(A78,WellAbandonmentMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":8.1117021276595747},{"$f":"IF(ISBLANK(BG53),\"\",BG53)","v":"cy"},{"$f":"IF(B78=\"\",\"\",B78/IF(Metric,0.16,0.21))","v":38.627152988855116},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ea."]
[{"$f":"IF(ISBLANK(BF54),\"\",BF54)","v":"Grout (Low Grade Bentonite)"},{"$f":"IF(OR(ISBLANK(A79),ISBLANK(ProjectRegion),ISBLANK(INDEX(WellAbandonmentMaterialsTable,MATCH(A79,WellAbandonmentMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(WellAbandonmentMaterialsTable,MATCH(A79,WellAbandonmentMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":9.9499999999999993},{"$f":"IF(ISBLANK(BG54),\"\",BG54)","v":"cy"},{"$f":"IF(B79=\"\",\"\",B79/IF(Metric,0.16,0.21))","v":47.38095238095238},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ea."]
[{"$f":"IF(ISBLANK(BF55),\"\",BF55)","v":"Inert Material/Cuttings"},{"$f":"IF(OR(ISBLANK(A80),ISBLANK(ProjectRegion),ISBLANK(INDEX(WellAbandonmentMaterialsTable,MATCH(A80,WellAbandonmentMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(WellAbandonmentMaterialsTable,MATCH(A80,WellAbandonmentMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":""},{"$f":"IF(OR(ISBLANK(BG55),BG55=0),\"\",BG55)","v":"cy"},{"$f":"IF(B80=\"\",\"\",B80/IF(Metric,0.16,0.21))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ea."]
[{"$f":"IF(BF56=0,\"\",BF56)","v":""},null,{"$f":"IF(OR(ISBLANK(BG56),BG56=0),\"\",BG56)","v":""},{"$f":"IF(B81=\"\",\"\",B81/IF(Metric,0.16,0.21))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ea."]
[{"$f":"IF(BF57=0,\"\",BF57)","v":""},null,{"$f":"IF(OR(ISBLANK(BG57),BG57=0),\"\",BG57)","v":""},{"$f":"IF(B82=\"\",\"\",B82/IF(Metric,0.16,0.21))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ea."]
[{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(WellAbandonmentMaterialsNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(WellAbandonmentMaterialsNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ea."]
[{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(WellAbandonmentMaterialsNotes,2,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(WellAbandonmentMaterialsNotes,2,MATCH(ProjectRegion,MaterialRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ea."]
[{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(WellAbandonmentMaterialsNotes,3,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(WellAbandonmentMaterialsNotes,3,MATCH(ProjectRegion,MaterialRegions,0)))","v":""}]
["* Assumes 1 bag mixes with water to make 0.21 y3 or 0.16 m3 of grout/cement slurry."]
[]
["Monitoring Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel, Etc."]
["Description","Units","Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","Units"]
[null,null,{"$f":"CurrencySymbol&\"/unit\"","v":"$/unit"}]
[{"$f":"IF(ISBLANK(BF67),\"\",BF67)","v":"Monitor Well Pump"},{"$f":"IF(ISBLANK(BG67),\"\",BG67)","v":"ea."},{"$f":"IF(OR(ISBLANK(A91),A91=\"\",ISBLANK(ProjectRegion),ISBLANK(INDEX(MonitoringCostsTable,MATCH(A91,MonitoringCostsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(MonitoringCostsTable,MATCH(A91,MonitoringCostsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":3050.81},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel Cost",null,null,null,null,"Off-road Diesel - delivered (1)","gallons",3.38,3.38]
[{"$f":"IF(ISBLANK(BF68),\"\",BF68)","v":"Sampling Supplies"},{"$f":"IF(ISBLANK(BG68),\"\",BG68)","v":"ea."},{"$f":"IF(OR(ISBLANK(A92),A92=\"\",ISBLANK(ProjectRegion),ISBLANK(INDEX(MonitoringCostsTable,MATCH(A92,MonitoringCostsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(MonitoringCostsTable,MATCH(A92,MonitoringCostsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":7.13},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/L",{"$f":"IF(OR(ISBLANK(A129),ISBLANK(ProjectRegion),ISBLANK(INDEX(FuelCostTable,MATCH(A129,FuelCostsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",IF(ISBLANK(D129),INDEX(FuelCostTable,MATCH(A129,FuelCostsNames,0),MATCH(ProjectRegion,MaterialRegions,0)),D129))","v":3.38},null,null,null,"Pickup Truck Mileage","$/mi",0.58499999999999996,0.58499999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/gal",{"$f":"IF(BB92=\"\",0,IF(DataUnits=\"Metric\",IF(Metric,ROUND(Gal2Liters*IF(ISBLANK(D129),C129,D129),2),IF(ISBLANK(D129),C129,D129)),BB92))","v":3.38},null,null,null,"Electical Power","$/kWh",8.974E-2,8.974E-2]
[{"$f":"IF(BF70=0,\"\",BF70)","v":"Water"},{"$f":"IF(BG70=0,\"\",BG70)","v":"ea."},{"$f":"IF(OR(ISBLANK(A94),A94=\"\",ISBLANK(ProjectRegion),ISBLANK(INDEX(MonitoringCostsTable,MATCH(A94,MonitoringCostsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(MonitoringCostsTable,MATCH(A94,MonitoringCostsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":411}]
[{"$f":"IF(BF71=0,\"\",BF71)","v":"Leach Test"},{"$f":"IF(BG71=0,\"\",BG71)","v":"ea."},483.4]
["ABA","ea.",157]
["WAD Cyanide","ea.",61]
["Water Profile 1 CHMRP","ea.",461]
["Water Profile 2 CHMRP","ea.",461,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes:"]
["","ea.",""]
["","ea.",""]
["","ea.",""]
["","ea.",""]
["","ea.",""]
["","ea.",""]
["","ea.",""]
["","ea.",""]
["","ea.",""]
["Cyanide - Total Water","ea.",41.32]
["Water Analysis (Complete) (1)","ea.",515.80999999999995]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MonitoringCostsNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(MonitoringCostsNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))","v":""}]
[{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MonitoringCostsNotes,2,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(MonitoringCostsNotes,2,MATCH(ProjectRegion,MaterialRegions,0)))","v":""}]
[{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MonitoringCostsNotes,3,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(MonitoringCostsNotes,3,MATCH(ProjectRegion,MaterialRegions,0)))","v":""}]
[]
[]
[]
[]
["Fuel, Etc."]
["Description","Units","Cost","User Overrides"]
[null,null,{"$f":"CurrencySymbol&\"/unit\"","v":"$/unit"}]
[{"$f":"IF(ISBLANK(BF91),\"\",BF91)","v":"Off-road Diesel - delivered (1)"},{"$f":"IF(Metric,\"Litre\",\"gal\")","v":"gal"},{"$f":"IF(OR(A129=\"\",ISBLANK(ProjectRegion),ISBLANK(INDEX(FuelCostTable,MATCH(A129,FuelCostsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(FuelCostTable,MATCH(A129,FuelCostsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":3.38}]
[{"$f":"IF(ISBLANK(BF92),\"\",BF92)","v":"Pickup Truck Mileage"},{"$f":"IF(Metric,\"$/km\",\"$/mi\")","v":"$/mi"},0.58499999999999996]
[{"$f":"IF(ISBLANK(BF93),\"\",BF93)","v":"Electical Power"},{"$f":"IF(ISBLANK(BG93),\"\",BG93)","v":"$/kWh"},8.974E-2]
[{"$f":"IF(BF94=0,\"\",BF94)","v":""},"",""]
["","",""]
["","",""]
["","",""]
["","",""]
[]
[]
[]
[]
[]
[{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(FuelCostsNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(FuelCostsNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))","v":""}]
[{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(FuelCostsNotes,2,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(FuelCostsNotes,2,MATCH(ProjectRegion,MaterialRegions,0)))","v":""}]
[{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(FuelCostsNotes,3,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(FuelCostsNotes,3,MATCH(ProjectRegion,MaterialRegions,0)))","v":""}]
["A Munt email 14th July 2017"]

{"sheet":"Misc. Unit Costs","index":41,"n_rows":217,"n_cols":88,"rows_kept":217,"cut":false,"hidden":false,"merged":[[83,51,83,52],[108,51,108,52],[54,51,54,52],[55,51,55,52],[81,51,81,52]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 4 in (100 mm) thick"]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 6 in (150 mm) thick",null,null,null,"MISCELLANEOUS COST TABLE"]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 8 in (200 mm) thick",null,null,null,"JOB DESCRIPTION",null,"Region 1",null,"Region 2",null,"Region 3",null,"Region 4",null,"Region 5",null,"Region 6",null,"Region 7",null,"Region 8",null,"Region 9",null,"Region 10",null,"Region 11",null,"Region 12",null,"Region 13",null,"Region 14",null,"Region 15"]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 12 in (300 mm) thick"]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conc 6 in (150 mm) thick"]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conc 8 in (200 mm) thick",null,null,null,null,null,{"$f":"IF(ISBLANK(VLOOKUP(BG3,RegionNames,2,FALSE)),\"\",VLOOKUP(BG3,RegionNames,2,FALSE))","v":"FAI-Contractor Rates Northern Nevada 2022"},null,{"$f":"IF(ISBLANK(VLOOKUP(BI3,RegionNames,2,FALSE)),\"\",VLOOKUP(BI3,RegionNames,2,FALSE))","v":"FAI-Contractor Rates New Mexico 2022"},null,{"$f":"IF(ISBLANK(VLOOKUP(BK3,RegionNames,2,FALSE)),\"\",VLOOKUP(BK3,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BM3,RegionNames,2,FALSE)),\"\",VLOOKUP(BM3,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BO3,RegionNames,2,FALSE)),\"\",VLOOKUP(BO3,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BQ3,RegionNames,2,FALSE)),\"\",VLOOKUP(BQ3,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BS3,RegionNames,2,FALSE)),\"\",VLOOKUP(BS3,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BU3,RegionNames,2,FALSE)),\"\",VLOOKUP(BU3,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BW3,RegionNames,2,FALSE)),\"\",VLOOKUP(BW3,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BY3,RegionNames,2,FALSE)),\"\",VLOOKUP(BY3,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(CA3,RegionNames,2,FALSE)),\"\",VLOOKUP(CA3,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(CC3,RegionNames,2,FALSE)),\"\",VLOOKUP(CC3,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(CE3,RegionNames,2,FALSE)),\"\",VLOOKUP(CE3,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(CG3,RegionNames,2,FALSE)),\"\",VLOOKUP(CG3,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(CI3,RegionNames,2,FALSE)),\"\",VLOOKUP(CI3,RegionNames,2,FALSE))","v":""}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conc 10 in (250 mm) thick"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conc 12 in (300 mm) thick"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REVEGETATION"]
["Color Code Key",null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item","Units","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip"]
["User Input - Direct Input",null,"Direct Input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seeding - Broadcast Manual",{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},175,100,175,100]
["User Input - Pull Down List",null,"Pull Down Selection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seeding - Broadcast Mechanical",{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},175,100,175,100]
["Program Constant (can override)",null,"Alternate Input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seeding - Drill",null,175,175,175,175]
["Program Calculated Value",null,"Locked Cell - Formula or Reference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seeding - Hydroseeding",null,338,275,338,275]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item","Units","Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials"]
["Revegetation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shrub Planting - bare root 6-10 in (150- 250mm)","ea."]
[null,null,null,null,null,"Daily","Daily Output",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tree Planting - bare root 11-16 in (270- 400mm)","ea."]
[null,null,"Means Number","Unit","Crew","Output","User","Materials","Labor","Equipment","Total","     Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cactus Planting","ea."]
[null,{"$f":"IF(OR(ISBLANK(BE11),BE11=\"\"),\"\",BE11)","v":"Seeding - Broadcast Manual"},null,{"$f":"IF(OR(ISBLANK(BF11),BF11=\"\"),\"\",BF11)","v":"acres"},null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B19,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B19,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":175},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B19,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B19,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":100},{"$f":"IF(ISBLANK(ProjectRegion),\"\",SUM(I19:J19))","v":275},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"seeding $/acre"]
[null,{"$f":"IF(OR(ISBLANK(BE12),BE12=\"\"),\"\",BE12)","v":"Seeding - Broadcast Mechanical"},null,{"$f":"IF(OR(ISBLANK(BF12),BF12=\"\"),\"\",BF12)","v":"acres"},null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B20,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B20,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":175},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B20,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B20,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":100},275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"labor","equip",null,"NOTES:"]
[null,{"$f":"IF(OR(ISBLANK(BE13),BE13=\"\"),\"\",BE13)","v":"Seeding - Drill"},null,{"$f":"IF(OR(ISBLANK(BF11),BF11=\"\"),\"\",BF11)","v":"acres"},null,365,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B21,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B21,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":175},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B21,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B21,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":175},{"$f":"IF(ISBLANK(ProjectRegion),\"\",SUM(I21:J21))","v":350},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I19=\"\",0,IF(Metric,ROUND(Ac2Ha*I19,2),I19))","v":175},100,null,"Seeding Source: "]
[null,{"$f":"IF(OR(ISBLANK(BE14),BE14=\"\"),\"\",BE14)","v":"Seeding - Hydroseeding"},null,{"$f":"IF(OR(ISBLANK(BF13),BF13=\"\"),\"\",BF13)","v":""},null,365,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B22,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B22,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":338},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B22,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B22,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":275},{"$f":"IF(ISBLANK(ProjectRegion),\"\",SUM(I22:J22))","v":613},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,100,null,"Shrub Source: "]
[null,{"$f":"IF(OR(ISBLANK(BE16),BE16=\"\"),\"\",BE16)","v":"Shrub Planting - bare root 6-10 in (150- 250mm)"},"02910-400-0561",{"$f":"IF(OR(ISBLANK(BF16),BF16=\"\"),\"\",BF16)","v":"ea."},"1 Clab",365,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B23,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B23,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND(Crew1ClabLabor*8/IF(ISBLANK(G23),F23,G23),2)","v":0.96},{"$f":"ROUND(Crew1ClabEquip*8/IF(ISBLANK(G23),F23,G23),2)","v":0},0.96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,175,null,"Tree Source: "]
[null,{"$f":"IF(OR(ISBLANK(BE17),BE17=\"\"),\"\",BE17)","v":"Tree Planting - bare root 11-16 in (270- 400mm)"},"02910-400-0562",{"$f":"IF(OR(ISBLANK(BF17),BF17=\"\"),\"\",BF17)","v":"ea."},"1 Clab",260,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B24,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B24,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND(Crew1ClabLabor*8/IF(ISBLANK(G24),F24,G24),2)","v":1.35},{"$f":"ROUND(Crew1ClabEquip*8/IF(ISBLANK(G24),F24,G24),2)","v":0},1.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,338,275,null,"Cactus Source: "]
[null,{"$f":"IF(OR(ISBLANK(BE18),BE18=\"\"),\"\",BE18)","v":"Cactus Planting"},null,{"$f":"IF(OR(ISBLANK(BF18),BF18=\"\"),\"\",BF18)","v":"ea."},"1 Clab",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B25,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B25,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B25,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B25,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B25,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B25,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BUILDING and WALL DEMOLITION"]
[null,{"$f":"IF(OR(ISBLANK(BE20),BE20=\"\"),\"\",BE20)","v":"NOTES:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item","Units",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium"]
[null,{"$f":"IF(OR(ISBLANK(BE21),BE21=\"\"),\"\",BE21)","v":"Seeding Source: "},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B27,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B27,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building Demolition"]
[null,{"$f":"IF(OR(ISBLANK(BE22),BE22=\"\"),\"\",BE22)","v":"Shrub Source: "},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B28,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B28,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg. steel","C.F."]
[null,{"$f":"IF(OR(ISBLANK(BE23),BE23=\"\"),\"\",BE23)","v":"Tree Source: "},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B29,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B29,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg. concrete","C.F."]
[null,{"$f":"IF(OR(ISBLANK(BE24),BE24=\"\"),\"\",BE24)","v":"Cactus Source: "},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B30,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B30,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg. masonry","C.F."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg. mixed","C.F."]
["Building and Wall Demolition",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sm. steel","C.F."]
["  Hourly productivity rates and crew composition from Means Heavy Construction 2005 Edition by permission of R.S.Means/Reed Construction Data .",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sm. concrete","C.F."]
["  All equipment, labor and material unit costs are from Labor Costs, Equipment Costs and Material Costs spreadsheets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sm. masonry","C.F."]
[null,null,null,null,null,"Daily","Daily Output",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sm. wood","C.F."]
[null,null,"Means Number","Unit","Crew","Output","User","Labor","Equipment","Premium","Total","     Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Hourly Production (\",IF(Metric,\"m3\",\"ft3\"),\"/hr)\")","v":"Hourly Production (ft3/hr)"},null,null,"Wall Demolition"]
["Building Demolition"," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg. steel",{"$f":"IF(ISBLANK(G38),F38,G38)/8","v":2687.5},null,"Block 4 in (100 mm) thick","S.F",null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,null,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2]
[null,{"$f":"IF(OR(ISBLANK(BE28),BE28=\"\"),\"\",BE28)","v":"Lg. steel"},"02220-110-0012",{"$f":"IF(Metric,\"m3\",\"C.F.\")","v":"C.F."},"B-8",{"$f":"IF(Metric,ROUND(21500*Ft3_2_M3,0),21500)","v":21500},null,{"$f":"ROUND('Fleets (Crews)'!$F$419*8/IF(ISBLANK(G38),F38,G38),2)","v":0.14000000000000001},{"$f":"ROUND('Fleets (Crews)'!$E$419*8/IF(ISBLANK(G38),F38,G38),2)","v":0.13},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B38,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B38,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(H38:I38)*(1+IF(OR(ISBLANK(J38),J38=\"\"),0,J38))","v":0.27},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg. concrete",1912.5,null,"Block 6 in (150 mm) thick","S.F",null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,null,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2]
[null,"Lg. concrete","02220-110-0050","C.F.","B-8",{"$f":"IF(Metric,ROUND(15300*Ft3_2_M3,0),15300)","v":15300},null,{"$f":"ROUND('Fleets (Crews)'!$F$419*8/IF(ISBLANK(G39),F39,G39),2)","v":0.2},{"$f":"ROUND('Fleets (Crews)'!$E$419*8/IF(ISBLANK(G39),F39,G39),2)","v":0.18},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B39,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B39,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(H39:I39)*(1+IF(OR(ISBLANK(J39),J39=\"\"),0,J39))","v":0.38},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg. masonry",2512.5,null,"Block 8 in (200 mm) thick","S.F",null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,null,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2]
[null,"Lg. masonry","02220-110-0080","C.F.","B-8",{"$f":"IF(Metric,ROUND(20100*Ft3_2_M3,0),20100)","v":20100},null,{"$f":"ROUND('Fleets (Crews)'!$F$419*8/IF(ISBLANK(G40),F40,G40),2)","v":0.15},{"$f":"ROUND('Fleets (Crews)'!$E$419*8/IF(ISBLANK(G40),F40,G40),2)","v":0.14000000000000001},"",0.29000000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg. mixed",2512.5,null,"Block 12 in (300 mm) thick","S.F",null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,null,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2]
[null,"Lg. mixed","02220-110-0100","C.F.","B-8",{"$f":"IF(Metric,ROUND(20100*Ft3_2_M3,0),20100)","v":20100},null,{"$f":"ROUND('Fleets (Crews)'!$F$419*8/IF(ISBLANK(G41),F41,G41),2)","v":0.15},{"$f":"ROUND('Fleets (Crews)'!$E$419*8/IF(ISBLANK(G41),F41,G41),2)","v":0.14000000000000001},"",0.29000000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sm. steel",1850,null,"Conc 6 in (150 mm) thick","S.F",null,0.1,null,0.1,null,0.1,null,0.1,null,0.1,null,null,null,0.1,null,0.1,null,0.1,null,0.1,null,0.1]
[null,"Sm. steel","02220-110-0500","C.F.","B-3",{"$f":"IF(Metric,ROUND(14800*Ft3_2_M3,0),14800)","v":14800},null,{"$f":"ROUND('Fleets (Crews)'!$F$390*8/IF(ISBLANK(G42),F42,G42),2)","v":0.18},{"$f":"ROUND('Fleets (Crews)'!$E$390*8/IF(ISBLANK(G42),F42,G42),2)","v":0.12},"",0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sm. concrete",1412.5,null,"Conc 8 in (200 mm) thick","S.F",null,0.1,null,0.1,null,0.1,null,0.1,null,0.1,null,null,null,0.1,null,0.1,null,0.1,null,0.1,null,0.1]
[null,"Sm. concrete","02220-110-0600","C.F.","B-3",{"$f":"IF(Metric,ROUND(11300*Ft3_2_M3,0),11300)","v":11300},null,{"$f":"ROUND('Fleets (Crews)'!$F$390*8/IF(ISBLANK(G43),F43,G43),2)","v":0.24},{"$f":"ROUND('Fleets (Crews)'!$E$390*8/IF(ISBLANK(G43),F43,G43),2)","v":0.16},"",0.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sm. masonry",1850,null,"Conc 10 in (250 mm) thick","S.F",null,0.1,null,0.1,null,0.1,null,0.1,null,0.1,null,null,null,0.1,null,0.1,null,0.1,null,0.1,null,0.1]
[null,"Sm. masonry","02220-110-0650","C.F.","B-3",{"$f":"IF(Metric,ROUND(14800*Ft3_2_M3,0),14800)","v":14800},null,{"$f":"ROUND('Fleets (Crews)'!$F$390*8/IF(ISBLANK(G44),F44,G44),2)","v":0.18},{"$f":"ROUND('Fleets (Crews)'!$E$390*8/IF(ISBLANK(G44),F44,G44),2)","v":0.12},"",0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sm. wood",1850,null,"Conc 12 in (300 mm) thick","S.F",null,0.1,null,0.1,null,0.1,null,0.1,null,0.1,null,null,null,0.1,null,0.1,null,0.1,null,0.1,null,0.1]
[null,"Sm. wood","02220-110-0700","C.F.","B-3",{"$f":"IF(Metric,ROUND(14800*Ft3_2_M3,0),14800)","v":14800},null,{"$f":"ROUND('Fleets (Crews)'!$F$390*8/IF(ISBLANK(G45),F45,G45),2)","v":0.18},{"$f":"ROUND('Fleets (Crews)'!$E$390*8/IF(ISBLANK(G45),F45,G45),2)","v":0.12},"",0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WASTE DISPOSAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Hourly Production (\",IF(Metric,\"m2\",\"ft2\"),\"/hr)\")","v":"Hourly Production (ft2/hr)"},null,null,"Item","Units","Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials","Premium","Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials"]
["Wall Demolition"," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 4 in (100 mm) thick",{"$f":"IF(ISBLANK(G48),F48,G48)/8","v":22.5},null,"Rubbish and Waste Handling"]
[null,{"$f":"IF(OR(ISBLANK(BE37),BE37=\"\"),\"\",BE37)","v":"Block 4 in (100 mm) thick"},"02220-130-2000",{"$f":"IF(Metric,\"m2\",\"S.F.\")","v":"S.F."},"1 Clab",{"$f":"IF(Metric,ROUND(180*Ft2_2_M2,0),180)","v":180},null,{"$f":"ROUND('Fleets (Crews)'!$F$326*8/IF(ISBLANK(G48),F48,G48),2)","v":1.95},{"$f":"ROUND('Fleets (Crews)'!$E$326*8/IF(ISBLANK(G48),F48,G48),2)","v":0},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B48,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B48,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":0.2},{"$f":"SUM(H48:I48)*(1+IF(OR(ISBLANK(J48),J48=\"\"),0,J48))","v":2.34},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 6 in (150 mm) thick",21.25,null,"Dumpster delivery (average for all sizes)","ea.",61.5,null,61.5]
[null,{"$f":"IF(OR(ISBLANK(BE38),BE38=\"\"),\"\",BE38)","v":"Block 6 in (150 mm) thick"},"02220-130-2040","S.F.","1 Clab",{"$f":"IF(Metric,ROUND(170*Ft2_2_M2,0),170)","v":170},null,{"$f":"ROUND('Fleets (Crews)'!$F$326*8/IF(ISBLANK(G49),F49,G49),2)","v":2.06},{"$f":"ROUND('Fleets (Crews)'!$E$326*8/IF(ISBLANK(G49),F49,G49),2)","v":0},0.2,2.472,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 8 in (200 mm) thick",18.75,null,"Haul (average for all sizes)","ea.",192,null,192]
[null,"Block 8 in (200 mm) thick","02220-130-2080","S.F.","1 Clab",{"$f":"IF(Metric,ROUND(150*Ft2_2_M2,0),150)","v":150},null,{"$f":"ROUND('Fleets (Crews)'!$F$326*8/IF(ISBLANK(G50),F50,G50),2)","v":2.33},{"$f":"ROUND('Fleets (Crews)'!$E$326*8/IF(ISBLANK(G50),F50,G50),2)","v":0},0.2,2.7959999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 12 in (300 mm) thick",18.75,null,"Rent per month (average for all sizes)","ea.",65.5,null,65.5]
[null,"Block 12 in (300 mm) thick","02220-130-2100","S.F.","1 Clab",{"$f":"IF(Metric,ROUND(150*Ft2_2_M2,0),150)","v":150},null,{"$f":"ROUND('Fleets (Crews)'!$F$326*8/IF(ISBLANK(G51),F51,G51),2)","v":2.33},{"$f":"ROUND('Fleets (Crews)'!$E$326*8/IF(ISBLANK(G51),F51,G51),2)","v":0},0.2,2.7959999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conc 6 in (150 mm) thick",20,null,"Disposal fee per ton (tonne) (average for all sizes)",{"$f":"IF(Metric,\"tonne\",\"ton\")","v":"ton"},72,null,72]
[null,"Conc 6 in (150 mm) thick","02220-130-2400","S.F.","B-9",{"$f":"IF(Metric,ROUND(160*Ft2_2_M2,0),160)","v":160},null,{"$f":"ROUND('Fleets (Crews)'!$F$326*8/IF(ISBLANK(G52),F52,G52),2)","v":2.19},{"$f":"ROUND('Fleets (Crews)'!$E$425*8/IF(ISBLANK(G52),F52,G52),2)","v":1.92},0.1,4.5209999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conc 8 in (200 mm) thick",17.5]
[null,"Conc 8 in (200 mm) thick","02220-130-2420","S.F.","B-9",{"$f":"IF(Metric,ROUND(140*Ft2_2_M2,0),140)","v":140},null,{"$f":"ROUND('Fleets (Crews)'!$F$326*8/IF(ISBLANK(G53),F53,G53),2)","v":2.5},{"$f":"ROUND('Fleets (Crews)'!$E$425*8/IF(ISBLANK(G53),F53,G53),2)","v":2.19},0.1,5.1589999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conc 10 in (250 mm) thick",15,null,"NOTES:"]
[null,"Conc 10 in (250 mm) thick","02220-130-2440","S.F.","B-9",{"$f":"IF(Metric,ROUND(120*Ft2_2_M2,0),120)","v":120},null,{"$f":"ROUND('Fleets (Crews)'!$F$326*8/IF(ISBLANK(G54),F54,G54),2)","v":2.92},{"$f":"ROUND('Fleets (Crews)'!$E$425*8/IF(ISBLANK(G54),F54,G54),2)","v":2.56},0.1,6.0280000000000014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conc 12 in (300 mm) thick",12.5,null,"Dumpster Cost Source:"]
[null,"Conc 12 in (300 mm) thick","02220-130-2500","S.F.","B-9",{"$f":"IF(Metric,ROUND(100*Ft2_2_M2,0),100)","v":100},null,{"$f":"ROUND('Fleets (Crews)'!$F$326*8/IF(ISBLANK(G55),F55,G55),2)","v":3.5},{"$f":"ROUND('Fleets (Crews)'!$E$425*8/IF(ISBLANK(G55),F55,G55),2)","v":3.07},0.1,7.2270000000000012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disposal Fee Source:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hazardous Material Handling - Solids"]
["Waste Disposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pickup fees 55 gal. drums","ea.",280,null,280]
["  Unit rates from Means Heavy Construction 2006 Edition by permission of R.S.Means/Reed Construction Data .",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk material (average)",{"$f":"IF(Metric,\"tonne\",\"ton\")","v":"ton"},456,null,456]
[null,null,null,null,null,"Daily",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transport - truck load (80 drums, 25 cy (m3), 18 tons)",{"$f":"IF(Metric,\"km\",\"mile\")","v":"mile"},6.5749999999999993,null,6.5749999999999993]
[null,null,"Means Number","Unit","Crew","Output","Materials","Labor","Equipment",null,"Total","     Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump site disposal fee",{"$f":"IF(Metric,\"tonne\",\"ton\")","v":"ton"},322,null,322,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199.51]
["Rubbish Handling"," "," "]
[null,{"$f":"IF(OR(ISBLANK(BE48),BE48=\"\"),\"\",BE48)","v":"Dumpster delivery (average for all sizes)"},"02220-350-0910","ea.",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B62,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B62,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":61.5},null,null,null,{"$f":"SUM(G62:I62)*(1+IF(J62=\"\",0,J62))","v":61.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
[null,{"$f":"IF(OR(ISBLANK(BE49),BE49=\"\"),\"\",BE49)","v":"Haul (average for all sizes)"},"02220-350-0920","ea.",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B63,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B63,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":192},null,null,null,{"$f":"SUM(G63:I63)*(1+IF(J63=\"\",0,J63))","v":192},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solid Handling Cost Source:"]
[null,{"$f":"IF(OR(ISBLANK(BE50),BE50=\"\"),\"\",BE50)","v":"Rent per month (average for all sizes)"},"02220-350-0940","ea.",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B64,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B64,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":65.5},null,null,null,{"$f":"SUM(G64:I64)*(1+IF(J64=\"\",0,J64))","v":65.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solid Disposal Fee Source:"]
[null,{"$f":"IF(OR(ISBLANK(BE51),BE51=\"\"),\"\",BE51)","v":"Disposal fee per ton (tonne) (average for all sizes)"},"02220-350-0950",{"$f":"IF(Metric,\"tonne\",\"ton\")","v":"ton"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B65,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B65,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":72},null,null,null,{"$f":"SUM(G65:I65)*(1+IF(J65=\"\",0,J65))","v":72},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hazardous Material Handling - Liquids"]
[null,{"$f":"IF(OR(ISBLANK(BE62),BE62=\"\"),\"\",BE62)","v":"NOTES:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vacuum Truck Pickup (2200 gal or 9,700 litres)","hr.",164,null,164]
[null,{"$f":"IF(OR(ISBLANK(BE54),BE54=\"\"),\"\",BE54)","v":"Dumpster Cost Source:"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B67,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B67,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vacuum Truck Pickup (5000 gal or 2,000 litres)","hr.",238,null,238]
[null,{"$f":"IF(OR(ISBLANK(BE55),BE55=\"\"),\"\",BE55)","v":"Disposal Fee Source:"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B68,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B68,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump site disposal fee",{"$f":"IF(Metric,\"tonne\",\"ton\")","v":"ton"},322,null,322]
["Hazardous Material Handling - Solids (+ Liquids in drums)"]
[null,{"$f":"IF(OR(ISBLANK(BE57),BE57=\"\"),\"\",BE57)","v":"Pickup fees 55 gal. drums"},"02110-300-1100","ea.",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B70,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B70,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":280},null,null,null,{"$f":"SUM(G70:I70)*(1+IF(J70=\"\",0,J70))","v":280},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
[null,{"$f":"IF(OR(ISBLANK(BE58),BE58=\"\"),\"\",BE58)","v":"Bulk material (average)"},"02110-300-1220/1230",{"$f":"IF(Metric,\"tonne\",\"ton\")","v":"ton"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B71,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B71,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":456},null,null,null,{"$f":"SUM(G71:I71)*(1+IF(J71=\"\",0,J71))","v":456},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquid Handling Cost Source:"]
[null,{"$f":"IF(OR(ISBLANK(BE59),BE59=\"\"),\"\",BE59)","v":"Transport - truck load (80 drums, 25 cy (m3), 18 tons)"},"02110-300-1260/1270",{"$f":"IF(Metric,\"km\",\"mile\")","v":"mile"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B72,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B72,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":6.5749999999999993},null,null,null,{"$f":"SUM(G72:I72)*(1+IF(J72=\"\",0,J72))","v":6.5749999999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquid Disposal Fee Source:"]
[null,{"$f":"IF(OR(ISBLANK(BE60),BE60=\"\"),\"\",BE60)","v":"Dump site disposal fee"},"02110-300-6000/6020",{"$f":"IF(Metric,\"tonne\",\"ton\")","v":"ton"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B73,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B73,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":322},null,null,null,{"$f":"SUM(G73:I73)*(1+IF(J73=\"\",0,J73))","v":322},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydrocarbon Contaminated Soils (HCS)"]
[null,{"$f":"IF(OR(ISBLANK(BE62),BE62=\"\"),\"\",BE62)","v":"NOTES:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insitu Biotreatment",null,21.225000000000001,null,21.225000000000001]
[null,{"$f":"IF(OR(ISBLANK(BE63),BE63=\"\"),\"\",BE63)","v":"Solid Handling Cost Source:"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B75,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B75,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HCS disposal fee",null,311.5,null,311.5]
[null,{"$f":"IF(OR(ISBLANK(BE64),BE64=\"\"),\"\",BE64)","v":"Solid Disposal Fee Source:"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B76,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B76,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dumpster Fee"]
["Hazardous Material Handling - Liquids",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/ton",{"$f":"IF(Metric,ROUND(G65*Tons2Tonnes,2),G65)","v":72},null,"NOTES:"]
[null,{"$f":"IF(OR(ISBLANK(BE66),BE66=\"\"),\"\",BE66)","v":"Vacuum Truck Pickup (2200 gal or 9,700 litres)"},"02110-300-3110","hr.",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B78,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B78,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":164},null,null,null,{"$f":"SUM(G78:I78)*(1+IF(J78=\"\",0,J78))","v":164},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insitu Treatement Cost Source:"]
[null,{"$f":"IF(OR(ISBLANK(BE67),BE67=\"\"),\"\",BE67)","v":"Vacuum Truck Pickup (5000 gal or 2,000 litres)"},"02110-300-3120","hr.",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B79,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B79,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":238},null,null,null,{"$f":"SUM(G79:I79)*(1+IF(J79=\"\",0,J79))","v":238},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HCS Disposal Fee Source:"]
[null,{"$f":"IF(OR(ISBLANK(BE68),BE68=\"\"),\"\",BE68)","v":"Dump site disposal fee"},"02110-300-6000/6020",{"$f":"IF(Metric,\"tonne\",\"ton\")","v":"ton"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B80,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B80,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":322},null,null,null,{"$f":"SUM(G80:I80)*(1+IF(J80=\"\",0,J80))","v":322},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNDERGROUND OPENING CLOSURE"]
[null,{"$f":"IF(OR(ISBLANK(BE70),BE70=\"\"),\"\",BE70)","v":"NOTES:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item","Units","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium"]
[null,{"$f":"IF(OR(ISBLANK(BE71),BE71=\"\"),\"\",BE71)","v":"Liquid Handling Cost Source:"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B82,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B82,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reinforced Concrete Bulkheads and Shaft Covers"]
[null,{"$f":"IF(OR(ISBLANK(BE72),BE72=\"\"),\"\",BE72)","v":"Liquid Disposal Fee Source:"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B83,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B83,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/ton",{"$f":"IF(Metric,ROUND(G71*Tons2Tonnes,2),G71)","v":456},null,"Grade walls - 15 in thick, 8 ft high","C.Y",193,null,193]
["Hydrocarbon Contaminated Soils (HCS)",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/mi",{"$f":"IF(Metric,ROUND(G72*Mi2Km,2),G72)","v":6.5749999999999993},null,"Grade walls - 15 in thick, 12 ft high","C.Y",193,null,193]
[null,{"$f":"IF(OR(ISBLANK(BE74),BE74=\"\"),\"\",BE74)","v":"Insitu Biotreatment"},"02115-200-2020/2021",{"$f":"IF(Metric,\"m3\",\"C.Y.\")","v":"C.Y."},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B85,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B85,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":21.225000000000001},null,null,null,{"$f":"SUM(G85:I85)*(1+IF(J85=\"\",0,J85))","v":21.225000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/ton",{"$f":"IF(Metric,ROUND(G73*Tons2Tonnes,2),G73)","v":322},null,"Elevated conc, 1-way beam & slab - 15ft span","C.Y",355,null,355]
[null,{"$f":"IF(OR(ISBLANK(BE75),BE75=\"\"),\"\",BE75)","v":"HCS disposal fee"},"02115-200-2050/2055",{"$f":"IF(Metric,\"m3\",\"C.Y.\")","v":"C.Y."},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B86,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B86,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":311.5},null,null,null,{"$f":"SUM(G86:I86)*(1+IF(J86=\"\",0,J86))","v":311.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elevated conc, 1-way beam & slab - 25ft span","C.Y",335,null,335]
[null,{"$f":"IF(OR(ISBLANK(BE77),BE77=\"\"),\"\",BE77)","v":"NOTES:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item","Units","Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials"]
[null,{"$f":"IF(OR(ISBLANK(BE78),BE78=\"\"),\"\",BE78)","v":"Insitu Treatement Cost Source:"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B88,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B88,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Adit Plugging"]
[null,{"$f":"IF(OR(ISBLANK(BE79),BE79=\"\"),\"\",BE79)","v":"HCS Disposal Fee Source:"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B89,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B89,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bat Gate","ea.",3684.5070422535218,null,3684.5070422535218]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Culvert Gate","ea.",7369.0140845070437,null,7369.0140845070437]
["Concrete Structure Installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adit Foam Plug","ea.",368.45070422535218,null,368.45070422535218]
["  Weekly dumpster rental rates from Means Heavy Construction 2005 Edition with permission by R.S.Means/Reed Construction Data .",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/ton",{"$f":"IF(Metric,ROUND(G80*Tons2Tonnes,2),G80)","v":322},null,"Production Opening Foam Plug","ea.",368.45070422535218,null,368.45070422535218]
["Weekly dumpster rental rates include haul to off-site disposal site and disposal fees"]
[null,null,null,null,null,"Daily",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
[null,null,"Means Number","Unit","Crew","Output","Materials","Labor","Equipment","Premium","Total","     Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bat Gate Source: "]
["Reinforced Concrete Bulkheads and Shaft Covers",null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Foam Plug Source: "]
[null,{"$f":"IF(OR(ISBLANK(BE83),BE83=\"\"),\"\",BE83)","v":"Grade walls - 15 in thick, 8 ft high"},"03310-240-4300",{"$f":"IF(Metric,\"m3\",\"C.Y.\")","v":"C.Y."},"C-14D",{"$f":"IF(Metric,ROUND(CY_2_M3*80.02,2),80.02)","v":80.02},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B97,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B97,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":193},{"$f":"ROUND('Fleets (Crews)'!$F$538*8/F97,2)","v":114.22},{"$f":"ROUND('Fleets (Crews)'!$E$538*8/F97,2)","v":11.66},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B97,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B97,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G97:I97)*(1+IF(J97=\"\",0,J97))","v":318.88000000000005},"includes reinforcing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/cy",{"$f":"IF(Metric,ROUND(G85*CY_2_M3,2),G85)","v":21.225000000000001},null,"MISC. LINEAR PROJECTS"]
[null,{"$f":"IF(OR(ISBLANK(BE84),BE84=\"\"),\"\",BE84)","v":"Grade walls - 15 in thick, 12 ft high"},"03310-240-4350",{"$f":"IF(Metric,\"m3\",\"C.Y.\")","v":"C.Y."},"C-14D",{"$f":"IF(Metric,ROUND(CY_2_M3*51.26,2),26.2)","v":26.2},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B98,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B98,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":193},{"$f":"ROUND('Fleets (Crews)'!$F$538*8/F98,2)","v":348.85},{"$f":"ROUND('Fleets (Crews)'!$E$538*8/F98,2)","v":35.6},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B98,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B98,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G98:I98)*(1+IF(J98=\"\",0,J98))","v":577.45000000000005},"includes reinforcing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/cy",{"$f":"IF(Metric,ROUND(G86*CY_2_M3,2),G86)","v":311.5},null,"Item","Units","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium"]
[null,{"$f":"IF(OR(ISBLANK(BE85),BE85=\"\"),\"\",BE85)","v":"Elevated conc, 1-way beam & slab - 15ft span"},"03310-240-2700",{"$f":"IF(Metric,\"m3\",\"C.Y.\")","v":"C.Y."},"C-14B",{"$f":"IF(Metric,ROUND(CY_2_M3*20.59,2),20.59)","v":20.59},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B99,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B99,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":355},{"$f":"ROUND('Fleets (Crews)'!$F$527*8/F99,2)","v":460.92},{"$f":"ROUND('Fleets (Crews)'!$E$527*8/F99,2)","v":45.3},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B99,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B99,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G99:I99)*(1+IF(J99=\"\",0,J99))","v":861.22},"includes reinforcing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fencing Installation"]
[null,{"$f":"IF(OR(ISBLANK(BE86),BE86=\"\"),\"\",BE86)","v":"Elevated conc, 1-way beam & slab - 25ft span"},"03310-240-2750",{"$f":"IF(Metric,\"m3\",\"C.Y.\")","v":"C.Y."},"C-14B",{"$f":"IF(Metric,ROUND(CY_2_M3*28.36,2),28.36)","v":28.36},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B100,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B100,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":335},{"$f":"ROUND('Fleets (Crews)'!$F$527*8/F100,2)","v":334.63},{"$f":"ROUND('Fleets (Crews)'!$E$527*8/F100,2)","v":32.89},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B100,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B100,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G100:I100)*(1+IF(J100=\"\",0,J100))","v":702.52},"includes reinforcing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barbed 3-strand","L.F.",0.86999999999999988,null,0.86999999999999988]
["Bat Gate/Foam Plug Installation",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barbed 4-strand","L.F.",1.1599999999999999,null,1.1599999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barbed 5-strand","L.F.",1.45,null,1.45]
[null,"Bat Gate",null,"ea.",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B103,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B103,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":3684.5070422535218},null,null,null,null,"materials $/ea. Installed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chain link 8 ft -10 ft Install","L.F.",65.5,null,65.5]
[null,"Culvert Gate",null,"ea.",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B104,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B104,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":7369.0140845070437},null,null,null,null,"materials $/ea. Installed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wood stockade fence 6 ft high - Install","L.F.",22.5,null,22.5]
[null,"Adit Foam Plug",null,{"$f":"IF(Metric,\"ea./m3\",\"ea./C.Y.\")","v":"ea./C.Y."},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B105,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B105,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":368.45070422535218},null,null,null,null,"materials $/cy placed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L.F."]
[null,"Production Opening Foam Plug",null,{"$f":"IF(Metric,\"ea./m3\",\"ea./C.Y.\")","v":"ea./C.Y."},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B106,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B106,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":368.45070422535218},null,null,null,null,"materials $/cy placed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L.F."]
[null,{"$f":"IF(OR(ISBLANK(BE94),BE94=\"\"),\"\",BE94)","v":"NOTES:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L.F."]
[null,{"$f":"IF(OR(ISBLANK(BE95),BE95=\"\"),\"\",BE95)","v":"Bat Gate Source: "},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B108,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B108,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L.F."]
[null,{"$f":"IF(OR(ISBLANK(BE96),BE96=\"\"),\"\",BE96)","v":"Foam Plug Source: "},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B109,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B109,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/cy",{"$f":"IF(Metric,ROUND(G97*CY_2_M3,2),G97)","v":193},null,"Fencing Removal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/cy",{"$f":"IF(Metric,ROUND(G98*CY_2_M3,2),G98)","v":193},null,"Barbed 3-strand Removal","L.F.",0.86999999999999988,null,0.86999999999999988]
["Misc. Linear Projects",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/cy",{"$f":"IF(Metric,ROUND(G99*CY_2_M3,2),G99)","v":355},null,"Barbed 4-strand Removal","L.F.",1.1599999999999999,null,1.1599999999999999]
["  Hourly productivity rates and crew composition from Means Heavy Construction 2005 Edition by permission of R.S.Means/Reed Construction Data .",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/cy",{"$f":"IF(Metric,ROUND(G100*CY_2_M3,2),G100)","v":335},null,"Barbed 5-strand Removal","L.F.",1.45,null,1.45]
["  All equipment, labor and material unit costs are from Labor Costs, Equipment Costs and Material Costs spreadsheets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chain link 8 ft -10 ft Removal","L.F.",{"$f":"65.5/2","v":32.75},null,32.75]
[null,null,null,null,null,"Daily",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wood, all types 4 ft -6 ft high Removal",null,{"$f":"22.5/2","v":11.25},null,11.25]
[null,null,"Means Number","Unit","Crew","Output","Materials","Labor","Equipment","Premium","Total","     Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L.F."]
["Fencing Installation"," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L.F."]
[null,{"$f":"IF(OR(ISBLANK(BE100),BE100=\"\"),\"\",BE100)","v":"Barbed 3-strand"},"02820-170-1650",{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},"B-80A",{"$f":"ROUND(IF(Metric,Ft2M*2280/3,2280/3),0)","v":760},{"$f":"IF(OR(B117=\"\",ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B117,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B117,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":0.86999999999999988},{"$f":"ROUND(CrewB80ALabor*8/F117,2)","v":1.38},{"$f":"ROUND(CrewB80AEquip*8/F117,2)","v":0.31},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B117,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B117,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G117:I117)*(1+IF(J117=\"\",0,J117))","v":2.56},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L.F."]
[null,{"$f":"IF(OR(ISBLANK(BE101),BE101=\"\"),\"\",BE101)","v":"Barbed 4-strand"},"extrapolated","L.F.","B-80A",{"$f":"ROUND(IF(Metric,Ft2M*2280/4,2280/4),0)","v":570},1.1599999999999999,{"$f":"ROUND(CrewB80ALabor*8/F118,2)","v":1.84},{"$f":"ROUND(CrewB80AEquip*8/F118,2)","v":0.41},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B118,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B118,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},3.41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/cy",{"$f":"IF(Metric,ROUND(G105*CY_2_M3,2),G105)","v":368.45070422535218},null,null,"L.F."]
[null,"Barbed 5-strand","02820-130-0920","L.F.","B-80A",{"$f":"ROUND(IF(Metric,Ft2M*2280/5,2280/5),0)","v":456},1.45,{"$f":"ROUND(CrewB80ALabor*8/F119,2)","v":2.2999999999999998},{"$f":"ROUND(CrewB80AEquip*8/F119,2)","v":0.51},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B119,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B119,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},4.26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/cy",{"$f":"IF(Metric,ROUND(G106*CY_2_M3,2),G106)","v":368.45070422535218},null,"Culvert Removal"]
[null,"Chain link 8 ft -10 ft Install","02820-130-0920","L.F.","B-80C",{"$f":"IF(Metric,ROUND(Ft2M*180,0),180)","v":180},65.5,{"$f":"ROUND(CrewB80CLabor*8/F120,2)","v":5.84},{"$f":"ROUND(CrewB80CEquip*8/F120,2)","v":1.3},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B120,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B120,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},72.64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12 in (300 mm ) Diameter","L.F."]
[null,"Wood stockade fence 6 ft high - Install","02820-510-1240","L.F.","B-80C",{"$f":"IF(Metric,ROUND(Ft2M*150,0),150)","v":150},22.5,{"$f":"ROUND(CrewB80CLabor*8/F121,2)","v":7},{"$f":"ROUND(CrewB80CEquip*8/F121,2)","v":1.56},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B121,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B121,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},31.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"18 in (450 mm) Diameter","L.F."]
[null,"","user","L.F.",null,null,"",{"$f":"IF(OR(B122=\"\",ISBLANK(E122),ISBLANK(F122)),\"\",IF(NOT(ISNUMBER(F122)),\"Output!\",IF(E122=\"B-80A\",ROUND(CrewB80ALabor*8/F122,2),IF(E122=\"B-80C\",ROUND(CrewB80CLabor*8/F122,2),\"\"))))","v":""},{"$f":"IF(OR(B122=\"\",ISBLANK(E122),ISBLANK(F122)),\"\",IF(NOT(ISNUMBER(F122)),\"Output!\",IF(E122=\"B-80A\",ROUND(CrewB80AEquip*8/F122,2),IF(E122=\"B-80C\",ROUND(CrewB80CEquip*8/F122,2),\"\"))))","v":""},{"$f":"IF(OR(B122=\"\",ISBLANK(E122),ISBLANK(F122)),\"\",IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B122,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B122,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1)))","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"24 in (600 mm) Diameter","L.F."]
[null,"","user","L.F.",null,null,"",{"$f":"IF(OR(B123=\"\",ISBLANK(E123),ISBLANK(F123)),\"\",IF(NOT(ISNUMBER(F123)),\"Output!\",IF(E123=\"B-80A\",ROUND(CrewB80ALabor*8/F123,2),IF(E123=\"B-80C\",ROUND(CrewB80CLabor*8/F123,2),\"\"))))","v":""},{"$f":"IF(OR(B123=\"\",ISBLANK(E123),ISBLANK(F123)),\"\",IF(NOT(ISNUMBER(F123)),\"Output!\",IF(E123=\"B-80A\",ROUND(CrewB80AEquip*8/F123,2),IF(E123=\"B-80C\",ROUND(CrewB80CEquip*8/F123,2),\"\"))))","v":""},{"$f":"IF(OR(B123=\"\",ISBLANK(E123),ISBLANK(F123)),\"\",IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B123,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B123,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1)))","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"36 in (1m) Diameter","L.F."]
[null,null,"user","L.F.",null,null,null,{"$f":"IF(OR(B124=\"\",ISBLANK(E124),ISBLANK(F124)),\"\",IF(NOT(ISNUMBER(F124)),\"Output!\",IF(E124=\"B-80A\",ROUND(CrewB80ALabor*8/F124,2),IF(E124=\"B-80C\",ROUND(CrewB80CLabor*8/F124,2),\"\"))))","v":""},{"$f":"IF(OR(B124=\"\",ISBLANK(E124),ISBLANK(F124)),\"\",IF(NOT(ISNUMBER(F124)),\"Output!\",IF(E124=\"B-80A\",ROUND(CrewB80AEquip*8/F124,2),IF(E124=\"B-80C\",ROUND(CrewB80CEquip*8/F124,2),\"\"))))","v":""},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pipeline Removal"]
[null,null,"user","L.F.",null,null,null,{"$f":"IF(OR(B125=\"\",ISBLANK(E125),ISBLANK(F125)),\"\",IF(NOT(ISNUMBER(F125)),\"Output!\",IF(E125=\"B-80A\",ROUND(CrewB80ALabor*8/F125,2),IF(E125=\"B-80C\",ROUND(CrewB80CLabor*8/F125,2),\"\"))))","v":""},{"$f":"IF(OR(B125=\"\",ISBLANK(E125),ISBLANK(F125)),\"\",IF(NOT(ISNUMBER(F125)),\"Output!\",IF(E125=\"B-80A\",ROUND(CrewB80AEquip*8/F125,2),IF(E125=\"B-80C\",ROUND(CrewB80CEquip*8/F125,2),\"\"))))","v":""},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plastic Pipe 3/4 in (mm) - 4 in (100 mm) diameter","L.F."]
["Fencing Removal"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6 in (150 mm) - 8 in (200 mm)","L.F."]
[null,{"$f":"IF(OR(ISBLANK(BE110),BE110=\"\"),\"\",BE110)","v":"Barbed 3-strand Removal"},"02220-220-1600",{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},"2 Clab",{"$f":"IF(Metric,ROUND(Ft2M*430,0),430)","v":430},null,{"$f":"ROUND(Crew2ClabLabor*8/F127,2)","v":1.63},{"$f":"ROUND(Crew2ClabEquip*8/F127,2)","v":0.54},null,{"$f":"SUM(G127:I127)*(1+IF(J127=\"\",0,J127))","v":2.17},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 in (250 mm) - 18 in (450 mm)","L.F."]
[null,"Barbed 4-strand Removal","extrapolated","L.F.","2 Clab",{"$f":"IF(Metric,ROUND(Ft2M*355,0),355)","v":355},null,{"$f":"ROUND(Crew2ClabLabor*8/F128,2)","v":1.97},{"$f":"ROUND(Crew2ClabEquip*8/F128,2)","v":0.66},null,{"$f":"SUM(G128:I128)*(1+IF(J128=\"\",0,J128))","v":2.63},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20 in (500 mm) - 36 in (1 m)","L.F."]
[null,"Barbed 5-strand Removal","02220-220-1650","L.F.","2 Clab",{"$f":"IF(Metric,ROUND(Ft2M*280,0),280)","v":280},null,{"$f":"ROUND(Crew2ClabLabor*8/F129,2)","v":2.5},{"$f":"ROUND(Crew2ClabEquip*8/F129,2)","v":0.84},null,{"$f":"SUM(G129:I129)*(1+IF(J129=\"\",0,J129))","v":3.34},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pipe and Drainpipe Installation"]
[null,"Chain link 8 ft -10 ft Removal","02220-220-1700","L.F.","B-6",{"$f":"IF(Metric,ROUND(Ft2M*445,0),445)","v":445},null,{"$f":"ROUND(CrewB6Labor*8/F130,2)","v":2.66},{"$f":"ROUND(CrewB6Equip*8/F130,2)","v":1.08},null,{"$f":"SUM(G130:I130)*(1+IF(J130=\"\",0,J130))","v":3.74},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water 4in (100mm ) 40ft (12m) length, welded HDPE","L.F.",2.2799999999999998,null,2.2799999999999998]
[null,"Wood, all types 4 ft -6 ft high Removal","02220-220-1775","L.F.","2 Clab",{"$f":"IF(Metric,ROUND(Ft2M*430,0),430)","v":430},null,{"$f":"ROUND(Crew2ClabLabor*8/F131,2)","v":1.63},{"$f":"ROUND(Crew2ClabEquip*8/F131,2)","v":0.54},null,{"$f":"SUM(G131:I131)*(1+IF(J131=\"\",0,J131))","v":2.17},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water 6in (150mm) 40ft (12m) length, welded HDPE","L.F.",4.93,null,4.93]
[null,"","user","L.F.",null,null,null,{"$f":"IF(OR(B132=\"\",ISBLANK(E132),ISBLANK(F132)),\"\",IF(NOT(ISNUMBER(F132)),\"Output!\",IF(E132=\"2 Clab\",ROUND(Crew2ClabLabor*8/F132,2),IF(E132=\"B-6\",ROUND(CrewB6Labor*8/F132,2),\"\"))))","v":""},{"$f":"IF(OR(B132=\"\",ISBLANK(E132),ISBLANK(F132)),\"\",IF(NOT(ISNUMBER(F132)),\"Output!\",IF(E132=\"2 Clab\",ROUND(Crew2ClabEquip*8/F132,2),IF(E132=\"B-6\",ROUND(CrewB6Equip*8/F132,2),\"\"))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water 12in (300mm) 40ft (12m) length, welded HDPE","L.F."]
[null,"","user","L.F.",null,null,null,{"$f":"IF(OR(B133=\"\",ISBLANK(E133),ISBLANK(F133)),\"\",IF(NOT(ISNUMBER(F133)),\"Output!\",IF(E133=\"2 Clab\",ROUND(Crew2ClabLabor*8/F133,2),IF(E133=\"B-6\",ROUND(CrewB6Labor*8/F133,2),\"\"))))","v":""},{"$f":"IF(OR(B133=\"\",ISBLANK(E133),ISBLANK(F133)),\"\",IF(NOT(ISNUMBER(F133)),\"Output!\",IF(E133=\"2 Clab\",ROUND(Crew2ClabEquip*8/F133,2),IF(E133=\"B-6\",ROUND(CrewB6Equip*8/F133,2),\"\"))))","v":""},null,{"$f":"SUM(G133:I133)*(1+IF(J133=\"\",0,J133))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drain 4in (100mm) perforated PVC","L.F.",3.41,null,3.41]
[null,null,"user","L.F.",null,null,null,{"$f":"IF(OR(B134=\"\",ISBLANK(E134),ISBLANK(F134)),\"\",IF(NOT(ISNUMBER(F134)),\"Output!\",IF(E134=\"2 Clab\",ROUND(Crew2ClabLabor*8/F134,2),IF(E134=\"B-6\",ROUND(CrewB6Labor*8/F134,2),\"\"))))","v":""},{"$f":"IF(OR(B134=\"\",ISBLANK(E134),ISBLANK(F134)),\"\",IF(NOT(ISNUMBER(F134)),\"Output!\",IF(E134=\"2 Clab\",ROUND(Crew2ClabEquip*8/F134,2),IF(E134=\"B-6\",ROUND(CrewB6Equip*8/F134,2),\"\"))))","v":""},null,{"$f":"SUM(G134:I134)*(1+IF(J134=\"\",0,J134))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drain 6in (150mm) perforated PVC","L.F.",6.55,null,6.55]
[null,null,"user","L.F.",null,null,null,{"$f":"IF(OR(B135=\"\",ISBLANK(E135),ISBLANK(F135)),\"\",IF(NOT(ISNUMBER(F135)),\"Output!\",IF(E135=\"2 Clab\",ROUND(Crew2ClabLabor*8/F135,2),IF(E135=\"B-6\",ROUND(CrewB6Labor*8/F135,2),\"\"))))","v":""},{"$f":"IF(OR(B135=\"\",ISBLANK(E135),ISBLANK(F135)),\"\",IF(NOT(ISNUMBER(F135)),\"Output!\",IF(E135=\"2 Clab\",ROUND(Crew2ClabEquip*8/F135,2),IF(E135=\"B-6\",ROUND(CrewB6Equip*8/F135,2),\"\"))))","v":""},null,{"$f":"SUM(G135:I135)*(1+IF(J135=\"\",0,J135))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drain 4in (100mm) corrugated, perf or plain","L.F.",1.39,null,1.39]
["Culvert Removal"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drain 6in (150mm) corrugated., perf or plain","L.F.",3.51,null,3.51]
[null,{"$f":"IF(OR(ISBLANK(BE120),BE120=\"\"),\"\",BE120)","v":"12 in (300 mm ) Diameter"},"02220-220-2900",{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},"B-6",{"$f":"IF(Metric,ROUND(Ft2M*175,0),175)","v":175},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B137,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B137,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND('Fleets (Crews)'!$F$395*8/F137,2)","v":6.76},{"$f":"ROUND('Fleets (Crews)'!$E$395*8/F137,2)","v":2.74},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B137,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B137,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G137:I137)*(1+IF(J137=\"\",0,J137))","v":9.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drain Rock Preparation"]
[null,{"$f":"IF(OR(ISBLANK(BE121),BE121=\"\"),\"\",BE121)","v":"18 in (450 mm) Diameter"},"02220-220-2930",{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},"B-6",{"$f":"IF(Metric,ROUND(Ft2M*150,0),150)","v":150},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B138,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B138,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND('Fleets (Crews)'!$F$395*8/F138,2)","v":7.88},{"$f":"ROUND('Fleets (Crews)'!$E$395*8/F138,2)","v":3.19},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B138,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B138,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G138:I138)*(1+IF(J138=\"\",0,J138))","v":11.07},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item","Units",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total"]
[null,{"$f":"IF(OR(ISBLANK(BE122),BE122=\"\"),\"\",BE122)","v":"24 in (600 mm) Diameter"},"02220-220-2960",{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},"B-6",{"$f":"IF(Metric,ROUND(Ft2M*120,0),120)","v":120},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B139,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B139,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND('Fleets (Crews)'!$F$395*8/F139,2)","v":9.85},{"$f":"ROUND('Fleets (Crews)'!$E$395*8/F139,2)","v":3.99},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B139,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B139,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G139:I139)*(1+IF(J139=\"\",0,J139))","v":13.84},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crushing",{"$f":"IF(Metric,\"m3\",\"C.Y\")","v":"C.Y"}]
[null,{"$f":"IF(OR(ISBLANK(BE123),BE123=\"\"),\"\",BE123)","v":"36 in (1m) Diameter"},"02220-220-3000",{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},"B-6",{"$f":"IF(Metric,ROUND(Ft2M*90,0),90)","v":90},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B140,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B140,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND('Fleets (Crews)'!$F$395*8/F140,2)","v":13.14},{"$f":"ROUND('Fleets (Crews)'!$E$395*8/F140,2)","v":5.32},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B140,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B140,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G140:I140)*(1+IF(J140=\"\",0,J140))","v":18.46},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Screening",{"$f":"IF(Metric,\"m3\",\"C.Y\")","v":"C.Y"}]
["Pipeline Removal"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Misc."]
[null,{"$f":"IF(OR(ISBLANK(BE125),BE125=\"\"),\"\",BE125)","v":"Plastic Pipe 3/4 in (mm) - 4 in (100 mm) diameter"},"02220-381-1600",{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},"B-20",{"$f":"IF(Metric,ROUND(Ft2M*700,0),700)","v":700},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B142,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B142,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND(CrewB20Labor*8/F142,2)","v":1.86},{"$f":"ROUND(CrewB20Equip*8/F142,2)","v":0.33},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B142,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B142,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G142:I142)*(1+IF(J142=\"\",0,J142))","v":2.19},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item","Units",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium"]
[null,{"$f":"IF(OR(ISBLANK(BE126),BE126=\"\"),\"\",BE126)","v":"6 in (150 mm) - 8 in (200 mm)"},"02220-381-1700",{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},"B-20",{"$f":"IF(Metric,ROUND(Ft2M*500,0),500)","v":500},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B143,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B143,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND(CrewB20Labor*8/F143,2)","v":2.61},{"$f":"ROUND(CrewB20Equip*8/F143,2)","v":0.47},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B143,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B143,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G143:I143)*(1+IF(J143=\"\",0,J143))","v":3.08},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Backhoe work","C.Y."]
[null,{"$f":"IF(OR(ISBLANK(BE127),BE127=\"\"),\"\",BE127)","v":"10 in (250 mm) - 18 in (450 mm)"},"02220-381-1800",{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},"B-20",{"$f":"IF(Metric,ROUND(Ft2M*300,0),300)","v":300},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B144,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B144,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND(CrewB20Labor*8/F144,2)","v":4.34},{"$f":"ROUND(CrewB20Equip*8/F144,2)","v":0.78},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B144,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B144,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G144:I144)*(1+IF(J144=\"\",0,J144))","v":5.12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Powerline and Transformer Removal",null,null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total"]
[null,{"$f":"IF(OR(ISBLANK(BE128),BE128=\"\"),\"\",BE128)","v":"20 in (500 mm) - 36 in (1 m)"},"02220-381-1900",{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},"B-20",{"$f":"IF(Metric,ROUND(Ft2M*200,0),200)","v":200},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B145,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B145,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND(CrewB20Labor*8/F145,2)","v":6.52},{"$f":"ROUND(CrewB20Equip*8/F145,2)","v":1.17},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B145,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B145,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G145:I145)*(1+IF(J145=\"\",0,J145))","v":7.6899999999999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Single Pole Powerlines","line mile"]
["Pipe and Drainpipe Installation",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Double Pole Powerlines","line mile"]
[null,{"$f":"IF(OR(ISBLANK(BE130),BE130=\"\"),\"\",BE130)","v":"Water 4in (100mm ) 40ft (12m) length, welded HDPE"},"02510-760-0100",{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},"B-22A",{"$f":"IF(Metric,ROUND(Ft2M*400,0),400)","v":400},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B147,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B147,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":2.2799999999999998},{"$f":"ROUND(CrewB22ALabor*8/F147,2)","v":5.04},{"$f":"ROUND(CrewB22AEquip*8/F147,2)","v":4.8099999999999996},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B147,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B147,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G147:I147)*(1+IF(J147=\"\",0,J147))","v":12.129999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Substation","unit"]
[null,"Water 6in (150mm) 40ft (12m) length, welded HDPE","02510-760-0200","L.F.","B-22A",{"$f":"IF(Metric,ROUND(Ft2M*380,0),380)","v":380},4.93,{"$f":"ROUND(CrewB22ALabor*8/F148,2)","v":5.3},{"$f":"ROUND(CrewB22AEquip*8/F148,2)","v":5.07},"",15.3]
[null,"Water 12in (300mm) 40ft (12m) length, welded HDPE","02510-760-0500","L.F.","B-22A",{"$f":"IF(Metric,ROUND(Ft2M*260,0),260)","v":260},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B149,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B149,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND(CrewB22ALabor*8/F149,2)","v":7.75},{"$f":"ROUND(CrewB22AEquip*8/F149,2)","v":7.41},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B149,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B149,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G149:I149)*(1+IF(J149=\"\",0,J149))","v":15.16},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
[null,"Drain 4in (100mm) perforated PVC","02620-630-2100","L.F.","B-14",{"$f":"IF(Metric,ROUND(Ft2M*315,0),315)","v":315},3.41,{"$f":"ROUND(CrewB14Labor*8/F150,2)","v":7.89},{"$f":"ROUND(CrewB14Equip*8/F150,2)","v":1.46},"",12.760000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Single Pole Source: "]
[null,"Drain 6in (150mm) perforated PVC","02620-630-2110","L.F.","B-14",{"$f":"IF(Metric,ROUND(Ft2M*300,0),300)","v":300},6.55,{"$f":"ROUND(CrewB14Labor*8/F151,2)","v":8.2799999999999994},{"$f":"ROUND(CrewB14Equip*8/F151,2)","v":1.54},"",16.369999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Double Pole Source: "]
[null,"Drain 4in (100mm) corrugated, perf or plain","02620-660-0040","L.F.","2 Clab",{"$f":"IF(Metric,ROUND(Ft2M*1200,0),1200)","v":1200},1.39,{"$f":"ROUND(Crew2ClabLabor*8/F152,2)","v":0.57999999999999996},{"$f":"ROUND(Crew2ClabEquip*8/F152,2)","v":0.2},"",2.17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transformer Source: "]
[null,"Drain 6in (150mm) corrugated., perf or plain","02620-660-0060","L.F.","2 Clab",{"$f":"IF(Metric,ROUND(Ft2M*900,0),900)","v":900},3.51,{"$f":"ROUND(Crew2ClabLabor*8/F153,2)","v":0.78},{"$f":"ROUND(Crew2ClabEquip*8/F153,2)","v":0.26},"",4.55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EROSION, EVAPORATION and SEDIMENTATION CONTROL"]
[null,"Note: HDPE Water Pipe in 40ft (12m) lengths, welded ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item","Units","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rip-Rap & Rock Lining","Units"]
["Drain Rock Preparation",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Rip-Rap 3/8 to 1/4 \"&IF(Metric,\"m3\",\"CY\")&\" pieces, grouted\"","v":"Rip-Rap 3/8 to 1/4 CY pieces, grouted"},null,27,null,27]
[null,{"$f":"IF(OR(ISBLANK(BE139),BE139=\"\"),\"\",BE139)","v":"Crushing"},null,{"$f":"IF(Metric,\"m3\",\"C.Y.\")","v":"C.Y."},null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B157,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B157,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Rip-Rap \"&IF(Metric,\"450 mm\",\"18-inch\")&\" min thick, no grout\"","v":"Rip-Rap 18-inch min thick, no grout"},"S.Y.",8.4499999999999993,null,8.4499999999999993]
[null,{"$f":"IF(OR(ISBLANK(BE140),BE140=\"\"),\"\",BE140)","v":"Screening"},null,{"$f":"IF(Metric,\"m3\",\"C.Y.\")","v":"C.Y."},null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B158,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B158,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gabions, 6 in (150 mm) deep","S.Y.",6.6,null,6.6]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K157:K158)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gabions, 9 in (250 mm) deep","S.Y.",11.95,null,11.95]
["Misc."," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gabions, 12 in (300 mm) deep","S.Y.",13.25,null,13.25]
[null,{"$f":"IF(OR(ISBLANK(BE143),BE143=\"\"),\"\",BE143)","v":"Backhoe work"},"02210-700-0120",{"$f":"IF(Metric,\"m3\",\"C.Y.\")","v":"C.Y."},"B-11M",{"$f":"IF(Metric,ROUND(CY_2_M3*28,0),28)","v":28},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B161,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B161,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND('Fleets (Crews)'!F439*8/F161,2)","v":17.2},{"$f":"ROUND('Fleets (Crews)'!E439*8/F161,2)","v":8.09},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B161,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B161,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G161:I161)*(1+IF(J161=\"\",0,J161))","v":25.29},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gabions, 18 in (450 mm) deep","S.Y.",28,null,28]
["Powerline and Transformer Removal",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gabions, 36 in (1m) deep","S.Y.",31,null,31]
[null,{"$f":"IF(OR(ISBLANK(BE145),BE145=\"\"),\"\",BE145)","v":"Single Pole Powerlines"},null,{"$f":"IF(Metric,\"km\",\"mile\")","v":"mile"},null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B163,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B163,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liner Installation","S.Y."]
[null,"Double Pole Powerlines",null,{"$f":"IF(Metric,\"km\",\"mile\")","v":"mile"},null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B164,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B164,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item",null,"Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium"]
[null,"Substation",null,"ea.",null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B165,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B165,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finish grading large area","Units",0,null,0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compaction-riding, vibrating roller - 12in (300mm) lifts","S.F.",0,null,0]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geotextile","E.C.Y.",0,null,0]
[null,"Single Pole Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B168,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B168,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geonet",null,0,null,0]
[null,"Double Pole Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B169,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B169,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geogrid","S.F.",0,null,0]
[null,"Transformer Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B170,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B170,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"60 mil HDPE","S.F.",1.1000000000000001,null,1.1000000000000001]
["Erosion and Sedimentation Control",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transport Costs","S.F."]
["  Hourly productivity rates and crew composition from Means Heavy Construction 2005 Edition by permission of R.S.Means/Reed Construction Data .",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item","S.F.",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total"]
["  All equipment, labor and material unit costs are from Labor Costs, Equipment Costs and Material Costs spreadsheets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ship/Barge Transport Cost"]
["* some crews modifed to reflect actual crews used for riprap placement at mine sites",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rail Transport Cost","Units"]
[null,null,null,null,null,"Means Daily",null,null,null,"User Daily ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Air Transport Cost","lb/mi"]
[null,null,"Means Number","Unit","Crew","Output","Materials","Labor","Equipment","Output","Total","     Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Escort Vehicle Deadhead Rate (\"&CurrencySymbol&IF(Metric,\"/km\",\"/mi\")&\")\"","v":"Escort Vehicle Deadhead Rate ($/mi)"},"cost/mi"]
["Rip-Rap & Rock Lining                  ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Management Support","lb/mi"]
[null,{"$f":"IF(OR(ISBLANK(BE156),BE156=\"\"),\"\",BE156)","v":"Rip-Rap 3/8 to 1/4 CY pieces, grouted"},"02370-450-0110",{"$f":"IF(Metric,\"m2\",\"S.Y.\")","v":"S.Y."},"B-13",{"$f":"IF(Metric,ROUND(Yd2_2_M2*80,),80)","v":80},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B178,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B178,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":27},{"$f":"ROUND('Fleets (Crews)'!$F$452*8/IF(ISBLANK(J178),F178,J178),2)","v":31.07},{"$f":"IF(E178=\"B-13\",ROUND('Fleets (Crews)'!$E$452*8/IF(ISBLANK(J178),F178,J178),2),ROUND('Fleets (Crews)'!$E$446*8/IF(ISBLANK(J178),F178,J178),2))","v":9.5},null,{"$f":"SUM(G178:I178)*(1+IF(J178=\"\",0,J178))","v":67.569999999999993},"assumes on-site source of rip-rap",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item","lb/mi",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials"]
[null,{"$f":"IF(OR(ISBLANK(BE157),BE157=\"\"),\"\",BE157)","v":"Rip-Rap 18-inch min thick, no grout"},"02370-450-0200","S.Y.","B-13",{"$f":"IF(Metric,ROUND(Yd2_2_M2*53,0),53)","v":53},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B179,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B179,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":8.4499999999999993},{"$f":"ROUND('Fleets (Crews)'!$F$452*8/IF(ISBLANK(J179),F179,J179),2)","v":46.9},{"$f":"IF(E179=\"B-13\",ROUND('Fleets (Crews)'!$E$452*8/IF(ISBLANK(J179),F179,J179),2),ROUND('Fleets (Crews)'!$E$446*8/IF(ISBLANK(J179),F179,J179),2))","v":14.34},null,69.69,"assumes on-site source of rip-rap",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office Trailer, Furnished, no hook-ups",null,null,240,null,240,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,650]
[null,{"$f":"IF(OR(ISBLANK(BE156),BE156=\"\"),\"\",BE156)","v":"Rip-Rap 3/8 to 1/4 CY pieces, grouted"},"02370-450-0110*","S.Y.","B-12G",{"$f":"IF(Metric,ROUND(Yd2_2_M2*80,),80)","v":80},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B180,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B180,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":27},{"$f":"ROUND('Fleets (Crews)'!$F$446*8/IF(ISBLANK(J180),F180,J180),2)","v":12.04},{"$f":"IF(E180=\"B-13\",ROUND('Fleets (Crews)'!$E$452*8/IF(ISBLANK(J180),F180,J180),2),ROUND('Fleets (Crews)'!$E$446*8/IF(ISBLANK(J180),F180,J180),2))","v":21.49},null,{"$f":"SUM(G180:I180)*(1+IF(J180=\"\",0,J180))","v":60.53},"assumes on-site source of rip-rap",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toilet Portable, chemical","Units",null,229.4,null,229.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,325]
[null,"Rip-Rap 18-inch min thick, no grout","02370-450-0200*","S.Y.","B-12G",{"$f":"IF(Metric,ROUND(Yd2_2_M2*53,0),53)","v":53},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B181,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B181,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":8.4499999999999993},{"$f":"ROUND('Fleets (Crews)'!$F$446*8/IF(ISBLANK(J181),F181,J181),2)","v":18.18},{"$f":"IF(E181=\"B-13\",ROUND('Fleets (Crews)'!$E$452*8/IF(ISBLANK(J181),F181,J181),2),ROUND('Fleets (Crews)'!$E$446*8/IF(ISBLANK(J181),F181,J181),2))","v":32.44},null,59.069999999999993,"assumes on-site source of rip-rap",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"month"]
[null,"Gabions, 6 in (150 mm) deep","02370-450-0400","S.Y.","B-13",{"$f":"IF(Metric,ROUND(Yd2_2_M2*200,0),200)","v":200},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B182,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B182,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":6.6},{"$f":"ROUND('Fleets (Crews)'!$F$452*8/F182,2)","v":12.43},{"$f":"ROUND('Fleets (Crews)'!$E$452*8/F182,2)","v":3.8},null,22.830000000000002,"assumes on-site source rock fill for gabions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRODUCTION OR DEWATERING WELL PUMP REMOVAL","month"]
[null,"Gabions, 9 in (250 mm) deep","02370-450-0500","S.Y.","B-13",{"$f":"IF(Metric,ROUND(Yd2_2_M2*163,0),163)","v":163},11.95,{"$f":"ROUND('Fleets (Crews)'!$F$452*8/F183,2)","v":15.25},{"$f":"ROUND('Fleets (Crews)'!$E$452*8/F183,2)","v":4.66},null,31.86,"assumes on-site source rock fill for gabions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item",null,"Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip"]
[null,"Gabions, 12 in (300 mm) deep","02370-450-0200","S.Y.","B-13",{"$f":"IF(Metric,ROUND(Yd2_2_M2*153,0),153)","v":153},13.25,{"$f":"ROUND('Fleets (Crews)'!$F$452*8/F184,2)","v":16.239999999999998},{"$f":"ROUND('Fleets (Crews)'!$E$452*8/F184,2)","v":4.97},null,34.46,"assumes on-site source rock fill for gabions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Type"]
[null,"Gabions, 18 in (450 mm) deep","02370-450-0200","S.Y.","B-13",{"$f":"IF(Metric,ROUND(Yd2_2_M2*102,0),102)","v":102},28,{"$f":"ROUND('Fleets (Crews)'!$F$452*8/F185,2)","v":24.37},{"$f":"ROUND('Fleets (Crews)'!$E$452*8/F185,2)","v":7.45},null,59.820000000000007,"assumes on-site source rock fill for gabions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submersible","ft to pump",12.45,29.32,12.45,29.32]
[null,"Gabions, 36 in (1m) deep","02370-450-0200","S.Y.","B-13",{"$f":"IF(Metric,ROUND(Yd2_2_M2*60,0),60)","v":60},31,{"$f":"ROUND('Fleets (Crews)'!$F$452*8/F186,2)","v":41.42},{"$f":"ROUND('Fleets (Crews)'!$E$452*8/F186,2)","v":12.66},null,85.08,"assumes on-site source rock fill for gabions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Line Shaft","ft to pump",12.45,29.32,12.45,29.32]
["HDEP Liner Installation"]
[null,{"$f":"IF(OR(ISBLANK(BE165),BE165=\"\"),\"\",BE165)","v":"Finish grading large area"},"2310-100-0100",{"$f":"IF(Metric,\"m2\",\"S.F.\")","v":"S.F."},"B-11L",{"$f":"IF(Metric,ROUND(Ft2_2_M2*54000,0),54000)","v":54000},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B188,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B188,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":0},{"$f":"ROUND('Fleets (Crews)'!$F$435*8/F188,2)","v":0.02},{"$f":"ROUND('Fleets (Crews)'!$E$435*8/F188,2)","v":0.02},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B188,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B188,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G188:I188)*(1+IF(J188=\"\",0,J188))","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
[null,"Compaction-riding, vibrating roller - 12in (300mm) lifts","2315-310-5100",{"$f":"IF(Metric,\"m3\",\"C.Y.\")","v":"C.Y."},"B-10Y",{"$f":"IF(Metric,ROUND(Ft2_2_M2*2600,0),2600)","v":2600},0,{"$f":"ROUND('Fleets (Crews)'!F430*8/F189,2)","v":0.32},{"$f":"ROUND('Fleets (Crews)'!$E$430*8/F189,2)","v":0.21},"",{"$f":"SUM(G189:I189)*(1+IF(J189=\"\",0,J189))","v":0.53},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Removal Source: "]
[null,"Geotextile","2660-610-0010",{"$f":"IF(Metric,\"m2\",\"S.F.\")","v":"S.F."},"3 Skwk",{"$f":"IF(Metric,ROUND(Ft2_2_M2*1600,0),1600)","v":1600},0,{"$f":"ROUND('Fleets (Crews)'!$F$371*8/F190,2)","v":0.96},{"$f":"ROUND('Fleets (Crews)'!$E$371*8/F190,2)","v":0.44},"",{"$f":"SUM(G190:I190)*(1+IF(J190=\"\",0,J190))","v":1.4}]
[null,"Geonet","2660-610-0010","S.F.","3 Skwk",{"$f":"IF(Metric,ROUND(Ft2_2_M2*1600,0),1600)","v":1600},0,{"$f":"ROUND('Fleets (Crews)'!$F$371*8/F191,2)","v":0.96},{"$f":"ROUND('Fleets (Crews)'!$E$371*8/F191,2)","v":0.44},"",{"$f":"SUM(G191:I191)*(1+IF(J191=\"\",0,J191))","v":1.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(B193,MiscUnitCostNames,0)","v":161}]
[null,"Geogrid","2660-610-0010","S.F.","3 Skwk",{"$f":"IF(Metric,ROUND(Ft2_2_M2*1600,0),1600)","v":1600},0,{"$f":"ROUND('Fleets (Crews)'!$F$371*8/F192,2)","v":0.96},{"$f":"ROUND('Fleets (Crews)'!$E$371*8/F192,2)","v":0.44},"",{"$f":"SUM(G192:I192)*(1+IF(J192=\"\",0,J192))","v":1.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(ProjectRegion,MiscUnitCostsRegions,0)","v":3}]
[null,{"$f":"IF(OR(ISBLANK(BE170),BE170=\"\"),\"\",BE170)","v":"60 mil HDPE"},"2660-610-0010","S.F.","3 Skwk",{"$f":"IF(Metric,ROUND(Ft2_2_M2*1600,0),1600)","v":1600},1.1000000000000001,{"$f":"ROUND('Fleets (Crews)'!$F$371*8/F193,2)","v":0.96},{"$f":"ROUND('Fleets (Crews)'!$E$371*8/F193,2)","v":0.44},"",2.5]
[null,"80 mil HDPE","user","S.F.","3 Skwk",149,9,{"$f":"IF(OR(ISBLANK(F194),F194=0),\"\",ROUND('Fleets (Crews)'!$F$371*8/F194,2))","v":10.28},{"$f":"IF(OR(ISBLANK(F194),F194=0),\"\",ROUND('Fleets (Crews)'!$E$371*8/F194,2))","v":4.67},null,23.950000000000003]
[null,"40 mil VLDPE","user","S.F.","3 Skwk",150,7,{"$f":"IF(OR(ISBLANK(F195),F195=0),\"\",ROUND('Fleets (Crews)'!$F$371*8/F195,2))","v":10.220000000000001},{"$f":"IF(OR(ISBLANK(F195),F195=0),\"\",ROUND('Fleets (Crews)'!$E$371*8/F195,2))","v":4.6399999999999997},null,21.86]
[null,null,"user","S.F.","3 Skwk",null,null,{"$f":"IF(OR(ISBLANK(F196),F196=0),\"\",ROUND('Fleets (Crews)'!$F$371*8/F196,2))","v":""},{"$f":"IF(OR(ISBLANK(F196),F196=0),\"\",ROUND('Fleets (Crews)'!$E$371*8/F196,2))","v":""},null,0]
[null,null,"user","S.F.","3 Skwk",null,null,{"$f":"IF(OR(ISBLANK(F197),F197=0),\"\",ROUND('Fleets (Crews)'!$F$371*8/F197,2))","v":""},{"$f":"IF(OR(ISBLANK(F197),F197=0),\"\",ROUND('Fleets (Crews)'!$E$371*8/F197,2))","v":""},null,0]
[]
["Transport Costs"]
[null,{"$f":"IF(OR(ISBLANK(BE173),BE173=\"\"),\"\",BE173)","v":"Ship/Barge Transport Cost"},null,{"$f":"\"cost/\"&IF(Metric,\"kg/km\",\"lb/mi\")","v":"cost/lb/mi"},null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B200,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B200,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""}]
[null,{"$f":"IF(OR(ISBLANK(BE174),BE174=\"\"),\"\",BE174)","v":"Rail Transport Cost"},null,{"$f":"\"cost/\"&IF(Metric,\"kg/km\",\"lb/mi\")","v":"cost/lb/mi"},null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B201,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B201,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""}]
[null,{"$f":"IF(OR(ISBLANK(BE175),BE175=\"\"),\"\",BE175)","v":"Air Transport Cost"},null,{"$f":"\"cost/\"&IF(Metric,\"kg/km\",\"lb/mi\")","v":"cost/lb/mi"},null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B202,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B202,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""}]
[null,{"$f":"IF(OR(ISBLANK(BE176),BE176=\"\"),\"\",BE176)","v":"Escort Vehicle Deadhead Rate ($/mi)"},null,{"$f":"\"cost/\"&IF(Metric,\"kg/km\",\"lb/mi\")","v":"cost/lb/mi"},null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B203,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B203,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""}]
[]
["Construction Management Support"]
[null,{"$f":"IF(OR(ISBLANK(BE179),BE179=\"\"),\"\",BE179)","v":"Office Trailer, Furnished, no hook-ups"},"0150-500-0250","mo.",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B206,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B206,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":240},null,null,null,{"$f":"SUM(G206:I206)*(1+IF(J206=\"\",0,J206))","v":240}]
[null,{"$f":"IF(OR(ISBLANK(BE180),BE180=\"\"),\"\",BE180)","v":"Toilet Portable, chemical"},"1590-400-6410","mo.",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B207,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B207,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":229.4},null,null,null,{"$f":"SUM(G207:I207)*(1+IF(J207=\"\",0,J207))","v":229.4}]
[null,"TOTAL",null,null,null,null,{"$f":"SUM(G206:G207)","v":469.4},null,null,null,{"$f":"SUM(K206:K207)","v":469.4}]
["Pump and Casing Removal"]
[]
[null,"Pump Type","Measurement","Unit",null,null,null,"Labor","Equipment",null,"Total","     Notes"]
["Pump Removal"," "]
[null,{"$f":"IF(OR(ISBLANK(BE185),BE185=\"\"),\"\",BE185)","v":"Submersible"},{"$f":"IF(OR(ISBLANK(BF187),BF187=\"\"),\"\",BF187)","v":""},{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B213,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B213,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":12.45},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B213,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B213,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":29.32},null,{"$f":"SUM(G213:I213)*(1+IF(J213=\"\",0,J213))","v":41.769999999999996}]
[null,{"$f":"IF(OR(ISBLANK(BE186),BE186=\"\"),\"\",BE186)","v":"Line Shaft"},{"$f":"IF(OR(ISBLANK(BF188),BF188=\"\"),\"\",BF188)","v":""},{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B214,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B214,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":12.45},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B214,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B214,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":29.32},null,{"$f":"SUM(G214:I214)*(1+IF(J214=\"\",0,J214))","v":41.769999999999996}]
[null,{"$f":"IF(OR(ISBLANK(BE187),BE187=\"\"),\"\",BE187)","v":""},{"$f":"IF(OR(ISBLANK(BF189),BF189=\"\"),\"\",BF189)","v":""}]
[null,{"$f":"IF(OR(ISBLANK(BE188),BE188=\"\"),\"\",BE188)","v":"NOTES:"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B216,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B216,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""}]
[null,{"$f":"IF(OR(ISBLANK(BE189),BE189=\"\"),\"\",BE189)","v":"Pump Removal Source: "},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B217,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B217,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""}]

{"sheet":"Seed Mixture","index":42,"n_rows":50,"n_cols":7,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
[]
["Seed Mixture"]
["Common Name","Scientific Name","Species Number of Seeds / lb","Species % in Mix",{"$f":"IF(Metric,\"PLS/Ha\",\"PLS/acre\")","v":"PLS/acre"},"Cost/Lb",{"$f":"IF(Metric,\"Cost/Ha\",\"Cost/Acre\")","v":"Cost/Acre"}]
["Grasses"]
[null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(E12),ISBLANK(F12)),\"\",E12*F12)","v":""}]
[null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(E13),ISBLANK(F13)),\"\",E13*F13)","v":""}]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
["Forbs"]
[null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(E25),ISBLANK(F25)),\"\",E25*F25)","v":""}]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
["Shrubs"]
[null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(E35),ISBLANK(F35)),\"\",E35*F35)","v":""}]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
["Total",null,null,null,{"$f":"SUM(E12:E43)","v":0},null,{"$f":"SUM(G12:G43)","v":0}]
[]
["Source:"]
[]
[]
["Notes:"]
["Costing for seed mix comes from the cost data file, proper seed mix and application rate are defined in the CCP/permit"]

{"sheet":"Fleets (Crews)","index":43,"n_rows":898,"n_cols":55,"rows_kept":898,"cut":false,"hidden":false,"merged":[[541,0,541,6],[557,0,557,6],[267,8,295,8],[267,9,295,9],[397,0,397,6],[373,0,373,6],[379,0,379,6],[403,0,403,6],[577,0,577,6],[865,0,865,6],[809,0,809,6],[721,0,721,6],[737,0,737,6],[757,0,757,6],[665,0,665,6],[701,0,701,6],[593,0,593,6],[685,0,685,6],[613,0,613,6],[629,0,629,6],[649,0,649,6],[881,0,881,6],[773,0,773,6],[793,0,793,6],[829,0,829,6],[845,0,845,6]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28, SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
[]
["EQUIPMENT FLEETS",null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
["ACTIVITY AND FLEET",null,"Standard Labor Crew","User Defined Labor Crew","EQUIPMENT \nUNIT COST \n(Hourly)","TOTAL LABOR \nUNIT COST \n(Hourly)","TOTAL \nCOST \n(Hourly)"]
[null,null,null,null,{"$f":"CurrencySymbol&\"/hr\"","v":"$/hr"},{"$f":"CurrencySymbol&\"/hr\"","v":"$/hr"},{"$f":"CurrencySymbol&\"/hr\"","v":"$/hr"}]
["RIPPING"]
["Rip road"]
["Waste rock dumps, heaps, tails - rip flat surfaces "]
["Surface preparation"]
["Scarify"]
[]
["Small Dozer w/ multi-shank"]
["D6T",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A19,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A19,EquipmentList,0),5))","v":99.37},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A19,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A19,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A19,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E19+F19","v":159.58000000000001}]
["Totals",null,null,null,{"$f":"SUM(E17:E19)","v":99.37},{"$f":"SUM(F17:F19)","v":60.21},{"$f":"SUM(G17:G19)","v":159.58000000000001}]
[]
["Medium Dozer w/  multi-shank"]
["D7E",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A23,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A23,EquipmentList,0),5))","v":110.72},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A23,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A23,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A23,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E23+F23","v":170.93}]
["Totals",null,null,null,{"$f":"SUM(E21:E23)","v":110.72},{"$f":"SUM(F21:F23)","v":60.21},{"$f":"SUM(G21:G23)","v":170.93}]
[]
["Large Dozer w/  multi-shank"]
["D8T",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A27,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A27,EquipmentList,0),5))","v":180.82},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A27,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A27,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A27,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E27+F27","v":241.03}]
["Totals",null,null,null,{"$f":"SUM(E25:E27)","v":180.82},{"$f":"SUM(F25:F27)","v":60.21},{"$f":"SUM(G25:G27)","v":241.03}]
[]
["Grader w/  multi-shank"]
["16M3",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A31,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A31,EquipmentList,0),5))","v":216},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A31,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A31,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A31,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E31+F31","v":276.20999999999998}]
["Totals",null,null,null,{"$f":"SUM(E29:E31)","v":216},{"$f":"SUM(F29:F31)","v":60.21},{"$f":"SUM(G29:G31)","v":276.20999999999998}]
[]
["GRADING"]
["Grading storage and structure areas"]
["Grading waste rock dumps and heaps"]
["Grading landfills"]
["Constructing pit safety berms"]
[]
["Small Dozer Fleet"]
["D6T",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A41,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A41,EquipmentList,0),5))","v":99.37},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A41,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A41,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A41,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E41+F41","v":159.58000000000001}]
["Totals",null,null,null,{"$f":"SUM(E40:E41)","v":99.37},{"$f":"SUM(F40:F41)","v":60.21},{"$f":"SUM(G40:G41)","v":159.58000000000001}]
[]
["Medium Dozer Fleet"]
["D7E",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A45,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A45,EquipmentList,0),5))","v":110.72},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A45,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A45,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A45,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E45+F45","v":170.93}]
["Totals",null,null,null,{"$f":"SUM(E44:E45)","v":110.72},{"$f":"SUM(F44:F45)","v":60.21},{"$f":"SUM(G44:G45)","v":170.93}]
[]
["Large Dozer Fleet"]
["D6T",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A49,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A49,EquipmentList,0),5))","v":99.37},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A49,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A49,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A49,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E49+F49","v":159.58000000000001}]
["Totals",null,null,null,{"$f":"SUM(E48:E49)","v":99.37},{"$f":"SUM(F48:F49)","v":60.21},{"$f":"SUM(G48:G49)","v":159.58000000000001}]
[]
["EXPLORATION GRADING"]
["Backfilling and grading exploration trenches"]
["Grading flat exploration roads"]
[]
["Small Dozer Fleet"]
["D6T",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A57,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A57,EquipmentList,0),5))","v":99.37},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A57,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A57,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A57,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E57+F57","v":159.58000000000001}]
["Totals",null,null,null,{"$f":"SUM(E56:E57)","v":99.37},{"$f":"SUM(F56:F57)","v":60.21},{"$f":"SUM(G56:G57)","v":159.58000000000001}]
[]
["Medium Dozer Fleet"]
["D7E",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A61,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A61,EquipmentList,0),5))","v":110.72},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A61,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A61,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A61,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E61+F61","v":170.93}]
["Totals",null,null,null,{"$f":"SUM(E60:E61)","v":110.72},{"$f":"SUM(F60:F61)","v":60.21},{"$f":"SUM(G60:G61)","v":170.93}]
[]
["Large Dozer Fleet"]
["D8T",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A65,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A65,EquipmentList,0),5))","v":180.82},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A65,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A65,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A65,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E65+F65","v":241.03}]
["Totals",null,null,null,{"$f":"SUM(E64:E65)","v":180.82},{"$f":"SUM(F64:F65)","v":60.21},{"$f":"SUM(G64:G65)","v":241.03}]
[]
["EXCAVATING"]
["Earthen Berms"]
["Diversion ditch excavation and backfill"]
["Underground openings backfill - excavate and place"]
["Pit berm construction (excavator option)"]
[]
["Small Excavator"]
["320F",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A75,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A75,EquipmentList,0),5))","v":62},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A75,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A75,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A75,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E75+F75","v":122.21000000000001}]
["Totals",null,null,null,{"$f":"SUM(E74:E75)","v":62},{"$f":"SUM(F74:F75)","v":60.21},{"$f":"SUM(G74:G75)","v":122.21000000000001}]
[]
["Medium Excavator"]
["325F",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A79,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A79,EquipmentList,0),5))","v":81},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A79,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A79,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A79,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E79+F79","v":141.21}]
["Totals",null,null,null,{"$f":"SUM(E78:E79)","v":81},{"$f":"SUM(F78:F79)","v":60.21},{"$f":"SUM(G78:G79)","v":141.21}]
[]
["Large Excavator"]
["330F",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A83,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A83,EquipmentList,0),5))","v":91.78},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A83,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A83,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A83,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E83+F83","v":151.99}]
["Totals",null,null,null,{"$f":"SUM(E82:E83)","v":91.78},{"$f":"SUM(F82:F83)","v":60.21},{"$f":"SUM(G82:G83)","v":151.99}]
[]
["EXCAVATE AND RECONTOUR"]
["Recontour large roads (haul roads, access roads, etc.)"]
["Ponds - Excavate and pull liner and bury"]
[]
[]
["Small Excavator + Dozer"]
["320F",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A92,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A92,EquipmentList,0),5))","v":62},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A92,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A92,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A92,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E92+F92","v":122.21000000000001}]
["D6T",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A93,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A93,EquipmentList,0),5))","v":99.37},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A93,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A93,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A93,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E93+F93","v":159.58000000000001}]
["Total Equipment",null,null,null,{"$f":"SUM(E92:E93)","v":161.37},{"$f":"SUM(F92:F93)","v":120.42},{"$f":"SUM(G92:G93)","v":281.79000000000002}]
[]
["Medium Excavator + Dozer"]
["325F",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A97,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A97,EquipmentList,0),5))","v":81},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A97,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A97,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A97,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E97+F97","v":141.21}]
["D7E",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A98,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A98,EquipmentList,0),5))","v":110.72},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A98,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A98,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A98,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E98+F98","v":170.93}]
["Totals",null,null,null,{"$f":"SUM(E97:E98)","v":191.72},{"$f":"SUM(F97:F98)","v":120.42},{"$f":"SUM(G97:G98)","v":312.14}]
[]
["Large Excavator + Dozer"]
["330F",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A102,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A102,EquipmentList,0),5))","v":91.78},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A102,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A102,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A102,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E102+F102","v":151.99}]
["D8T",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A103,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A103,EquipmentList,0),5))","v":180.82},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A103,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A103,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A103,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E103+F103","v":241.03}]
["Totals",null,null,null,{"$f":"SUM(E102:E103)","v":272.60000000000002},{"$f":"SUM(F102:F103)","v":120.42},{"$f":"SUM(G102:G103)","v":393.02}]
[]
["EXPLORATION ROAD/PAD RECONTOUR"]
["Recontour small roads (exploration roads, service roads, etc.)"]
["Cut and Fill reclamation on slopes"]
["Drill pad recountour"]
["Drill sump backfill"]
[]
["Small Dozer"]
["D6T",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A113,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A113,EquipmentList,0),5))","v":99.37},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A113,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A113,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A113,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E113+F113","v":159.58000000000001}]
["Totals",null,null,null,{"$f":"SUM(E112:E113)","v":99.37},{"$f":"SUM(F112:F113)","v":60.21},{"$f":"SUM(G112:G113)","v":159.58000000000001}]
[]
["Large Dozer"]
["D8T",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A117,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A117,EquipmentList,0),5))","v":180.82},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A117,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A117,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A117,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E117+F117","v":241.03}]
["Totals",null,null,null,{"$f":"SUM(E116:E117)","v":180.82},{"$f":"SUM(F116:F117)","v":60.21},{"$f":"SUM(G116:G117)","v":241.03}]
[]
["Grader"]
["12M2",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A121,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A121,EquipmentList,0),5))","v":88.19},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A121,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A121,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A121,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E121+F121","v":148.4}]
["Totals",null,null,null,{"$f":"SUM(E120:E121)","v":88.19},{"$f":"SUM(F120:F121)","v":60.21},{"$f":"SUM(G120:G121)","v":148.4}]
[]
["Small Excavator"]
["320F",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A125,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A125,EquipmentList,0),5))","v":62},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A125,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A125,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A125,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E125+F125","v":122.21000000000001}]
["Totals",null,null,null,{"$f":"SUM(E124:E125)","v":62},{"$f":"SUM(F124:F125)","v":60.21},{"$f":"SUM(G124:G125)","v":122.21000000000001}]
[]
["Medium Excavator"]
["325F",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A129,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A129,EquipmentList,0),5))","v":81},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A129,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A129,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A129,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E129+F129","v":141.21}]
["Totals",null,null,null,{"$f":"SUM(E128:E129)","v":81},{"$f":"SUM(F128:F129)","v":60.21},{"$f":"SUM(G128:G129)","v":141.21}]
[]
["LOAD CRUSHER/TRAM BACKFILL"]
["Load crusher with wheeled loader"]
["       Tram backfill into portals"]
["Small Crusher Loader Fleet"]
["950M",null,1,null,{"$f":"(IF(ISNUMBER(D136),D136,C136)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A136,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A136,EquipmentList,0),5)))","v":74.3},{"$f":"(IF(ISNUMBER(D136),D136,C136)*IF(OR((INDEX(LaborCostTable,MATCH(A136,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A136,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A136,LaborerList,0),LaborCostTotal)))","v":60.21},{"$f":"E136+F136","v":134.51}]
["Totals",null,null,null,{"$f":"SUM(E136:E136)","v":74.3},{"$f":"SUM(F136:F136)","v":60.21},{"$f":"SUM(G136:G136)","v":134.51}]
[]
["Medium Crusher Loader Fleet"]
["966M",null,1,null,{"$f":"(IF(ISNUMBER(D140),D140,C140)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A140,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A140,EquipmentList,0),5)))","v":104.68},{"$f":"(IF(ISNUMBER(D140),D140,C140)*IF(OR((INDEX(LaborCostTable,MATCH(A140,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A140,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A140,LaborerList,0),LaborCostTotal)))","v":60.21},{"$f":"E140+F140","v":164.89000000000001}]
["Totals",null,null,null,{"$f":"SUM(E140:E140)","v":104.68},{"$f":"SUM(F140:F140)","v":60.21},{"$f":"SUM(G140:G140)","v":164.89000000000001}]
[]
["Large Crusher Loader Fleet"]
["972M",null,1,null,{"$f":"(IF(ISNUMBER(D144),D144,C144)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A144,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A144,EquipmentList,0),5)))","v":135.18},{"$f":"(IF(ISNUMBER(D144),D144,C144)*IF(OR((INDEX(LaborCostTable,MATCH(A144,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A144,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A144,LaborerList,0),LaborCostTotal)))","v":60.21},{"$f":"E144+F144","v":195.39000000000001}]
["Totals",null,null,null,{"$f":"SUM(E144:E144)","v":135.18},{"$f":"SUM(F144:F144)","v":60.21},{"$f":"SUM(G144:G144)","v":195.39000000000001}]
[]
["Extra Large Crusher Loader Fleet"]
["980M",null,1,null,{"$f":"(IF(ISNUMBER(D148),D148,C148)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A148,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A148,EquipmentList,0),5)))","v":140.28},{"$f":"(IF(ISNUMBER(D148),D148,C148)*IF(OR((INDEX(LaborCostTable,MATCH(A148,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A148,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A148,LaborerList,0),LaborCostTotal)))","v":60.21},{"$f":"E148+F148","v":200.49}]
["Totals",null,null,null,{"$f":"SUM(E148:E148)","v":140.28},{"$f":"SUM(F148:F148)","v":60.21},{"$f":"SUM(G148:G148)","v":200.49}]
[]
["COMPACT COVER"]
["From Means Heavy Construction - Costs in Misc. Unit Costs. Assumes compaction-riding, vibrating roller - 12in (300mm) lifts"]
[]
["Compactor"]
["CS54B",null,1,null,{"$f":"(IF(ISNUMBER(D155),D155,C155)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A155,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A155,EquipmentList,0),5)))","v":68.75},{"$f":"(IF(ISNUMBER(D155),D155,C155)*IF(OR((INDEX(LaborCostTable,MATCH(A155,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A155,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A155,LaborerList,0),LaborCostTotal)))","v":60.21},{"$f":"E155+F155","v":128.96}]
["Totals",null,null,null,{"$f":"SUM(E155:E155)","v":68.75},{"$f":"SUM(F155:F155)","v":60.21},{"$f":"SUM(G155:G155)","v":128.96}]
[]
["LOAD, HAUL AND PLACE MATERIAL"]
["Rock placement"]
["Haul overburden for backfill"]
["Haul borrow for backfill"]
["Haul cover or growth media"]
[]
["Small Truck/Loader Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CurrentSmallTruck",null,"725C2"]
["725C2",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A165,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A165,EquipmentList,0),5))","v":138.46},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A165,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A165,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A165,LaborerList,0),LaborCostTotal))","v":51.94},{"$f":"E165+F165","v":190.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SmallTruck"]
[{"$f":"IF(B166=\"Shovel\",IF(ISNA(MATCH(SmallTruck,ShovelHaulTrucks,0)),\"No Matched Shovel - Select Loader ------>\",INDEX(TruckShovelMatchTable,MATCH(SmallTruck,ShovelHaulTrucks,0),2)),INDEX(TruckLoaderMatchTable,MATCH(SmallTruck,HaulTrucks,0),2))","v":"966M"},"Loader",null,null,{"$f":"IF(SmallLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",IF(ISNA(INDEX(EquipmentCostTable,MATCH(A166,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A166,EquipmentList,0),5)))","v":104.68},{"$f":"IF(SmallLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",IF(OR((INDEX(LaborCostTable,MATCH(A166,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A166,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A166,LaborerList,0),LaborCostTotal)))","v":60.21},{"$f":"IF(SmallLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",E166+F166)","v":164.89000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SmallTruckLoader"]
["D6T",null,1,null,{"$f":"(IF(ISNUMBER(D167),D167,C167)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A167,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A167,EquipmentList,0),5)))","v":99.37},{"$f":"(IF(ISNUMBER(D167),D167,C167)*IF(OR((INDEX(LaborCostTable,MATCH(A167,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A167,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A167,LaborerList,0),LaborCostTotal)))","v":60.21},{"$f":"E167+F167","v":159.58000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SmallTruckDozer"]
["Totals",null,null,null,{"$f":"SUM(E165:E167)","v":342.51},{"$f":"SUM(F165:F167)","v":172.36},{"$f":"SUM(G165:G167)","v":514.87}]
[]
["Medium Truck/Loader Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CurrentMedTruck",null,"730C2"]
["730C2",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A171,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A171,EquipmentList,0),5))","v":139.53},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A171,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A171,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A171,LaborerList,0),LaborCostTotal))","v":51.94},{"$f":"E171+F171","v":191.47},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MedTruck"]
[{"$f":"IF(B172=\"Shovel\",IF(ISNA(MATCH(MedTruck,ShovelHaulTrucks,0)),\"No Matched Shovel - Select Loader ------>\",INDEX(TruckShovelMatchTable,MATCH(MedTruck,ShovelHaulTrucks,0),2)),INDEX(TruckLoaderMatchTable,MATCH(MedTruck,HaulTrucks,0),2))","v":"972M"},"Loader",null,null,{"$f":"IF(MedLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",IF(ISNA(INDEX(EquipmentCostTable,MATCH(A172,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A172,EquipmentList,0),5)))","v":135.18},{"$f":"IF(MedLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",IF(OR((INDEX(LaborCostTable,MATCH(A172,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A172,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A172,LaborerList,0),LaborCostTotal)))","v":60.21},{"$f":"IF(MedLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",E172+F172)","v":195.39000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MedTruckLoader"]
["D7E",null,1,null,{"$f":"(IF(ISNUMBER(D173),D173,C173)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A173,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A173,EquipmentList,0),5)))","v":110.72},{"$f":"(IF(ISNUMBER(D173),D173,C173)*IF(OR((INDEX(LaborCostTable,MATCH(A173,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A173,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A173,LaborerList,0),LaborCostTotal)))","v":60.21},{"$f":"E173+F173","v":170.93},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MedTruckDozer"]
["Totals",null,null,null,{"$f":"SUM(E171:E173)","v":385.43000000000006},{"$f":"SUM(F171:F173)","v":172.36},{"$f":"SUM(G171:G173)","v":557.79}]
[]
["Large Truck/Loader Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CurrentLargeTruck",null,"740C"]
["740C",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A177,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A177,EquipmentList,0),5))","v":154.49},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A177,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A177,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A177,LaborerList,0),LaborCostTotal))","v":51.94},{"$f":"E177+F177","v":206.43},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LargeTruck"]
[{"$f":"IF(B178=\"Shovel\",IF(ISNA(MATCH(LargeTruck,ShovelHaulTrucks,0)),\"No Matched Shovel - Select Loader ------>\",INDEX(TruckShovelMatchTable,MATCH(LargeTruck,ShovelHaulTrucks,0),2)),INDEX(TruckLoaderMatchTable,MATCH(LargeTruck,HaulTrucks,0),2))","v":"988K"},"Loader",null,null,{"$f":"IF(LargeLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",IF(ISNA(INDEX(EquipmentCostTable,MATCH(A178,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A178,EquipmentList,0),5)))","v":215.58},{"$f":"IF(LargeLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",IF(OR((INDEX(LaborCostTable,MATCH(A178,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A178,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A178,LaborerList,0),LaborCostTotal)))","v":60.21},{"$f":"IF(LargeLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",E178+F178)","v":275.79000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LargeTruckLoader"]
["D8T",null,1,null,{"$f":"(IF(ISNUMBER(D179),D179,C179)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A179,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A179,EquipmentList,0),5)))","v":180.82},{"$f":"(IF(ISNUMBER(D179),D179,C179)*IF(OR((INDEX(LaborCostTable,MATCH(A179,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A179,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A179,LaborerList,0),LaborCostTotal)))","v":60.21},{"$f":"E179+F179","v":241.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LargeTruckDozer"]
["Totals",null,null,null,{"$f":"SUM(E177:E179)","v":550.8900000000001},{"$f":"SUM(F177:F179)","v":172.36},{"$f":"SUM(G177:G179)","v":723.25}]
[]
["Extra Large Truck/Loader Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CurrentXLargeTruck",null,"770G"]
["770G",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A183,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A183,EquipmentList,0),5))","v":190.26},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A183,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A183,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A183,LaborerList,0),LaborCostTotal))","v":51.94},{"$f":"E183+F183","v":242.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XLargeTruck"]
[{"$f":"IF(B184=\"Shovel\",IF(ISNA(MATCH(XLargeTruck,ShovelHaulTrucks,0)),\"No Matched Shovel - Select Loader ------>\",INDEX(TruckShovelMatchTable,MATCH(XLargeTruck,ShovelHaulTrucks,0),2)),INDEX(TruckLoaderMatchTable,MATCH(XLargeTruck,HaulTrucks,0),2))","v":"988K"},"Loader",null,null,{"$f":"IF(XLargeLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",IF(ISNA(INDEX(EquipmentCostTable,MATCH(A184,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A184,EquipmentList,0),5)))","v":215.58},{"$f":"IF(XLargeLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",IF(OR((INDEX(LaborCostTable,MATCH(A184,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A184,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A184,LaborerList,0),LaborCostTotal)))","v":60.21},{"$f":"IF(XLargeLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",E184+F184)","v":275.79000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LargeTruckLoader"]
["D10T2",null,1,null,{"$f":"(IF(ISNUMBER(D185),D185,C185)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A185,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A185,EquipmentList,0),5)))","v":327.24},{"$f":"(IF(ISNUMBER(D185),D185,C185)*IF(OR((INDEX(LaborCostTable,MATCH(A185,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A185,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A185,LaborerList,0),LaborCostTotal)))","v":60.21},{"$f":"E185+F185","v":387.45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SmallTruckDozer"]
["Totals",null,null,null,{"$f":"SUM(E183:E185)","v":733.08},{"$f":"SUM(F183:F185)","v":172.36},{"$f":"SUM(G183:G185)","v":905.44}]
[]
["Scraper/Dozer Fleet"]
["631K",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A189,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A189,EquipmentList,0),5))","v":224.32},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A189,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A189,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A189,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E189+F189","v":284.52999999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CurrentHaulScraper",null,"631K"]
["D10T2",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A190,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A190,EquipmentList,0),5))","v":327.24},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A190,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A190,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A190,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E190+F190","v":387.45}]
["D10T2",null,1,null,{"$f":"(IF(ISNUMBER(D191),D191,C191)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A191,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A191,EquipmentList,0),5)))","v":327.24},{"$f":"(IF(ISNUMBER(D191),D191,C191)*IF(OR((INDEX(LaborCostTable,MATCH(A191,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A191,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A191,LaborerList,0),LaborCostTotal)))","v":60.21},{"$f":"E191+F191","v":387.45}]
["Totals",null,null,null,{"$f":"SUM(E189:E191)","v":878.8},{"$f":"SUM(F189:F191)","v":180.63},{"$f":"SUM(G189:G191)","v":1059.43}]
[]
["Tandem Scraper Fleet"]
["637K",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A195,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A195,EquipmentList,0),5))","v":276.97000000000003},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A195,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A195,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A195,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E195+F195","v":337.18},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CurrentTandemScraper",null,"637K"]
["D7E",null,1,null,{"$f":"(IF(ISNUMBER(D196),D196,C196)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A196,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A196,EquipmentList,0),5)))","v":110.72},{"$f":"(IF(ISNUMBER(D196),D196,C196)*IF(OR((INDEX(LaborCostTable,MATCH(A196,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A196,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A196,LaborerList,0),LaborCostTotal)))","v":60.21},{"$f":"E196+F196","v":170.93}]
["Totals",null,null,null,{"$f":"SUM(E195:E196)","v":387.69000000000005},{"$f":"SUM(F195:F196)","v":120.42},{"$f":"SUM(G195:G196)","v":508.11}]
[]
["MISC. LOAD AND HAUL AND EARTHWORKS"]
["Sludge removal"]
["Drainage controls"]
[]
[{"$f":"\"Misc. - Cat 325B Excavator / 10-12 \"&IF(Metric,\"m3\",\"yd3\")&\" Truck\"","v":"Misc. - Cat 325B Excavator / 10-12 yd3 Truck"}]
["325F",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A204,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A204,EquipmentList,0),5))","v":81},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A204,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A204,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A204,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E204+F204","v":141.21}]
[{"$f":"'Equipment Costs'!A120","v":"Dump Truck (10-12 yd3)"},null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A205,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A205,EquipmentList,0),5))","v":96.31},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A205,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A205,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A205,LaborerList,0),LaborCostTotal))","v":51.94},{"$f":"E205+F205","v":148.25}]
["Totals",null,null,null,{"$f":"SUM(E204:E205)","v":177.31},{"$f":"SUM(F204:F205)","v":112.15},{"$f":"SUM(G204:G205)","v":289.46000000000004}]
[]
[{"$f":"\"Misc. - Cat D9R Dozer/ Loader (5 \"&IF(Metric,\"m3\",\"yd3\")&\") / 10-12 \"&IF(Metric,\"m3\",\"yd3\")&\" Truck\"","v":"Misc. - Cat D9R Dozer/ Loader (5 yd3) / 10-12 yd3 Truck"}]
["D9T",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A209,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A209,EquipmentList,0),5))","v":242.64},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A209,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A209,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A209,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E209+F209","v":302.84999999999997}]
["966M",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A210,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A210,EquipmentList,0),5))","v":104.68},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A210,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A210,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A210,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E210+F210","v":164.89000000000001}]
[{"$f":"'Equipment Costs'!A120","v":"Dump Truck (10-12 yd3)"},null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A211,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A211,EquipmentList,0),5))","v":96.31},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A211,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A211,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A211,LaborerList,0),LaborCostTotal))","v":51.94},{"$f":"E211+F211","v":148.25}]
["Totals",null,null,null,{"$f":"SUM(E209:E211)","v":443.63},{"$f":"SUM(F209:F211)","v":172.36},{"$f":"SUM(G209:G211)","v":615.99}]
[]
[{"$f":"\"Misc. - Cat D6 Dozer / Cat 966 Loader / 10-12 \"&IF(Metric,\"m3\",\"yd3\")&\" Truck\"","v":"Misc. - Cat D6 Dozer / Cat 966 Loader / 10-12 yd3 Truck"}]
["D6T",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A215,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A215,EquipmentList,0),5))","v":99.37},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A215,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A215,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A215,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E215+F215","v":159.58000000000001}]
["966M",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A216,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A216,EquipmentList,0),5))","v":104.68},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A216,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A216,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A216,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E216+F216","v":164.89000000000001}]
[{"$f":"'Equipment Costs'!A120","v":"Dump Truck (10-12 yd3)"},null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A217,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A217,EquipmentList,0),5))","v":96.31},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A217,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A217,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A217,LaborerList,0),LaborCostTotal))","v":51.94},{"$f":"E217+F217","v":148.25}]
["Totals",null,null,null,{"$f":"SUM(E215:E217)","v":300.36},{"$f":"SUM(F215:F217)","v":172.36},{"$f":"SUM(G215:G217)","v":472.72}]
[]
["LINER REMOVAL"]
["Liner removal"]
[]
["Small - Cat 325B Excavator w/ H140D s Hammer"]
["325F",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A224,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A224,EquipmentList,0),5))","v":81},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A224,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A224,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A224,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E224+F224","v":141.21}]
["General Laborer",null,2,null,{"$f":"(IF(ISNUMBER(D225),D225,C225)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A225,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A225,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D225),D225,C225)*IF(OR((INDEX(LaborCostTable,MATCH(A225,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A225,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A225,LaborerList,0),LaborCostTotal)))","v":87.56},{"$f":"E225+F225","v":87.56}]
["Totals",null,null,null,{"$f":"SUM(E224:E225)","v":81},{"$f":"SUM(F224:F225)","v":147.77000000000001},{"$f":"SUM(G224:G225)","v":228.77}]
[]
["CONCRETE BREAKING"]
["Slab demolition"]
["Footing demolition"]
["Wall demolition"]
[]
["Small - Cat 325F Excavator w/ H120E s Hammer"]
["325F",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A234,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A234,EquipmentList,0),5))","v":81},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A234,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A234,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A234,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E234+F234","v":141.21}]
["H120Es (fits 325)",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A235,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A235,EquipmentList,0),5))","v":35.54},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A235,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A235,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A235,LaborerList,0),LaborCostTotal))","v":0},{"$f":"E235+F235","v":35.54}]
["D9T",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A236,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A236,EquipmentList,0),5))","v":242.64},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A236,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A236,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A236,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E236+F236","v":302.84999999999997}]
["Totals",null,null,null,{"$f":"SUM(E234:E236)","v":359.17999999999995},{"$f":"SUM(F234:F236)","v":120.42},{"$f":"SUM(G234:G236)","v":479.59999999999997}]
[]
["Medium - Cat 349F Excavator w/ H160E s Hammer"]
["349F",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A240,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A240,EquipmentList,0),5))","v":137.51},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A240,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A240,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A240,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E240+F240","v":197.72}]
["H160Es (fits 349)",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A241,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A241,EquipmentList,0),5))","v":69.89},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A241,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A241,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A241,LaborerList,0),LaborCostTotal))","v":0},{"$f":"E241+F241","v":69.89}]
["D9T",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A242,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A242,EquipmentList,0),5))","v":242.64},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A242,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A242,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A242,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E242+F242","v":302.84999999999997}]
["Totals",null,null,null,{"$f":"SUM(E240:E242)","v":450.03999999999996},{"$f":"SUM(F240:F242)","v":120.42},{"$f":"SUM(G240:G242)","v":570.46}]
[]
["Large - Cat 374F Excavator w/ H180E s Hammer"]
["374F",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A246,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A246,EquipmentList,0),5))","v":177.37},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A246,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A246,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A246,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E246+F246","v":237.58}]
["H180Es (fits 374/390)",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A247,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A247,EquipmentList,0),5))","v":92.16},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A247,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A247,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A247,LaborerList,0),LaborCostTotal))","v":0},{"$f":"E247+F247","v":92.16}]
["D9T",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A248,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A248,EquipmentList,0),5))","v":242.64},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A248,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A248,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A248,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E248+F248","v":302.84999999999997}]
["Totals",null,null,null,{"$f":"SUM(E246:E248)","v":512.16999999999996},{"$f":"SUM(F246:F248)","v":120.42},{"$f":"SUM(G246:G248)","v":632.58999999999992}]
[]
["DRILL HOLE ABANDONMENT"]
["Drill Hole - Grout or Cement"]
["Pump (plugging) Drill Rig",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A253,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A253,EquipmentList,0),5))","v":240.88},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A253,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A253,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A253,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E253+F253","v":301.08999999999997}]
["Driller's Helper",null,2,null,{"$f":"(IF(ISNUMBER(D254),D254,C254)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A254,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A254,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D254),D254,C254)*IF(OR((INDEX(LaborCostTable,MATCH(A254,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A254,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A254,LaborerList,0),LaborCostTotal)))","v":87.56},{"$f":"E254+F254","v":87.56}]
["Totals",null,null,null,{"$f":"SUM(E253:E254)","v":240.88},{"$f":"SUM(F253:F254)","v":147.77000000000001},{"$f":"SUM(G253:G254)","v":388.65}]
[]
["Drill Hole - Inert Media (Means Crew B-11M+ 1 Laborer)"]
["420F2",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A258,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A258,EquipmentList,0),5))","v":28.33},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A258,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A258,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A258,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E258+F258","v":88.539999999999992}]
["General Laborer",null,1,null,{"$f":"(IF(ISNUMBER(D259),D259,C259)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A259,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A259,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D259),D259,C259)*IF(OR((INDEX(LaborCostTable,MATCH(A259,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A259,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A259,LaborerList,0),LaborCostTotal)))","v":43.78},{"$f":"E259+F259","v":43.78}]
["Totals",null,null,null,{"$f":"SUM(E258:E259)","v":28.33},{"$f":"SUM(F258:F259)","v":103.99000000000001},{"$f":"SUM(G258:G259)","v":132.32}]
[]
["Drill Hole - Casing Perforation or Removal"]
["Heavy Duty Drill Rig",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A263,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A263,EquipmentList,0),5))","v":245.14},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A263,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A263,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A263,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E263+F263","v":305.34999999999997}]
["Driller's Helper",null,2,null,{"$f":"(IF(ISNUMBER(D264),D264,C264)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A264,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A264,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D264),D264,C264)*IF(OR((INDEX(LaborCostTable,MATCH(A264,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A264,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A264,LaborerList,0),LaborCostTotal)))","v":87.56},{"$f":"E264+F264","v":87.56}]
["Totals",null,null,null,{"$f":"SUM(E263:E264)","v":245.14},{"$f":"SUM(F263:F264)","v":147.77000000000001},{"$f":"SUM(G263:G264)","v":392.90999999999997}]
[]
["REVEGETATION"]
["Fertilizer",null,null,null,null,null,null,null,"We really don't need this section since we agreed to do reveg based on per acre contractor costs","Reveg Costs based on per/acre estimate from local seeding contractors"]
["D7R"]
["Totals"]
[]
["Seeding  - Flat Terrain"]
["D7R"]
["Totals"]
[]
["Seeding  - Sloped Terrain"]
["Laborer"]
["Total for Fleet"]
[]
["Dragging  - Flat Terrain"]
["D7R"]
["Totals"]
[]
["Dragging  - Sloped Terrain"]
["D7R"]
["Totals"]
[]
["Mulching "]
["Light Truck - 1.5 Ton"]
["Hydromulcher"]
["General Laborer"]
["Totals"]
[]
["Tree & Shrub Planting "]
["General Laborer"]
["Totals"]
[]
["MAINTENANCE FLEET"]
["Road Grading, Dust Suppression, Clean Up"]
["Maintenance - Small Water Truck and Cat 14G Grader"]
["613E (5,000 gal)",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A301,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A301,EquipmentList,0),5))","v":70.66},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A301,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A301,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A301,LaborerList,0),LaborCostTotal))","v":51.94},{"$f":"E301+F301","v":122.6}]
["12M2",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A302,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A302,EquipmentList,0),5))","v":88.19},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A302,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A302,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A302,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E302+F302","v":148.4}]
["Totals",null,null,null,{"$f":"SUM(E301:E302)","v":158.85},{"$f":"SUM(F301:F302)","v":112.15},{"$f":"SUM(G301:G302)","v":271}]
[]
["Maintenance - Medium Water Truck and Cat 16G Grader"]
["621E (8,000 gal)",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A306,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A306,EquipmentList,0),5))","v":114.6},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A306,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A306,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A306,LaborerList,0),LaborCostTotal))","v":51.94},{"$f":"E306+F306","v":166.54}]
["14M",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A307,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A307,EquipmentList,0),5))","v":137.72},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A307,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A307,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A307,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E307+F307","v":197.93}]
["Totals",null,null,null,{"$f":"SUM(E306:E307)","v":252.32},{"$f":"SUM(F306:F307)","v":112.15},{"$f":"SUM(G306:G307)","v":364.47}]
[]
["Maintenance - Large Water Truck and Cat 16G Grader"]
["777G H2O Truck",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A311,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A311,EquipmentList,0),5))","v":350.11},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A311,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A311,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A311,LaborerList,0),LaborCostTotal))","v":51.94},{"$f":"E311+F311","v":402.05}]
["16M3",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A312,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A312,EquipmentList,0),5))","v":216},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A312,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A312,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A312,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E312+F312","v":276.20999999999998}]
["Totals",null,null,null,{"$f":"SUM(E311:E312)","v":566.11},{"$f":"SUM(F311:F312)","v":112.15},{"$f":"SUM(G311:G312)","v":678.26}]
[]
["PROJECT SUPERVISION"]
["Foreman",null,1,null,{"$f":"(IF(ISNUMBER(D316),D316,C316)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A316,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A316,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D316),D316,C316)*IF(OR((INDEX(LaborCostTable,MATCH(A316,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A316,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A316,LaborerList,0),LaborCostTotal)))","v":75.349999999999994},{"$f":"E316+F316","v":75.349999999999994}]
["Supervisor's Truck",null,1,null,{"$f":"(IF(ISNUMBER(D317),D317,C317)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A317,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A317,EquipmentList,0),5)))","v":25.44},{"$f":"(IF(ISNUMBER(D317),D317,C317)*IF(OR((INDEX(LaborCostTable,MATCH(A317,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A317,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A317,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E317+F317","v":25.44}]
["Totals",null,null,null,{"$f":"SUM(E315:E317)","v":25.44},{"$f":"SUM(F315:F317)","v":75.349999999999994},{"$f":"SUM(G315:G317)","v":100.78999999999999}]
[]
["MEANS CREW DEFINITIONS"]
["Crew composition from Means Heavy Construction 2005 Edition by permission of R.S.Means/Reed Construction Data ."]
["For use with misc. unit costs where Means is the source for productivity"]
[]
["1 Clab - Seedling Planting/Block Wall Demolition"]
["General Laborer",null,1,null,{"$f":"(IF(ISNUMBER(D325),D325,C325)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A325,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A325,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D325),D325,C325)*IF(OR((INDEX(LaborCostTable,MATCH(A325,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A325,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A325,LaborerList,0),LaborCostTotal)))","v":43.78},{"$f":"E325+F325","v":43.78}]
["Totals",null,null,null,{"$f":"SUM(E325:E325)","v":0},{"$f":"SUM(F325:F325)","v":43.78},{"$f":"SUM(G325:G325)","v":43.78}]
[]
["2 Clab - Barbed Wire/Wood Fence Removal, Drainpipe Installation, Pumping, Evaporation"]
["General Laborer",null,2,null,{"$f":"(IF(ISNUMBER(D329),D329,C329)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A329,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A329,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D329),D329,C329)*IF(OR((INDEX(LaborCostTable,MATCH(A329,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A329,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A329,LaborerList,0),LaborCostTotal)))","v":87.56},{"$f":"E329+F329","v":87.56}]
["Light Truck - 1.5 Ton",null,1,null,{"$f":"(IF(ISNUMBER(D330),D330,C330)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A330,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A330,EquipmentList,0),5)))","v":29.26},{"$f":"(IF(ISNUMBER(D330),D330,C330)*IF(OR((INDEX(LaborCostTable,MATCH(A330,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A330,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A330,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E330+F330","v":29.26}]
["Totals",null,null,null,{"$f":"SUM(E329:E330)","v":29.26},{"$f":"SUM(F329:F330)","v":87.56},{"$f":"SUM(G329:G330)","v":116.82000000000001}]
[]
["2 Clab + Excavator - Pond Liner Cut and Fold"]
["General Laborer",null,2,null,{"$f":"(IF(ISNUMBER(D334),D334,C334)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A334,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A334,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D334),D334,C334)*IF(OR((INDEX(LaborCostTable,MATCH(A334,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A334,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A334,LaborerList,0),LaborCostTotal)))","v":87.56},{"$f":"E334+F334","v":87.56}]
["325F",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A335,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A335,EquipmentList,0),5))","v":81},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A335,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A335,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A335,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E335+F335","v":141.21}]
["Totals",null,null,null,{"$f":"SUM(E334:E335)","v":81},{"$f":"SUM(F334:F335)","v":147.77000000000001},{"$f":"SUM(G334:G335)","v":228.77}]
[]
["2 Clab + Welder - Bat Gates"]
["General Laborer",null,2,null,{"$f":"(IF(ISNUMBER(D339),D339,C339)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A339,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A339,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D339),D339,C339)*IF(OR((INDEX(LaborCostTable,MATCH(A339,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A339,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A339,LaborerList,0),LaborCostTotal)))","v":87.56},{"$f":"E339+F339","v":87.56}]
["Welding Equipment",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A340,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A340,EquipmentList,0),5))","v":23.59},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A340,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A340,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A340,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E340+F340","v":83.8}]
["Light Truck - 1.5 Ton",null,1,null,{"$f":"(IF(ISNUMBER(D341),D341,C341)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A341,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A341,EquipmentList,0),5)))","v":29.26},{"$f":"(IF(ISNUMBER(D341),D341,C341)*IF(OR((INDEX(LaborCostTable,MATCH(A341,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A341,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A341,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E341+F341","v":29.26}]
["Totals",null,null,null,{"$f":"SUM(E339:E341)","v":52.85},{"$f":"SUM(F339:F341)","v":147.77000000000001},{"$f":"SUM(G339:G341)","v":200.62}]
[]
["3 Clab - Foam Adit Plugs"]
["General Laborer",null,2,null,{"$f":"(IF(ISNUMBER(D345),D345,C345)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A345,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A345,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D345),D345,C345)*IF(OR((INDEX(LaborCostTable,MATCH(A345,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A345,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A345,LaborerList,0),LaborCostTotal)))","v":87.56},{"$f":"E345+F345","v":87.56}]
["420F2",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A346,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A346,EquipmentList,0),5))","v":28.33},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A346,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A346,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A346,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E346+F346","v":88.539999999999992}]
["Light Truck - 1.5 Ton",null,1,null,{"$f":"(IF(ISNUMBER(D347),D347,C347)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A347,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A347,EquipmentList,0),5)))","v":29.26},{"$f":"(IF(ISNUMBER(D347),D347,C347)*IF(OR((INDEX(LaborCostTable,MATCH(A347,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A347,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A347,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E347+F347","v":29.26}]
["Totals",null,null,null,{"$f":"SUM(E345:E347)","v":57.59},{"$f":"SUM(F345:F347)","v":147.77000000000001},{"$f":"SUM(G345:G347)","v":205.35999999999999}]
[]
["3 Clab + Welder - Culvert Bat Gate"]
["General Laborer",null,2,null,{"$f":"(IF(ISNUMBER(D351),D351,C351)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A351,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A351,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D351),D351,C351)*IF(OR((INDEX(LaborCostTable,MATCH(A351,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A351,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A351,LaborerList,0),LaborCostTotal)))","v":87.56},{"$f":"E351+F351","v":87.56}]
["Welding Equipment",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A352,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A352,EquipmentList,0),5))","v":23.59},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A352,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A352,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A352,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E352+F352","v":83.8}]
["420F2",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A353,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A353,EquipmentList,0),5))","v":28.33},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A353,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A353,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A353,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E353+F353","v":88.539999999999992}]
["Light Truck - 1.5 Ton",null,1,null,{"$f":"(IF(ISNUMBER(D354),D354,C354)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A354,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A354,EquipmentList,0),5)))","v":29.26},{"$f":"(IF(ISNUMBER(D354),D354,C354)*IF(OR((INDEX(LaborCostTable,MATCH(A354,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A354,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A354,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E354+F354","v":29.26}]
["Totals",null,null,null,{"$f":"SUM(E351:E354)","v":81.180000000000007},{"$f":"SUM(F351:F354)","v":207.98000000000002},{"$f":"SUM(G351:G354)","v":289.15999999999997}]
[]
["3 Clab D - 3 Laborers + Foreman - Decontamination"]
["General Laborer",null,3,null,{"$f":"(IF(ISNUMBER(D358),D358,C358)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A358,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A358,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D358),D358,C358)*IF(OR((INDEX(LaborCostTable,MATCH(A358,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A358,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A358,LaborerList,0),LaborCostTotal)))","v":131.34},{"$f":"E358+F358","v":131.34}]
["Foreman",null,1,null,{"$f":"(IF(ISNUMBER(D359),D359,C359)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A359,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A359,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D359),D359,C359)*IF(OR((INDEX(LaborCostTable,MATCH(A359,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A359,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A359,LaborerList,0),LaborCostTotal)))","v":75.349999999999994},{"$f":"E359+F359","v":75.349999999999994}]
["Supervisor's Truck",null,1,null,{"$f":"(IF(ISNUMBER(D360),D360,C360)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A360,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A360,EquipmentList,0),5)))","v":25.44},{"$f":"(IF(ISNUMBER(D360),D360,C360)*IF(OR((INDEX(LaborCostTable,MATCH(A360,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A360,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A360,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E360+F360","v":25.44}]
["Light Truck - 1.5 Ton",null,1,null,{"$f":"(IF(ISNUMBER(D361),D361,C361)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A361,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A361,EquipmentList,0),5)))","v":29.26},{"$f":"(IF(ISNUMBER(D361),D361,C361)*IF(OR((INDEX(LaborCostTable,MATCH(A361,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A361,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A361,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E361+F361","v":29.26}]
["Totals",null,null,null,{"$f":"SUM(E358:E361)","v":54.7},{"$f":"SUM(F358:F361)","v":206.69},{"$f":"SUM(G358:G361)","v":261.39}]
[]
["3 SKWK - Liner Installation"]
["Skilled Laborer",null,3,null,{"$f":"(IF(ISNUMBER(D365),D365,C365)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A365,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A365,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D365),D365,C365)*IF(OR((INDEX(LaborCostTable,MATCH(A365,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A365,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A365,LaborerList,0),LaborCostTotal)))","v":131.34},{"$f":"E365+F365","v":131.34}]
["HDEP Welder (pipe or liner)",null,1,null,{"$f":"(IF(ISNUMBER(D366),D366,C366)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A366,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A366,EquipmentList,0),5)))","v":58.71},{"$f":"(IF(ISNUMBER(D366),D366,C366)*IF(OR((INDEX(LaborCostTable,MATCH(A366,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A366,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A366,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E366+F366","v":58.71}]
["420F2",null,1,null,{"$f":"(IF(ISNUMBER(D367),D367,C367)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A367,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A367,EquipmentList,0),5)))","v":28.33},{"$f":"(IF(ISNUMBER(D367),D367,C367)*IF(OR((INDEX(LaborCostTable,MATCH(A367,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A367,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A367,LaborerList,0),LaborCostTotal)))","v":60.21},{"$f":"E367+F367","v":88.539999999999992}]
[null,null,null,null,{"$f":"D368*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A368,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A368,EquipmentList,0),5))","v":0},{"$f":"IF(A368=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A368,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A368,LaborerList,0),LaborCostTotal))),0,D368*INDEX(LaborCostTable,MATCH(A368,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A368=\"\",0,E368+F368)","v":0}]
[null,null,null,null,{"$f":"D369*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A369,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A369,EquipmentList,0),5))","v":0},{"$f":"IF(A369=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A369,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A369,LaborerList,0),LaborCostTotal))),0,D369*INDEX(LaborCostTable,MATCH(A369,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A369=\"\",0,E369+F369)","v":0}]
[null,null,null,null,{"$f":"D370*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A370,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A370,EquipmentList,0),5))","v":0},{"$f":"IF(A370=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A370,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A370,LaborerList,0),LaborCostTotal))),0,D370*INDEX(LaborCostTable,MATCH(A370,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A370=\"\",0,E370+F370)","v":0}]
["Totals",null,null,null,{"$f":"SUM(E365:E370)","v":87.039999999999992},{"$f":"SUM(F365:F370)","v":191.55},{"$f":"SUM(G365:G370)","v":278.59000000000003}]
[]
["B-3 - Small Building Demoltion"]
["LABOR"]
["General Laborer",null,2,null,{"$f":"(IF(ISNUMBER(D375),D375,C375)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A375,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A375,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D375),D375,C375)*IF(OR((INDEX(LaborCostTable,MATCH(A375,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A375,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A375,LaborerList,0),LaborCostTotal)))","v":87.56},{"$f":"IF(A375=\"\",0,E375+F375)","v":87.56}]
["Foreman",null,1,null,{"$f":"(IF(ISNUMBER(D376),D376,C376)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A376,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A376,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D376),D376,C376)*IF(OR((INDEX(LaborCostTable,MATCH(A376,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A376,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A376,LaborerList,0),LaborCostTotal)))","v":75.349999999999994},{"$f":"IF(A376=\"\",0,E376+F376)","v":75.349999999999994}]
[null,null,null,null,{"$f":"D377*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A377,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A377,EquipmentList,0),5))","v":0},{"$f":"IF(A377=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A377,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A377,LaborerList,0),LaborCostTotal))),0,D377*INDEX(LaborCostTable,MATCH(A377,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A377=\"\",0,E377+F377)","v":0}]
[null,null,null,null,{"$f":"D378*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A378,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A378,EquipmentList,0),5))","v":0},{"$f":"IF(A378=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A378,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A378,LaborerList,0),LaborCostTotal))),0,D378*INDEX(LaborCostTable,MATCH(A378,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A378=\"\",0,E378+F378)","v":0}]
[null,null,null,null,{"$f":"D379*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A379,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A379,EquipmentList,0),5))","v":0},{"$f":"IF(A379=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A379,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A379,LaborerList,0),LaborCostTotal))),0,D379*INDEX(LaborCostTable,MATCH(A379,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A379=\"\",0,E379+F379)","v":0}]
["EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Bldg Fleet"]
["930M",null,1,null,{"$f":"(IF(ISNUMBER(D381),D381,C381)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A381,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A381,EquipmentList,0),5)))","v":59.9},{"$f":"(IF(ISNUMBER(D381),D381,C381)*IF(OR((INDEX(LaborCostTable,MATCH(A381,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A381,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A381,LaborerList,0),LaborCostTotal)))","v":60.21},{"$f":"IF(A381=\"\",0,E381+F381)","v":120.11},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(IF(ISBLANK(A381),\"\",A381&\"/\"),IF(ISBLANK(A382),\"\",A382),IF(ISBLANK(A383),\"\",\"/\"&A383),IF(ISBLANK(A384),\"\",\"/\"&A384),IF(ISBLANK(A385),\"\",\"/\"&A385),IF(ISBLANK(A386),\"\",\"/\"&A386),IF(ISBLANK(A387),\"\",\"/\"&A387),IF(ISBLANK(A388),\"\",\"/\"&A389))","v":"930M/Dump Truck (10-12 yd3)/330F/613E (5,000 gal)"}]
[{"$f":"\"Dump Truck (10-12 \"&IF(Metric,\"m3\",\"yd3\")&\")\"","v":"Dump Truck (10-12 yd3)"},null,2,0,{"$f":"(IF(ISNUMBER(D382),D382,C382)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A382,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A382,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D382),D382,C382)*IF(OR((INDEX(LaborCostTable,MATCH(A382,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A382,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A382,LaborerList,0),LaborCostTotal)))","v":0},0]
["330F",null,null,1,{"$f":"D383*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A383,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A383,EquipmentList,0),5))","v":91.78},{"$f":"IF(A383=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A383,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A383,LaborerList,0),LaborCostTotal))),0,D383*INDEX(LaborCostTable,MATCH(A383,LaborerList,0),LaborCostTotal)))","v":60.21},151.99]
["613E (5,000 gal)",null,null,1,70.66,51.94,122.6]
[null,null,null,null,0,"",0]
[null,null,null,null,0,"",0]
[null,null,null,null,0,"",0]
[null,null,null,null,0,"",0]
[null,null,null,null,0,"",0]
["Totals",null,null,null,{"$f":"SUM(E375:E389)","v":222.34},{"$f":"SUM(F375:F389)","v":335.27},{"$f":"SUM(G375:G389)","v":557.61}]
[]
["B-6 - Chain Link Fence/Culvert Removal"]
["General Laborer",null,2,null,{"$f":"(IF(ISNUMBER(D393),D393,C393)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A393,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A393,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D393),D393,C393)*IF(OR((INDEX(LaborCostTable,MATCH(A393,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A393,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A393,LaborerList,0),LaborCostTotal)))","v":87.56},{"$f":"E393+F393","v":87.56}]
["930M",null,1,null,{"$f":"(IF(ISNUMBER(D394),D394,C394)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A394,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A394,EquipmentList,0),5)))","v":59.9},{"$f":"(IF(ISNUMBER(D394),D394,C394)*IF(OR((INDEX(LaborCostTable,MATCH(A394,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A394,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A394,LaborerList,0),LaborCostTotal)))","v":60.21},{"$f":"E394+F394","v":120.11}]
["Totals",null,null,null,{"$f":"SUM(E393:E394)","v":59.9},{"$f":"SUM(F393:F394)","v":147.77000000000001},{"$f":"SUM(G393:G394)","v":207.67000000000002}]
[]
["B-8 - Large Building Demolition"]
["LABOR"]
["General Laborer",null,2,null,{"$f":"(IF(ISNUMBER(D399),D399,C399)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A399,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A399,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D399),D399,C399)*IF(OR((INDEX(LaborCostTable,MATCH(A399,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A399,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A399,LaborerList,0),LaborCostTotal)))","v":87.56},{"$f":"IF(A399=\"\",0,E399+F399)","v":87.56}]
["Foreman",null,1,null,{"$f":"(IF(ISNUMBER(D400),D400,C400)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A400,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A400,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D400),D400,C400)*IF(OR((INDEX(LaborCostTable,MATCH(A400,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A400,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A400,LaborerList,0),LaborCostTotal)))","v":75.349999999999994},{"$f":"IF(A400=\"\",0,E400+F400)","v":75.349999999999994}]
[null,null,null,null,{"$f":"(IF(ISNUMBER(D401),D401,B401)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A401,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A401,EquipmentList,0),5)))","v":0},{"$f":"IF(A401=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A401,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A401,LaborerList,0),LaborCostTotal))),0,D401*INDEX(LaborCostTable,MATCH(A401,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A401=\"\",0,E401+F401)","v":0}]
[null,null,null,null,{"$f":"(IF(ISNUMBER(D402),D402,B402)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A402,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A402,EquipmentList,0),5)))","v":0},{"$f":"IF(A402=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A402,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A402,LaborerList,0),LaborCostTotal))),0,D402*INDEX(LaborCostTable,MATCH(A402,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A402=\"\",0,E402+F402)","v":0}]
[null,null,null,null,{"$f":"(IF(ISNUMBER(D403),D403,B403)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A403,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A403,EquipmentList,0),5)))","v":0},{"$f":"IF(A403=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A403,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A403,LaborerList,0),LaborCostTotal))),0,D403*INDEX(LaborCostTable,MATCH(A403,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A403=\"\",0,E403+F403)","v":0}]
["EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg. Bldg Fleet"]
["930M",null,1,null,{"$f":"(IF(ISNUMBER(D405),D405,C405)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A405,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A405,EquipmentList,0),5)))","v":59.9},{"$f":"(IF(ISNUMBER(D405),D405,C405)*IF(OR((INDEX(LaborCostTable,MATCH(A405,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A405,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A405,LaborerList,0),LaborCostTotal)))","v":60.21},{"$f":"IF(A405=\"\",0,E405+F405)","v":120.11},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(IF(ISBLANK(A405),\"\",A405&\"/\"),IF(ISBLANK(A406),\"\",A406),IF(ISBLANK(A407),\"\",\"/\"&A407),IF(ISBLANK(A408),\"\",\"/\"&A408),IF(ISBLANK(A409),\"\",\"/\"&A409),IF(ISBLANK(A410),\"\",\"/\"&A410),IF(ISBLANK(A411),\"\",\"/\"&A411),IF(ISBLANK(A412),\"\",\"/\"&A413),IF(ISBLANK(A414),\"\",\"/\"&A414),IF(ISBLANK(A415),\"\",\"/\"&A415),IF(ISBLANK(A416),\"\",\"/\"&A416),IF(ISBLANK(A417),\"\",\"/\"&A417),IF(ISBLANK(A418),\"\",\"/\"&A418))","v":"930M/20 Ton Crane/Dump Truck (10-12 yd3)"}]
[{"$f":"'Equipment Costs'!A101","v":"20 Ton Crane"},null,1,null,{"$f":"(IF(ISNUMBER(D406),D406,C406)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A406,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A406,EquipmentList,0),5)))","v":93.48},{"$f":"(IF(ISNUMBER(D406),D406,C406)*IF(OR((INDEX(LaborCostTable,MATCH(A406,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A406,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A406,LaborerList,0),LaborCostTotal)))","v":60.21},153.69]
[{"$f":"\"Dump Truck (10-12 \"&IF(Metric,\"m3\",\"yd3\")&\")\"","v":"Dump Truck (10-12 yd3)"},null,2,null,{"$f":"(IF(ISNUMBER(D407),D407,C407)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A407,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A407,EquipmentList,0),5)))","v":192.62},{"$f":"(IF(ISNUMBER(D407),D407,C407)*IF(OR((INDEX(LaborCostTable,MATCH(A407,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A407,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A407,LaborerList,0),LaborCostTotal)))","v":103.88},296.5]
[null,null,null,null,{"$f":"(IF(ISNUMBER(D408),D408,B408)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A408,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A408,EquipmentList,0),5)))","v":0},{"$f":"IF(A408=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A408,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A408,LaborerList,0),LaborCostTotal))),0,D408*INDEX(LaborCostTable,MATCH(A408,LaborerList,0),LaborCostTotal)))","v":""},0]
[null,null,null,null,0,"",0]
[null,null,null,null,{"$f":"(IF(ISNUMBER(D410),D410,B410)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A410,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A410,EquipmentList,0),5)))","v":0},{"$f":"IF(A410=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A410,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A410,LaborerList,0),LaborCostTotal))),0,D410*INDEX(LaborCostTable,MATCH(A410,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A410=\"\",0,E410+F410)","v":0}]
[null,null,null,null,{"$f":"(IF(ISNUMBER(D411),D411,B411)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A411,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A411,EquipmentList,0),5)))","v":0},{"$f":"IF(A411=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A411,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A411,LaborerList,0),LaborCostTotal))),0,D411*INDEX(LaborCostTable,MATCH(A411,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A411=\"\",0,E411+F411)","v":0}]
[null,null,null,null,{"$f":"(IF(ISNUMBER(D412),D412,B412)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A412,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A412,EquipmentList,0),5)))","v":0},{"$f":"IF(A412=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A412,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A412,LaborerList,0),LaborCostTotal))),0,D412*INDEX(LaborCostTable,MATCH(A412,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A412=\"\",0,E412+F412)","v":0}]
[null,null,null,null,{"$f":"(IF(ISNUMBER(D413),D413,B413)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A413,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A413,EquipmentList,0),5)))","v":0},{"$f":"IF(A413=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A413,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A413,LaborerList,0),LaborCostTotal))),0,D413*INDEX(LaborCostTable,MATCH(A413,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A413=\"\",0,E413+F413)","v":0}]
[null,null,null,null,{"$f":"(IF(ISNUMBER(D414),D414,B414)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A414,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A414,EquipmentList,0),5)))","v":0},{"$f":"IF(A414=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A414,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A414,LaborerList,0),LaborCostTotal))),0,D414*INDEX(LaborCostTable,MATCH(A414,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A414=\"\",0,E414+F414)","v":0}]
[null,null,null,null,0,"",0]
[null,null,null,null,0,"",0]
[null,null,null,null,0,"",0]
[null,null,null,null,0,"",0]
["Totals",null,null,null,{"$f":"SUM(E399:E418)","v":346},{"$f":"SUM(F399:F418)","v":387.21},{"$f":"SUM(G399:G418)","v":733.21}]
[]
["B-9 - Concrete Wall Demolition"]
["General Laborer",null,4,null,{"$f":"(IF(ISNUMBER(D422),D422,C422)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A422,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A422,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D422),D422,C422)*IF(OR((INDEX(LaborCostTable,MATCH(A422,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A422,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A422,LaborerList,0),LaborCostTotal)))","v":175.12},{"$f":"E422+F422","v":175.12}]
["Foreman",null,1,null,{"$f":"(IF(ISNUMBER(D423),D423,C423)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A423,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A423,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D423),D423,C423)*IF(OR((INDEX(LaborCostTable,MATCH(A423,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A423,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A423,LaborerList,0),LaborCostTotal)))","v":75.349999999999994},{"$f":"E423+F423","v":75.349999999999994}]
["Air Compressor + tools",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A424,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A424,EquipmentList,0),5))","v":38.380000000000003},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A424,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A424,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A424,LaborerList,0),LaborCostTotal))","v":60.21},{"$f":"E424+F424","v":98.59}]
["Totals",null,null,null,{"$f":"SUM(E422:E424)","v":38.380000000000003},{"$f":"SUM(F422:F424)","v":310.68},{"$f":"SUM(G422:G424)","v":349.06}]
[]
["B-10Y - General Compaction"]
["General Laborer",null,1,null,{"$f":"(IF(ISNUMBER(D428),D428,C428)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A428,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A428,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D428),D428,C428)*IF(OR((INDEX(LaborCostTable,MATCH(A428,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A428,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A428,LaborerList,0),LaborCostTotal)))","v":43.78},{"$f":"E428+F428","v":43.78}]
["CS54B",null,1,null,{"$f":"(IF(ISNUMBER(D429),D429,C429)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A429,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A429,EquipmentList,0),5)))","v":68.75},{"$f":"(IF(ISNUMBER(D429),D429,C429)*IF(OR((INDEX(LaborCostTable,MATCH(A429,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A429,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A429,LaborerList,0),LaborCostTotal)))","v":60.21},{"$f":"E429+F429","v":128.96}]
["Totals",null,null,null,{"$f":"SUM(E428:E429)","v":68.75},{"$f":"SUM(F428:F429)","v":103.99000000000001},{"$f":"SUM(G428:G429)","v":172.74}]
[]
["B-11L - Fine Grading for Evaporation Pond Liner Base"]
["General Laborer",null,1,null,{"$f":"(IF(ISNUMBER(D433),D433,C433)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A433,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A433,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D433),D433,C433)*IF(OR((INDEX(LaborCostTable,MATCH(A433,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A433,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A433,LaborerList,0),LaborCostTotal)))","v":43.78},{"$f":"E433+F433","v":43.78}]
["14M",null,1,null,{"$f":"(IF(ISNUMBER(D434),D434,C434)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A434,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A434,EquipmentList,0),5)))","v":137.72},{"$f":"(IF(ISNUMBER(D434),D434,C434)*IF(OR((INDEX(LaborCostTable,MATCH(A434,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A434,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A434,LaborerList,0),LaborCostTotal)))","v":60.21},{"$f":"E434+F434","v":197.93}]
["Totals",null,null,null,{"$f":"SUM(E433:E434)","v":137.72},{"$f":"SUM(F433:F434)","v":103.99000000000001},{"$f":"SUM(G433:G434)","v":241.71}]
[]
["B-11M - Backhoe Work"]
["420F2",null,1,null,{"$f":"(IF(ISNUMBER(D438),D438,C438)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A438,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A438,EquipmentList,0),5)))","v":28.33},{"$f":"(IF(ISNUMBER(D438),D438,C438)*IF(OR((INDEX(LaborCostTable,MATCH(A438,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A438,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A438,LaborerList,0),LaborCostTotal)))","v":60.21},{"$f":"E438+F438","v":88.539999999999992}]
["Totals",null,null,null,{"$f":"SUM(E438)","v":28.33},{"$f":"SUM(F438)","v":60.21},{"$f":"SUM(G438)","v":88.539999999999992}]
[]
["B-12G - Rip-Rap Machine Placed (Modified)"]
["General Laborer",null,2,null,{"$f":"(IF(ISNUMBER(D442),D442,C442)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A442,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A442,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D442),D442,C442)*IF(OR((INDEX(LaborCostTable,MATCH(A442,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A442,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A442,LaborerList,0),LaborCostTotal)))","v":87.56},{"$f":"E442+F442","v":87.56}]
["966M",null,1,null,{"$f":"(IF(ISNUMBER(D443),D443,C443)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A443,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A443,EquipmentList,0),5)))","v":104.68},{"$f":"(IF(ISNUMBER(D443),D443,C443)*IF(OR((INDEX(LaborCostTable,MATCH(A443,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A443,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A443,LaborerList,0),LaborCostTotal)))","v":60.21},{"$f":"E443+F443","v":164.89000000000001}]
["325F",null,1,null,{"$f":"(IF(ISNUMBER(D444),D444,C444)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A444,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A444,EquipmentList,0),5)))","v":81},{"$f":"(IF(ISNUMBER(D444),D444,C444)*IF(OR((INDEX(LaborCostTable,MATCH(A444,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A444,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A444,LaborerList,0),LaborCostTotal)))","v":60.21},{"$f":"E444+F444","v":141.21}]
["Light Truck - 1.5 Ton",null,1,null,{"$f":"(IF(ISNUMBER(D445),D445,C445)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A445,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A445,EquipmentList,0),5)))","v":29.26},{"$f":"(IF(ISNUMBER(D445),D445,C445)*IF(OR((INDEX(LaborCostTable,MATCH(A445,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A445,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A445,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E445+F445","v":29.26}]
["Totals",null,null,null,{"$f":"SUM(E443:E445)","v":214.94},{"$f":"SUM(F443:F445)","v":120.42},{"$f":"SUM(G443:G445)","v":335.36}]
[]
["B-13 - Grouted Rip-Rap & Gabion Baskets"]
["General Laborer",null,4,null,{"$f":"(IF(ISNUMBER(D449),D449,C449)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A449,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A449,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D449),D449,C449)*IF(OR((INDEX(LaborCostTable,MATCH(A449,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A449,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A449,LaborerList,0),LaborCostTotal)))","v":175.12},{"$f":"E449+F449","v":175.12}]
["Foreman",null,1,null,{"$f":"(IF(ISNUMBER(D450),D450,C450)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A450,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A450,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D450),D450,C450)*IF(OR((INDEX(LaborCostTable,MATCH(A450,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A450,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A450,LaborerList,0),LaborCostTotal)))","v":75.349999999999994},{"$f":"E450+F450","v":75.349999999999994}]
[{"$f":"'Equipment Costs'!A102","v":"50 Ton Crane"},null,1,null,{"$f":"(IF(ISNUMBER(D451),D451,C451)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A451,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A451,EquipmentList,0),5)))","v":94.97},{"$f":"(IF(ISNUMBER(D451),D451,C451)*IF(OR((INDEX(LaborCostTable,MATCH(A451,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A451,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A451,LaborerList,0),LaborCostTotal)))","v":60.21},{"$f":"E451+F451","v":155.18}]
["Totals",null,null,null,{"$f":"SUM(E449:E451)","v":94.97},{"$f":"SUM(F449:F451)","v":310.68},{"$f":"SUM(G449:G451)","v":405.65}]
[]
["B-14 PVC Drain Pipe Installation"]
["Foreman",null,1,null,{"$f":"(IF(ISNUMBER(D455),D455,C455)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A455,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A455,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D455),D455,C455)*IF(OR((INDEX(LaborCostTable,MATCH(A455,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A455,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A455,LaborerList,0),LaborCostTotal)))","v":75.349999999999994},{"$f":"E455+F455","v":75.349999999999994}]
["General Laborer",null,4,null,{"$f":"(IF(ISNUMBER(D456),D456,C456)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A456,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A456,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D456),D456,C456)*IF(OR((INDEX(LaborCostTable,MATCH(A456,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A456,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A456,LaborerList,0),LaborCostTotal)))","v":175.12},{"$f":"E456+F456","v":175.12}]
["420F2",null,1,null,{"$f":"(IF(ISNUMBER(D457),D457,C457)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A457,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A457,EquipmentList,0),5)))","v":28.33},{"$f":"(IF(ISNUMBER(D457),D457,C457)*IF(OR((INDEX(LaborCostTable,MATCH(A457,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A457,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A457,LaborerList,0),LaborCostTotal)))","v":60.21},{"$f":"E457+F457","v":88.539999999999992}]
["Light Truck - 1.5 Ton",null,1,null,{"$f":"(IF(ISNUMBER(D458),D458,C458)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A458,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A458,EquipmentList,0),5)))","v":29.26},{"$f":"(IF(ISNUMBER(D458),D458,C458)*IF(OR((INDEX(LaborCostTable,MATCH(A458,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A458,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A458,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E458+F458","v":29.26}]
["Totals",null,null,null,{"$f":"SUM(E455:E458)","v":57.59},{"$f":"SUM(F455:F458)","v":310.68},{"$f":"SUM(G455:G458)","v":368.27}]
[]
["B-20 - Remove Pipelines"]
["Foreman",null,1,null,{"$f":"(IF(ISNUMBER(D462),D462,C462)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A462,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A462,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D462),D462,C462)*IF(OR((INDEX(LaborCostTable,MATCH(A462,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A462,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A462,LaborerList,0),LaborCostTotal)))","v":75.349999999999994},{"$f":"E462+F462","v":75.349999999999994}]
["Skilled Laborer",null,1,null,{"$f":"(IF(ISNUMBER(D463),D463,C463)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A463,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A463,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D463),D463,C463)*IF(OR((INDEX(LaborCostTable,MATCH(A463,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A463,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A463,LaborerList,0),LaborCostTotal)))","v":43.78},{"$f":"E463+F463","v":43.78}]
["General Laborer",null,1,null,{"$f":"(IF(ISNUMBER(D464),D464,C464)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A464,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A464,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D464),D464,C464)*IF(OR((INDEX(LaborCostTable,MATCH(A464,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A464,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A464,LaborerList,0),LaborCostTotal)))","v":43.78},{"$f":"E464+F464","v":43.78}]
["Light Truck - 1.5 Ton",null,1,null,{"$f":"(IF(ISNUMBER(D465),D465,C465)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A465,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A465,EquipmentList,0),5)))","v":29.26},{"$f":"(IF(ISNUMBER(D465),D465,C465)*IF(OR((INDEX(LaborCostTable,MATCH(A465,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A465,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A465,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E465+F465","v":29.26}]
["Totals",null,null,null,{"$f":"SUM(E462:E465)","v":29.26},{"$f":"SUM(F462:F465)","v":162.91},{"$f":"SUM(G462:G465)","v":192.17}]
[]
["B-22A - HDEP Installation - Pipe or Liner"]
["Skilled Laborer",null,1,null,{"$f":"(IF(ISNUMBER(D469),D469,C469)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A469,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A469,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D469),D469,C469)*IF(OR((INDEX(LaborCostTable,MATCH(A469,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A469,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A469,LaborerList,0),LaborCostTotal)))","v":43.78},{"$f":"E469+F469","v":43.78}]
["General Laborer",null,2,null,0,87.56,87.56]
["D7E",null,1,null,110.72,60.21,170.93]
["Light Truck - 1.5 Ton",null,1,null,29.26,0,{"$f":"E472+F472","v":29.26}]
["420F2",null,1,null,28.33,60.21,88.539999999999992]
["Generator 5KW",null,1,null,13.67,0,13.67]
["HDEP Welder (pipe or liner)",null,1,null,58.71,0,{"$f":"E475+F475","v":58.71}]
["Totals",null,null,null,{"$f":"SUM(E469:E475)","v":240.69},{"$f":"SUM(F469:F475)","v":251.76000000000002},{"$f":"SUM(G469:G475)","v":492.44999999999993}]
[]
["B-34N - Equipment Mobilization (40-ton)"]
["Skilled Laborer",null,1,null,{"$f":"(IF(ISNUMBER(D479),D479,C479)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A479,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A479,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D479),D479,C479)*IF(OR((INDEX(LaborCostTable,MATCH(A479,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A479,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A479,LaborerList,0),LaborCostTotal)))","v":43.78},{"$f":"E479+F479","v":43.78}]
["General Laborer",null,2,null,0,87.56,87.56]
["D7E",null,1,null,110.72,60.21,170.93]
["Light Truck - 1.5 Ton",null,1,null,29.26,0,{"$f":"E482+F482","v":29.26}]
["420F2",null,1,null,28.33,60.21,{"$f":"E483+F483","v":88.539999999999992}]
["Generator 5KW",null,1,null,13.67,0,13.67]
["HDEP Welder (pipe or liner)",null,1,null,58.71,0,{"$f":"E485+F485","v":58.71}]
["Totals",null,null,null,{"$f":"SUM(E479:E485)","v":240.69},{"$f":"SUM(F479:F485)","v":251.76000000000002},{"$f":"SUM(G479:G485)","v":492.44999999999993}]
[]
["B-34U - Equipment Mobilization (20-ton)"]
["Skilled Laborer",null,1,null,{"$f":"(IF(ISNUMBER(D489),D489,C489)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A489,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A489,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D489),D489,C489)*IF(OR((INDEX(LaborCostTable,MATCH(A489,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A489,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A489,LaborerList,0),LaborCostTotal)))","v":43.78},{"$f":"E489+F489","v":43.78}]
["General Laborer",null,2,null,0,87.56,87.56]
["D7E",null,1,null,110.72,60.21,170.93]
["Light Truck - 1.5 Ton",null,1,null,29.26,0,{"$f":"E492+F492","v":29.26}]
["420F2",null,1,null,28.33,60.21,{"$f":"E493+F493","v":88.539999999999992}]
["Generator 5KW",null,1,null,13.67,0,13.67]
["HDEP Welder (pipe or liner)",null,1,null,58.71,0,{"$f":"E495+F495","v":58.71}]
["Totals",null,null,null,{"$f":"SUM(E489:E495)","v":240.69},{"$f":"SUM(F489:F495)","v":251.76000000000002},{"$f":"SUM(G489:G495)","v":492.44999999999993}]
[]
["B-34V - Equipment Mobilization (50-ton)"]
["Skilled Laborer",null,1,null,{"$f":"(IF(ISNUMBER(D499),D499,C499)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A499,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A499,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D499),D499,C499)*IF(OR((INDEX(LaborCostTable,MATCH(A499,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A499,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A499,LaborerList,0),LaborCostTotal)))","v":43.78},{"$f":"E499+F499","v":43.78}]
["General Laborer",null,2,null,0,87.56,87.56]
["D7E",null,1,null,110.72,60.21,170.93]
["Light Truck - 1.5 Ton",null,1,null,29.26,0,{"$f":"E502+F502","v":29.26}]
["420F2",null,1,null,28.33,60.21,{"$f":"E503+F503","v":88.539999999999992}]
["Generator 5KW",null,1,null,13.67,0,13.67]
["HDEP Welder (pipe or liner)",null,1,null,58.71,0,{"$f":"E505+F505","v":58.71}]
["Totals",null,null,null,{"$f":"SUM(E499:E505)","v":240.69},{"$f":"SUM(F499:F505)","v":251.76000000000002},{"$f":"SUM(G499:G505)","v":492.44999999999993}]
[]
["B-80A - Install Barbed Wire Fence"]
["General Laborer",null,3,null,{"$f":"(IF(ISNUMBER(D509),D509,C509)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A509,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A509,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D509),D509,C509)*IF(OR((INDEX(LaborCostTable,MATCH(A509,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A509,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A509,LaborerList,0),LaborCostTotal)))","v":131.34},{"$f":"E509+F509","v":131.34}]
["Light Truck - 1.5 Ton",null,1,null,{"$f":"(IF(ISNUMBER(D510),D510,C510)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A510,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A510,EquipmentList,0),5)))","v":29.26},{"$f":"(IF(ISNUMBER(D510),D510,C510)*IF(OR((INDEX(LaborCostTable,MATCH(A510,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A510,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A510,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E510+F510","v":29.26}]
["Totals",null,null,null,{"$f":"SUM(E509:E510)","v":29.26},{"$f":"SUM(F509:F510)","v":131.34},{"$f":"SUM(G509:G510)","v":160.6}]
[]
["B-80C - Install Chain Link Fence (Flatbed truck has small crane)"]
["General Laborer",null,3,null,{"$f":"(IF(ISNUMBER(D514),D514,C514)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A514,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A514,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D514),D514,C514)*IF(OR((INDEX(LaborCostTable,MATCH(A514,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A514,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A514,LaborerList,0),LaborCostTotal)))","v":131.34},{"$f":"E514+F514","v":131.34}]
["Light Truck - 1.5 Ton",null,1,null,{"$f":"(IF(ISNUMBER(D515),D515,C515)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A515,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A515,EquipmentList,0),5)))","v":29.26},{"$f":"(IF(ISNUMBER(D515),D515,C515)*IF(OR((INDEX(LaborCostTable,MATCH(A515,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A515,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A515,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E515+F515","v":29.26}]
["Totals",null,null,null,{"$f":"SUM(E514:E515)","v":29.26},{"$f":"SUM(F514:F515)","v":131.34},{"$f":"SUM(G514:G515)","v":160.6}]
[]
["C-14B - Elevated Concrete Slabs (Reinforced Concrete Shaft Covers)"]
["Foreman",null,1,null,{"$f":"(IF(ISNUMBER(D519),D519,C519)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A519,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A519,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D519),D519,C519)*IF(OR((INDEX(LaborCostTable,MATCH(A519,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A519,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A519,LaborerList,0),LaborCostTotal)))","v":75.349999999999994},{"$f":"E519+F519","v":75.349999999999994}]
["Supervisor's Truck",null,1,null,25.44,0,{"$f":"E520+F520","v":25.44}]
["Carpenter",null,16,null,0,700.48,{"$f":"E521+F521","v":700.48}]
["General Laborer",null,2,null,0,87.56,87.56]
["Rodmen (reinforcing concrete)",null,4,null,0,175.12,{"$f":"E523+F523","v":175.12}]
["Cement finisher",null,2,null,0,87.56,{"$f":"E524+F524","v":87.56}]
["Gas Engine Vibrator",null,1,null,5.66,60.21,65.87]
["Concrete Pump",null,1,null,85.5,0,85.5]
["Totals",null,null,null,{"$f":"SUM(E519:E526)","v":116.6},{"$f":"SUM(F519:F526)","v":1186.2800000000002},{"$f":"SUM(G519:G526)","v":1302.8799999999997}]
[]
["C-14D - Concrete Walls Formed in Place (Reinforced Concrete Adit Bulkheads)"]
["Foreman",null,1,null,{"$f":"(IF(ISNUMBER(D530),D530,C530)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A530,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A530,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D530),D530,C530)*IF(OR((INDEX(LaborCostTable,MATCH(A530,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A530,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A530,LaborerList,0),LaborCostTotal)))","v":75.349999999999994},{"$f":"E530+F530","v":75.349999999999994}]
["Supervisor's Truck",null,1,null,25.44,0,25.44]
["Carpenter",null,18,null,0,788.04,788.04]
["General Laborer",null,2,null,0,87.56,87.56]
["Rodmen (reinforcing concrete)",null,2,null,0,87.56,87.56]
["Cement finisher",null,1,null,0,43.78,43.78]
["Gas Engine Vibrator",null,1,null,5.66,60.21,65.87]
["Concrete Pump",null,1,null,85.5,0,85.5]
["Totals",null,null,null,{"$f":"SUM(E530:E537)","v":116.6},{"$f":"SUM(F530:F537)","v":1142.5},{"$f":"SUM(G530:G537)","v":1259.0999999999999}]
[]
["User Crew #1"]
["Description:"]
["LABOR"]
["General Laborer",null,null,2,{"$f":"IF(A543=\"\",\"\",D543*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A543,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A543,EquipmentList,0),5)))","v":0},{"$f":"IF(ISBLANK(A543),\"\",D543*IF(OR((INDEX(LaborCostTable,MATCH(A543,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A543,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A543,LaborerList,0),LaborCostTotal)))","v":87.56},{"$f":"IF(A543=\"\",0,E543+F543)","v":87.56}]
["Foreman",null,null,1,0,75.349999999999994,75.349999999999994]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["EQUIPMENT"]
["930M",null,null,1,{"$f":"IF(A559=\"\",\"\",D559*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A559,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A559,EquipmentList,0),5)))","v":59.9},{"$f":"IF(ISBLANK(A559),\"\",D559*IF(OR((INDEX(LaborCostTable,MATCH(A559,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A559,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A559,LaborerList,0),LaborCostTotal)))","v":60.21},{"$f":"IF(A559=\"\",0,E559+F559)","v":120.11}]
["45 Ton Crane",null,null,1,0,{"$error":"#N/A"},{"$error":"#N/A"}]
["Dump Truck (10-12 m3)",null,null,2,0,{"$error":"#N/A"},{"$error":"#N/A"}]
["D10T2",null,null,1,327.24,60.21,387.45]
["Supervisor's Truck",null,null,1,25.44,0,25.44]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["Totals",null,null,null,{"$f":"SUM(E543:E573)","v":412.58},{"$f":"SUM(F543:F573)","v":{"$error":"#N/A"}},{"$f":"SUM(G543:G573)","v":{"$error":"#N/A"}}]
[]
["User Crew #2"]
["Description:"]
["LABOR"]
[null,null,null,2,{"$f":"IF(A579=\"\",\"\",D579*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A579,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A579,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A579),\"\",D579*IF(OR((INDEX(LaborCostTable,MATCH(A579,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A579,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A579,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A579=\"\",0,E579+F579)","v":0}]
[null,null,null,1,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["EQUIPMENT"]
[null,null,null,1,{"$f":"IF(A595=\"\",\"\",D595*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A595,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A595,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A595),\"\",D595*IF(OR((INDEX(LaborCostTable,MATCH(A595,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A595,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A595,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A595=\"\",0,E595+F595)","v":0}]
[null,null,null,1,"","",0]
[null,null,null,2,"","",0]
[null,null,null,1,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["Totals",null,null,null,{"$f":"SUM(E579:E609)","v":0},{"$f":"SUM(F579:F609)","v":0},{"$f":"SUM(G579:G609)","v":0}]
[]
["User Crew #3"]
["Description:"]
["LABOR"]
[null,null,null,2,{"$f":"IF(A615=\"\",\"\",D615*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A615,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A615,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A615),\"\",D615*IF(OR((INDEX(LaborCostTable,MATCH(A615,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A615,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A615,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A615=\"\",0,E615+F615)","v":0}]
[null,null,null,1,"","",{"$f":"IF(A616=\"\",0,E616+F616)","v":0}]
[null,null,null,null,"","",{"$f":"IF(A617=\"\",0,E617+F617)","v":0}]
[null,null,null,null,"",""]
[null,null,null,null,"",""]
[null,null,null,null,"",""]
[null,null,null,null,"",""]
[null,null,null,null,"",""]
[null,null,null,null,"",""]
[null,null,null,null,null,null,{"$f":"IF(A624=\"\",0,E624+F624)","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["EQUIPMENT"]
[null,null,null,1,{"$f":"IF(A631=\"\",\"\",D631*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A631,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A631,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A631),\"\",D631*IF(OR((INDEX(LaborCostTable,MATCH(A631,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A631,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A631,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A631=\"\",0,E631+F631)","v":0}]
[null,null,null,1,"","",0]
[null,null,null,2,"","",0]
[null,null,null,1,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["Totals",null,null,null,{"$f":"SUM(E615:E645)","v":0},{"$f":"SUM(F615:F645)","v":0},{"$f":"SUM(G615:G645)","v":0}]
[]
["User Crew #4"]
["Description:"]
["LABOR"]
[null,null,null,2,{"$f":"IF(A651=\"\",\"\",D651*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A651,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A651,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A651),\"\",D651*IF(OR((INDEX(LaborCostTable,MATCH(A651,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A651,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A651,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A651=\"\",0,E651+F651)","v":0}]
[null,null,null,1,"","",{"$f":"IF(A652=\"\",0,E652+F652)","v":0}]
[null,null,null,null,"","",{"$f":"IF(A653=\"\",0,E653+F653)","v":0}]
[null,null,null,null,"",""]
[null,null,null,null,"",""]
[null,null,null,null,"",""]
[null,null,null,null,"",""]
[null,null,null,null,"",""]
[null,null,null,null,"",""]
[null,null,null,null,"",""]
[null,null,null,null,null,null,{"$f":"IF(A661=\"\",0,E661+F661)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(A662=\"\",0,E662+F662)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(A663=\"\",0,E663+F663)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(A664=\"\",0,E664+F664)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(A665=\"\",0,E665+F665)","v":0}]
["EQUIPMENT"]
[null,null,null,1,{"$f":"IF(A667=\"\",\"\",D667*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A667,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A667,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A667),\"\",D667*IF(OR((INDEX(LaborCostTable,MATCH(A667,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A667,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A667,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A667=\"\",0,E667+F667)","v":0}]
[null,null,null,1,"","",0]
[null,null,null,2,"","",0]
[null,null,null,1,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,{"$f":"IF(A673=\"\",\"\",D673*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A673,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A673,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A673),\"\",D673*IF(OR((INDEX(LaborCostTable,MATCH(A673,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A673,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A673,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A673=\"\",0,E673+F673)","v":0}]
[null,null,null,null,{"$f":"IF(A674=\"\",\"\",D674*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A674,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A674,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A674),\"\",D674*IF(OR((INDEX(LaborCostTable,MATCH(A674,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A674,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A674,LaborerList,0),LaborCostTotal)))","v":""},0]
[null,null,null,null,{"$f":"IF(A675=\"\",\"\",D675*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A675,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A675,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A675),\"\",D675*IF(OR((INDEX(LaborCostTable,MATCH(A675,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A675,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A675,LaborerList,0),LaborCostTotal)))","v":""},0]
[null,null,null,null,{"$f":"IF(A676=\"\",\"\",D676*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A676,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A676,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A676),\"\",D676*IF(OR((INDEX(LaborCostTable,MATCH(A676,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A676,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A676,LaborerList,0),LaborCostTotal)))","v":""},0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["Totals",null,null,null,{"$f":"SUM(E651:E681)","v":0},{"$f":"SUM(F651:F681)","v":0},{"$f":"SUM(G651:G681)","v":0}]
[]
["User Crew #5"]
["Description:"]
["LABOR"]
[null,null,null,2,{"$f":"IF(A687=\"\",\"\",D687*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A687,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A687,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A687),\"\",D687*IF(OR((INDEX(LaborCostTable,MATCH(A687,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A687,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A687,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A687=\"\",0,E687+F687)","v":0}]
[null,null,null,1,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["EQUIPMENT"]
[null,null,null,1,{"$f":"IF(A703=\"\",\"\",D703*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A703,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A703,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A703),\"\",D703*IF(OR((INDEX(LaborCostTable,MATCH(A703,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A703,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A703,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A703=\"\",0,E703+F703)","v":0}]
[null,null,null,1,"","",0]
[null,null,null,2,"","",0]
[null,null,null,1,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["Totals",null,null,null,{"$f":"SUM(E687:E717)","v":0},{"$f":"SUM(F687:F717)","v":0},{"$f":"SUM(G687:G717)","v":0}]
[]
["User Crew #6"]
["Description:"]
["LABOR"]
[null,null,null,2,{"$f":"IF(A723=\"\",\"\",D723*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A723,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A723,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A723),\"\",D723*IF(OR((INDEX(LaborCostTable,MATCH(A723,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A723,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A723,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A723=\"\",0,E723+F723)","v":0}]
[null,null,null,1,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["EQUIPMENT"]
[null,null,null,1,{"$f":"IF(A739=\"\",\"\",D739*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A739,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A739,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A739),\"\",D739*IF(OR((INDEX(LaborCostTable,MATCH(A739,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A739,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A739,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A739=\"\",0,E739+F739)","v":0}]
[null,null,null,1,"","",0]
[null,null,null,2,"","",0]
[null,null,null,1,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["Totals",null,null,null,{"$f":"SUM(E723:E753)","v":0},{"$f":"SUM(F723:F753)","v":0},{"$f":"SUM(G723:G753)","v":0}]
[]
["User Crew #7"]
["Description:"]
["LABOR"]
[null,null,null,2,{"$f":"IF(A759=\"\",\"\",D759*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A759,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A759,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A759),\"\",D759*IF(OR((INDEX(LaborCostTable,MATCH(A759,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A759,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A759,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A759=\"\",0,E759+F759)","v":0}]
[null,null,null,1,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["EQUIPMENT"]
[null,null,null,1,{"$f":"IF(A775=\"\",\"\",D775*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A775,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A775,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A775),\"\",D775*IF(OR((INDEX(LaborCostTable,MATCH(A775,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A775,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A775,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A775=\"\",0,E775+F775)","v":0}]
[null,null,null,1,"","",0]
[null,null,null,2,"","",0]
[null,null,null,1,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["Totals",null,null,null,{"$f":"SUM(E759:E789)","v":0},{"$f":"SUM(F759:F789)","v":0},{"$f":"SUM(G759:G789)","v":0}]
[]
["User Crew #8"]
["Description:"]
["LABOR"]
[null,null,null,2,{"$f":"IF(A795=\"\",\"\",D795*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A795,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A795,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A795),\"\",D795*IF(OR((INDEX(LaborCostTable,MATCH(A795,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A795,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A795,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A795=\"\",0,E795+F795)","v":0}]
[null,null,null,1,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["EQUIPMENT"]
[null,null,null,1,{"$f":"IF(A811=\"\",\"\",D811*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A811,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A811,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A811),\"\",D811*IF(OR((INDEX(LaborCostTable,MATCH(A811,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A811,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A811,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A811=\"\",0,E811+F811)","v":0}]
[null,null,null,1,"","",0]
[null,null,null,2,"","",0]
[null,null,null,1,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["Totals",null,null,null,{"$f":"SUM(E795:E825)","v":0},{"$f":"SUM(F795:F825)","v":0},{"$f":"SUM(G795:G825)","v":0}]
[]
["User Crew #9"]
["Description:"]
["LABOR"]
[null,null,null,2,{"$f":"IF(A831=\"\",\"\",D831*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A831,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A831,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A831),\"\",D831*IF(OR((INDEX(LaborCostTable,MATCH(A831,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A831,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A831,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A831=\"\",0,E831+F831)","v":0}]
[null,null,null,1,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["EQUIPMENT"]
[null,null,null,1,{"$f":"IF(A847=\"\",\"\",D847*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A847,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A847,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A847),\"\",D847*IF(OR((INDEX(LaborCostTable,MATCH(A847,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A847,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A847,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A847=\"\",0,E847+F847)","v":0}]
[null,null,null,1,"","",0]
[null,null,null,2,"","",0]
[null,null,null,1,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["Totals",null,null,null,{"$f":"SUM(E831:E861)","v":0},{"$f":"SUM(F831:F861)","v":0},{"$f":"SUM(G831:G861)","v":0}]
[]
["User Crew #10"]
["Description:"]
["LABOR"]
[null,null,null,1,{"$f":"IF(A867=\"\",\"\",D867*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A867,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A867,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A867),\"\",D867*IF(OR((INDEX(LaborCostTable,MATCH(A867,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A867,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A867,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A867=\"\",0,E867+F867)","v":0}]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["EQUIPMENT"]
[null,null,null,1,{"$f":"IF(A883=\"\",\"\",D883*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A883,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A883,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A883),\"\",D883*IF(OR((INDEX(LaborCostTable,MATCH(A883,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A883,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A883,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A883=\"\",0,E883+F883)","v":0}]
[null,null,null,1,"","",0]
[null,null,null,2,"","",0]
[null,null,null,1,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["Totals",null,null,null,{"$f":"SUM(E867:E897)","v":0},{"$f":"SUM(F867:F897)","v":0},{"$f":"SUM(G867:G897)","v":0}]

{"sheet":"Productivity","index":44,"n_rows":1758,"n_cols":162,"rows_kept":1758,"cut":false,"hidden":false,"merged":[[133,1,133,3],[158,1,158,3],[126,1,126,3],[1538,2,1538,3],[1539,2,1539,3],[1187,1,1188,1],[657,1,658,1],[690,1,691,1],[632,1,633,1],[579,1,580,1],[256,54,257,54],[68,1,69,2],[286,1,287,1],[1130,1,1131,1],[1041,1,1042,1],[716,1,717,1],[1016,1,1017,1],[312,1,313,1],[528,1,529,1],[552,1,553,1],[807,1,808,1],[225,1,226,1],[159,2,159,3],[134,2,134,3],[604,1,605,1],[256,1,257,1],[1540,53,1540,54],[1537,53,1537,54],[1538,53,1538,54],[748,1,749,1],[774,1,775,1],[1212,1,1213,1],[1073,1,1074,1],[860,1,861,1],[885,1,886,1],[1155,1,1156,1],[832,1,833,1],[1098,1,1099,1],[1540,2,1540,3],[1490,12,1491,14],[1539,53,1539,54],[1537,2,1537,3],[528,90,528,95],[552,89,553,89],[552,90,552,95],[552,69,553,69],[552,60,552,65],[528,70,528,75],[552,70,552,75],[528,89,529,89],[528,79,529,79],[528,80,528,85],[552,79,553,79],[552,80,552,85],[225,66,225,71],[256,65,256,70],[225,65,226,65],[528,69,529,69],[552,59,553,59],[528,59,529,59],[225,55,226,55],[256,64,257,64],[256,55,256,60],[528,60,528,65],[225,56,225,61],[1389,73,1389,78],[1389,82,1390,82],[1389,83,1389,88],[1389,53,1389,58],[1389,62,1390,62],[1389,63,1389,68],[1389,72,1390,72]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28, SubmittalDate)","v":"Date of Submittal:  December 2022"},null,null,null,null,null,null,null,null,"Operator","Job"]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"},null,null,null,null,null,null,null,null,"Skill","Efficiency"]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"},null,null,null,null,null,null,null,"Dozer","Average","50 min/hr"]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"},null,null,null,null,null,null,null,"Grader","Average","50 min/hr"]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"},null,null,null,null,null,null,null,"Truck","Average","50 min/hr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"haul efficiency",{"$f":"INDEX(JobEffArray,MATCH(B86,JobEffCategories,0),2)","v":0.83}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"},null,null,null,null,null,null,null,"Scraper","Average","50 min/hr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hauloperator",{"$f":"INDEX(OtherOperatorCorrectionFactors,MATCH(J6,OtherOperatorTypes,0),2)","v":1}]
[null,null,null,null,null,null,null,null,"Loader","Average","50 min/hr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"truckoperator",{"$f":"INDEX(OtherOperatorCorrectionFactors,MATCH(J6,OtherOperatorTypes,0),2)","v":1}]
[null,null,null,null,null,null,null,null,"Excavator","Average","50 min/hr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ScraperOperator",{"$f":"INDEX(OtherOperatorCorrectionFactors,MATCH(J7,OtherOperatorTypes,0),2)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LoaderOperator",{"$f":"INDEX(OtherOperatorCorrectionFactors,MATCH(J8,OtherOperatorTypes,0),2)","v":1}]
[null,null,null,null,null,null,null,null,"Visibility","Normal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ExcavatorOperator",{"$f":"INDEX(OtherOperatorCorrectionFactors,MATCH(J9,OtherOperatorTypes,0),2)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Visibilty",{"$f":"IF(J11=\"Normal\",1,0.8)","v":1}]
["Productivity - Bulldozers"]
[]
[null,"Dozer Specifications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dozer Specifications"]
[null,"Description","D6T","D7E","D8T","D9T","D10T2","D11T",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","D6T","D7E","D8T","D9T","D10T2","D11T"]
[null,{"$f":"\"Blade Width (SU) (\"&IF(Metric,\"m\",\"ft\")&\")\"","v":"Blade Width (SU) (ft)"},{"$f":"IF(Metric,ROUND(BB18*Ft2M,2),BB18)","v":10.67},12.17,12.92,14.08,16.25,18.329999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Blade Width (SU) (ft)",10.67,12.17,12.92,14.08,16.25,18.329999999999998]
[null,{"$f":"\"Shank Guage (3 shanks) (\"&IF(Metric,\"m\",\"ft\")&\")\"","v":"Shank Guage (3 shanks) (ft)"},6.58,5.92,7.08,7.67,8.67,9.83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shank Guage (3 shanks) (ft)",6.58,5.92,7.08,7.67,8.67,9.83]
[null,{"$f":"\"Pocket Spacing (\"&IF(Metric,\"m\",\"ft\")&\")\"","v":"Pocket Spacing (ft)"},3.25,2.92,3.58,3.86,4.33,4.92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pocket Spacing (ft)",3.25,2.92,3.58,3.86,4.33,4.92]
[null,{"$f":"\"Ripping Width (Ripper + 1 Pocket) (\"&IF(Metric,\"m\",\"ft\")&\")\"","v":"Ripping Width (Ripper + 1 Pocket) (ft)"},9.83,8.84,10.66,11.53,13,14.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Width (Ripper + 1 Pocket) (ft)",9.83,8.84,10.66,11.53,13,14.75]
[null,{"$f":"\"Ripping Speed (\"&SpeedUnits&\")\"","v":"Ripping Speed (mph)"},{"$f":"IF(Metric,ROUND(BB22*Mi2Km,1),BB22)","v":1},1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Speed (mph)",1,1,1,1,1,1]
[null,"Ripping Maneuver (turn) Time (min)",0.25,0.25,0.25,0.25,0.25,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Maneuver (turn) Time (min)",0.25,0.25,0.25,0.25,0.25,0.25]
[null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(C17,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BB17,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},1,1,1,1,1]
[null,{"$f":"\"Ripping Hourly Production (excluding maneuvering time) (\"&IF(Metric,\"m\",\"ft\")&\")\"","v":"Ripping Hourly Production (excluding maneuvering time) (ft)"},{"$f":"IF(Metric,ROUND(BB25*Ft2M,2),BB25)","v":5280},5016,5280,5280,5280,4541,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Hourly Production (excluding maneuvering time) (ft)",5280,5016,5280,5280,5280,4541]
[]
[null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 46  "]
[]
[]
[]
[null,"Dozer Productivity vs. Grading Distance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dozer Productivity vs. Grading Distance"]
[null,null,{"$f":"\"Production (\"&IF(Metric,\"LCM\",\"LCY\")&\"/hr)\"","v":"Production (LCY/hr)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production (LCY/hr)",null,null,null,null,null,null,null,null,null,"Production (LCY/hr)"]
[null,{"$f":"\"Average Dozing Distance (\"&IF(Metric,\"m\",\"feet\")&\")\"","v":"Average Dozing Distance (feet)"},"D6T","D7E","D8T","D9T","D10T2","D11T",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average\nDozing \nDistance\n(feet)","D6T","D7E","D8T","D9T","D10T2","D11T",null,null,null,"Average Dozing Distance (feet)","D11T","D10T2","D9T","D8T","D7E","D6T*"]
[]
[null,{"$f":"IF(Metric,ROUND(BA35*Ft2M,0),BA35)","v":50},{"$f":"IF(Metric,ROUND(BB35*Yd3_2_M3,2),BB35)","v":550},950,1050,1750,2550,3600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,550,950,1050,1750,2550,3600,null,null,null,50,3600,2550,1750,1050,950,550]
[null,100,350,580,620,1100,1580,2200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,350,580,620,1100,1580,2200,null,null,null,100,2200,1580,1100,620,580,350]
[null,{"$f":"IF(Metric,ROUND(BA37*Ft2M,0),BA37)","v":200},{"$f":"IF(Metric,ROUND(BB37*Yd3_2_M3,2),BB37)","v":205},340,380,630,900,1270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,205,340,380,630,900,1270,null,null,null,150,1620,1100,780,500,410,250]
[null,{"$f":"IF(Metric,ROUND(BA38*Ft2M,0),BA38)","v":300},150,230,280,430,630,900,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300,150,230,280,430,630,900,null,null,null,200,1270,900,630,380,340,205]
[null,{"$f":"IF(Metric,ROUND(BA39*Ft2M,0),BA39)","v":400},null,{"$f":"IF(Metric,ROUND(BC39*Yd3_2_M3,2),BC39)","v":180},210,330,480,700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,null,180,210,330,480,700,null,null,null,250,1050,750,520,310,280,175]
[null,{"$f":"IF(Metric,ROUND(BA40*Ft2M,0),BA40)","v":500},null,150,180,280,380,570,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500,null,150,180,280,380,570,null,null,null,300,900,630,430,280,230,150]
[null,{"$f":"IF(Metric,ROUND(BA41*Ft2M,0),BA41)","v":600},null,120,150,230,330,460,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,600,null,120,150,230,330,460,null,null,null,350,760,540,370,230,200]
[null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 46  ",null,null,null,400,700,480,330,210,180]
[null,"dozer productivity =","k x Dozing Distancep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dozer productivity =","k x Dozing Distancep",null,null,null,null,null,null,null,null,450,610,420,300,200,170]
[null,"(see graph)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(see graph)",null,null,null,null,null,null,null,null,null,500,570,380,280,180,150]
[null,"k =",{"$f":"BB45","v":9623.7000000000007},{"$f":"BC45","v":26451},{"$f":"BD45","v":23933},{"$f":"BE45","v":49152},{"$f":"BF45","v":74681},{"$f":"BG45","v":101567},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"k =",9623.7000000000007,26451,23933,49152,74681,101567,null,null,null,550,500,350,250,160,130]
[null,"p =",{"$f":"BB46","v":-0.72699999999999998},-0.83299999999999996,-0.78800000000000003,-0.83299999999999996,-0.84399999999999997,-0.83499999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"p =",-0.72699999999999998,-0.83299999999999996,-0.78800000000000003,-0.83299999999999996,-0.84399999999999997,-0.83499999999999996,null,null,null,600,460,330,230,150,120]
[]
[]
["Productivity - Bulldozers (cont.)"]
[]
[]
[]
[null,"% Grade vs. Dozing Factor"]
[null,"% Grade","Dozing Factor"]
[null,-30,1.6]
[null,-20,1.4]
[null,-10,1.2]
[null,0,1]
[null,10,0.8]
[null,20,0.55000000000000004]
[null,30,0.3]
[]
[null,null,"Source: Caterpillar Performance Handbook Edition 47  "]
[null,"% Grade Dozing Factor ="," -0.0214x + 0.9786"]
[null,"(see graph)"]
[]
[]
[]
[null,"Job Condition Correction Factors - Bulldozers"]
[]
[null,"OPERATOR "]
[null,{"$f":"J4","v":"Average"},{"$f":"INDEX(DozerOperatorCorrectionFactors,MATCH(B72,DozerOperatorTypes,0),2)","v":0.75}]
[null,"MATERIAL (1) "]
[null,"Loose stockpile",1.2]
[null,"Normal",1]
[null,"Hard to cut; frozen —"]
[null,"with tilt cylinder",0.8]
[null,"Hard to drift; “dead” (dry,non-cohesive material) or very sticky material",0.8]
[null,"Rock, ripped or blasted",0.6]
[null,"SLOT DOZING OR SIDE BY SIDE (1)",1.2]
[null,"VISIBILITY "]
[null,"Good conditions",1]
[null,"OPERATOR SKILL"]
[null,{"$f":"J4","v":"Average"},{"$f":"INDEX(DozerOperatorCorrectionFactors,MATCH(B84,DozerOperatorTypes,0),2)","v":0.75}]
[null,"JOB EFFICIENCY "]
[null,{"$f":"JobEfficiency","v":"50 min/hr"},{"$f":"INDEX(JobEffArray,MATCH(B86,JobEffCategories,0),2)","v":0.83}]
[null,"(1)  Selected in facility worksheets. "]
[null,"    Other factors included as standard factors. "]
[null,null,"Source: Caterpillar Performance Handbook Edition 47  "]
[]
[]
[null,"Material Densities(1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Material Densities(1)"]
[null,"Material",{"$f":"IF(Metric,\"kg/m3\",\"lb/yd3\")","v":"lb/yd3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Material","lb/cy","kg/m3"]
[null,{"$f":"BA94","v":"Alluvium"},{"$f":"IF(Metric,BC94,BB94)","v":2900},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alluvium",2900,1720]
[null,{"$f":"BA95","v":"Basalt"},3300,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basalt",3300,1960]
[null,"Clay - Dry",2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clay - Dry",2500,1480]
[null,"Granite - broken",2800,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Granite - broken",2800,1660]
[null,"Gravel",2550,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravel",2550,1510]
[null,"Limestone - broken",2600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limestone - broken",2600,1540]
[null,"Limestone - crushed",2600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limestone - crushed",2600,1540]
[null,"Sandstone",2550,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sandstone",2550,1510]
[null,"Shale",2100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shale",2100,1250]
[null,"Stone - crushed",2700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stone - crushed",2700,1600]
[null,"Tailings - Coarse (dry, loose sand)",2400,"Note: uses Sand & Gravel - Dry from Caterpillar Handbook",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Coarse (dry, loose sand)",2400,1420]
[null,"Tailings - Slimes (loose sand & clay)",2700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Slimes (loose sand & clay)",2700,1600]
[null,"Topsoil",1600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil",1600,950]
[null,null,"(1) Source: Caterpillar Performance Handbook Edition 47  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) Source: Caterpillar Performance Handbook Edition 46  "]
[]
[]
["Productivity - Scrapers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scraper Specifications"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scraper/Dozer","Tandem"]
[null,"Scraper Specifications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description",{"$f":"C113","v":"631K"},{"$f":"D113","v":"637K"}]
[null,"Description","631K","637K",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty Weight (lb)",102750,112760]
[null,{"$f":"\"Empty Weight (\"&IF(Metric,\"kg\",\"lb\")&\")\"","v":"Empty Weight (lb)"},{"$f":"IF(Metric,BB114,BB113)","v":102750},{"$f":"IF(Metric,BC114,BC113)","v":112760},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty Weight (kg)",46600,52140]
[null,{"$f":"\"Payload Capacity (\"&IF(Metric,\"m3\",\"yd3\")&\")\"","v":"Payload Capacity (yd3)"}]
[null,"Struck",{"$f":"IF(Metric,BB121,BB117)","v":24},24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payload Capacity (cy)"]
[null,"Heaped",{"$f":"IF(Metric,BB122,BB118)","v":34},{"$f":"IF(Metric,BC122,BC118)","v":34},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Struck",24,24]
[null,"Average",{"$f":"IF(Metric,BB123,BB119)","v":29},{"$f":"IF(Metric,BC123,BC119)","v":29},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heaped",34,34]
[null,"Loaded by","One D10","Self*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"(BB117+BB118)/2","v":29},{"$f":"(BC117+BC118)/2","v":29}]
[null,"Load Time (min)",0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payload Capacity (m3)"]
[null,"Maneuver and Spread (min)",0.7,0.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Struck",18.3,18.3]
[null,"Operator Skill",{"$f":"ScraperOperator","v":1},{"$f":"ScraperOperator","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heaped",26,26]
[null,"Job Efficiency",{"$f":"INDEX(JobEffArray,MATCH(ScraperJobEfficiency,JobEffCategories,0),2)","v":0.83},{"$f":"INDEX(JobEffArray,MATCH(ScraperJobEfficiency,JobEffCategories,0),2)","v":0.83},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"ROUND((BB121+BB122)/2,1)","v":22.2},{"$f":"ROUND((BC121+BC122)/2,1)","v":22.2}]
[null,"Rolling Resistance**",2.5,2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loaded by",{"$f":"C119","v":"One D10"},"Self*"]
[null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(C113,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(D113,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load Time (min)",0.5,0.5]
[null,"* Requires pair",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maneuver and Spread (min)",0.7,0.6]
[null,"**A firm, smooth, rolling roadway with dirt or light surfacing, flexing slightly under load or undulating, maintained fairly regularly, watered",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Job Efficiency",{"$f":"C123","v":0.83},0.83]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rolling Resistance**",2.5,2.5]
[null,null,null,"Source: Caterpillar Performance Handbook Edition 47  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Altitude Deration",1,1]
[]
[]
[]
[]
[null,"Scraper Productivity vs. Distance\n(Flat Haul)"]
[null,null,"Production (BCY/hr)"]
[null,"Distance\n(ft)","631G","637G PP"]
[null,400,720,695]
[null,1200,530,525]
[null,2000,425,425]
[null,2800,375,375]
[null,3600,325,320]
[null,4400,290,290]
[null,5200,250,270]
[]
[null,"dozer productivity =","kLn(x) + c"]
[null,"(see graph)"]
[null,"k =",-169.28,-169.28]
[null,"c =",1714.2,1714.2]
[null,null,null,"Source: Caterpillar Performance Handbook Edition 34  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Scraper Productivity vs. Cycle Time"]
[null,null,"Production (BCY/hr)"]
[null,"Cycle Time\n(min)","631G","637G PP"]
[null,2,730,730]
[null,4,375,375]
[null,6,250,250]
[null,8,185,180]
[null,10,150,150]
[null,12,135,125]
[null,14,100,100]
[null,16,75,75]
[]
[null,"dozer productivity =","kCycle Timep"]
[null,"(see graph)"]
[null,"k =",1576.5,1590.5]
[null,"p =",-1.0405,-1.0512999999999999]
[null,null,null,"Source: Caterpillar Performance Handbook Edition 34  "]
[]
[]
[]
[null,null,null,null,{"$f":"\"Downhill Speed (\"&SpeedUnits&\") - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)\"","v":"Downhill Speed (mph) - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lookup Tables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Tables"]
[null,"Weight of Materials",null,null,"631K",null,null,null,null,null,null,null,null,null,"637K PP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HaulScraper","v":"631K"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"TandemScraper","v":"637K"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HaulScraper","v":"631K"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"TandemScraper","v":"637K"}]
[null,"Material",{"$f":"C93","v":"lb/yd3"},{"$f":"\"Scraper Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Scraper Load (lb)"},{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loaded Weight (lb)",18,16,14,12,10,8,6,4,2,0,null,"Loaded Weight (lb)",18,16,14,12,10,8,6,4,2,0,null,"Loaded Weight (lbs)",18,16,14,12,10,8,6,4,2,0,null,"Loaded Weight (lbs)",18,16,14,12,10,8,6,4,2,0]
[null,{"$f":"BA94","v":"Alluvium"},2900,{"$f":"$C$118*C182","v":84100},{"$f":"$C$114+$D182","v":186850},{"$f":"ROUND(IF(Metric,BC182*Mi2Km,BC182),1)","v":8},{"$f":"ROUND(IF(Metric,BD182*Mi2Km,BD182),1)","v":8},{"$f":"ROUND(IF(Metric,BE182*Mi2Km,BE182),1)","v":8},{"$f":"ROUND(IF(Metric,BF182*Mi2Km,BF182),1)","v":8},{"$f":"ROUND(IF(Metric,BG182*Mi2Km,BG182),1)","v":10.6},{"$f":"ROUND(IF(Metric,BH182*Mi2Km,BH182),1)","v":14.3},{"$f":"ROUND(IF(Metric,BI182*Mi2Km,BI182),1)","v":19.2},{"$f":"ROUND(IF(Metric,BJ182*Mi2Km,BJ182),1)","v":26},{"$f":"ROUND(IF(Metric,BL182*Mi2Km,BL182),1)","v":30},{"$f":"$D$114+$D182","v":196860},{"$f":"ROUND(IF(Metric,BO182*Mi2Km,BO182),1)","v":10.6},{"$f":"ROUND(IF(Metric,BP182*Mi2Km,BP182),1)","v":10.6},{"$f":"ROUND(IF(Metric,BQ182*Mi2Km,BQ182),1)","v":10.6},{"$f":"ROUND(IF(Metric,BR182*Mi2Km,BR182),1)","v":10.6},{"$f":"ROUND(IF(Metric,BS182*Mi2Km,BS182),1)","v":19.2},{"$f":"ROUND(IF(Metric,BT182*Mi2Km,BT182),1)","v":19.2},{"$f":"ROUND(IF(Metric,BU182*Mi2Km,BU182),1)","v":26},{"$f":"ROUND(IF(Metric,BV182*Mi2Km,BV182),1)","v":30},{"$f":"ROUND(IF(Metric,BX182*Mi2Km,BX182),1)","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alluvium",196860,{"$f":"IF(CA182>SpeedLimit,SpeedLimit,CA182)","v":8},{"$f":"IF(CB182>SpeedLimit,SpeedLimit,CB182)","v":8},{"$f":"IF(CC182>SpeedLimit,SpeedLimit,CC182)","v":8},{"$f":"IF(CD182>SpeedLimit,SpeedLimit,CD182)","v":8},{"$f":"IF(CE182>SpeedLimit,SpeedLimit,CE182)","v":10.6},{"$f":"IF(CF182>SpeedLimit,SpeedLimit,CF182)","v":14.3},{"$f":"IF(CG182>SpeedLimit,SpeedLimit,CG182)","v":19.2},{"$f":"IF(CH182>SpeedLimit,SpeedLimit,CH182)","v":26},{"$f":"IF(CI182>SpeedLimit,SpeedLimit,CI182)","v":30},{"$f":"IF(CJ182>SpeedLimit,SpeedLimit,CJ182)","v":30},null,196860,{"$f":"IF(CM182>SpeedLimit,SpeedLimit,CM182)","v":10.6},{"$f":"IF(CN182>SpeedLimit,SpeedLimit,CN182)","v":10.6},{"$f":"IF(CO182>SpeedLimit,SpeedLimit,CO182)","v":10.6},{"$f":"IF(CP182>SpeedLimit,SpeedLimit,CP182)","v":10.6},{"$f":"IF(CQ182>SpeedLimit,SpeedLimit,CQ182)","v":19.2},{"$f":"IF(CR182>SpeedLimit,SpeedLimit,CR182)","v":19.2},{"$f":"IF(CS182>SpeedLimit,SpeedLimit,CS182)","v":26},{"$f":"IF(CT182>SpeedLimit,SpeedLimit,CT182)","v":30},{"$f":"IF(CU182>SpeedLimit,SpeedLimit,CU182)","v":30},{"$f":"IF(CV182>SpeedLimit,SpeedLimit,CV182)","v":30},null,186850,8,8,8,8,10.6,14.3,19.2,26,35,35,null,196860,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,35]
[null,"Basalt",3300,{"$f":"$C$118*C183","v":95700},{"$f":"$C$114+$D183","v":198450},8,8,8,8,10.6,14.3,19.2,26,30,{"$f":"$D$114+$D183","v":208460},8,10.6,10.6,10.6,14.2,19.2,19.2,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basalt",208460,8,8,8,8,10.6,14.3,19.2,26,30,30,null,208460,8,10.6,10.6,10.6,14.2,19.2,19.2,30,30,30,null,198450,8,8,8,8,10.6,14.3,19.2,26,35,35,null,208460,8,10.6,10.6,10.6,14.2,19.2,19.2,35,35,35]
[null,"Clay - Dry",2500,72500,175250,8,8,8,10.6,10.6,14.3,19.2,26,30,185260,10.6,10.6,10.6,10.6,19.2,19.2,26,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clay - Dry",185260,8,8,8,10.6,10.6,14.3,19.2,26,30,30,null,185260,10.6,10.6,10.6,10.6,19.2,19.2,26,30,30,30,null,175250,8,8,8,10.6,10.6,14.3,19.2,26,35,35,null,185260,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,35]
[null,"Granite - broken",2800,81200,183950,8,8,8,8,10.6,14.3,19.2,26,30,193960,10.6,10.6,10.6,10.6,19.2,19.2,26,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Granite - broken",193960,8,8,8,8,10.6,14.3,19.2,26,30,30,null,193960,10.6,10.6,10.6,10.6,19.2,19.2,26,30,30,30,null,183950,8,8,8,8,10.6,14.3,19.2,26,35,35,null,193960,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,35]
[null,"Gravel",2550,73950,176700,8,8,8,10.6,10.6,14.3,19.2,26,30,186710,10.6,10.6,10.6,10.6,19.2,19.2,26,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravel",186710,8,8,8,10.6,10.6,14.3,19.2,26,30,30,null,186710,10.6,10.6,10.6,10.6,19.2,19.2,26,30,30,30,null,176700,8,8,8,10.6,10.6,14.3,19.2,26,35,35,null,186710,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,35]
[null,"Limestone - broken",2600,75400,178150,8,8,8,8,10.6,14.3,19.2,26,30,188160,10.6,10.6,10.6,10.6,19.2,19.2,26,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - broken",188160,8,8,8,8,10.6,14.3,19.2,26,30,30,null,188160,10.6,10.6,10.6,10.6,19.2,19.2,26,30,30,30,null,178150,8,8,8,8,10.6,14.3,19.2,26,35,35,null,188160,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,35]
[null,"Limestone - crushed",2600,75400,178150,8,8,8,8,10.6,14.3,19.2,26,30,188160,10.6,10.6,10.6,10.6,19.2,19.2,26,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - crushed",188160,8,8,8,8,10.6,14.3,19.2,26,30,30,null,188160,10.6,10.6,10.6,10.6,19.2,19.2,26,30,30,30,null,178150,8,8,8,8,10.6,14.3,19.2,26,35,35,null,188160,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,35]
[null,"Sandstone",2550,73950,176700,8,8,8,10.6,10.6,14.3,19.2,26,30,186710,10.6,10.6,10.6,10.6,19.2,19.2,26,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sandstone",186710,8,8,8,10.6,10.6,14.3,19.2,26,30,30,null,186710,10.6,10.6,10.6,10.6,19.2,19.2,26,30,30,30,null,176700,8,8,8,10.6,10.6,14.3,19.2,26,35,35,null,186710,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,35]
[null,"Shale",2100,60900,163650,8,8,8,10.6,10.6,14.3,19.2,30,30,173660,10.6,10.6,10.6,14.2,19.2,19.2,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shale",173660,8,8,8,10.6,10.6,14.3,19.2,30,30,30,null,173660,10.6,10.6,10.6,14.2,19.2,19.2,30,30,30,30,null,163650,8,8,8,10.6,10.6,14.3,19.2,35,35,35,null,173660,10.6,10.6,10.6,14.2,19.2,19.2,35,35,35,35]
[null,"Stone - crushed",2700,78300,181050,8,8,8,8,10.6,14.3,19.2,26,30,191060,10.6,10.6,10.6,10.6,19.2,19.2,26,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stone - crushed",191060,8,8,8,8,10.6,14.3,19.2,26,30,30,null,191060,10.6,10.6,10.6,10.6,19.2,19.2,26,30,30,30,null,181050,8,8,8,8,10.6,14.3,19.2,26,35,35,null,191060,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,35]
[null,"Tailings - Coarse (dry, loose sand)",2400,69600,172350,8,8,8,10.6,10.6,14.3,19.2,30,30,182360,10.6,10.6,10.6,10.6,19.2,19.2,26,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Coarse (dry, loose sand)",182360,8,8,8,10.6,10.6,14.3,19.2,30,30,30,null,182360,10.6,10.6,10.6,10.6,19.2,19.2,26,30,30,30,null,172350,8,8,8,10.6,10.6,14.3,19.2,35,35,35,null,182360,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,35]
[null,"Tailings - Slimes (loose sand & clay)",2700,78300,181050,8,8,8,8,10.6,14.3,19.2,26,30,191060,10.6,10.6,10.6,10.6,19.2,19.2,26,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Slimes (loose sand & clay)",191060,8,8,8,8,10.6,14.3,19.2,26,30,30,null,191060,10.6,10.6,10.6,10.6,19.2,19.2,26,30,30,30,null,181050,8,8,8,8,10.6,14.3,19.2,26,35,35,null,191060,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,35]
[null,"Topsoil",1600,46400,149150,8,8,10.6,10.6,14.3,19.2,26,30,30,159160,10.6,10.6,10.6,19.2,19.2,19.2,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil",159160,8,8,10.6,10.6,14.3,19.2,26,30,30,30,null,159160,10.6,10.6,10.6,19.2,19.2,19.2,30,30,30,30,null,149150,8,8,10.6,10.6,14.3,19.2,26,35,35,35,null,159160,10.6,10.6,10.6,19.2,19.2,19.2,35,35,35,35]
[null,null,null,null,"Empty",14.3,14.3,14.3,14.3,19.2,19.2,26,30,30,"Empty",14.2,19.2,19.2,19.2,19.2,30,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty",14.3,14.3,14.3,14.3,19.2,19.2,26,30,30,30,null,"Empty",14.2,19.2,19.2,19.2,19.2,30,30,30,30,30,null,"Empty",14.3,14.3,14.3,14.3,19.2,19.2,26,35,35,35,null,"Empty",14.2,19.2,19.2,19.2,19.2,35,35,35,35,35]
[null,"assumes medium compression breaking",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O196=\"None required\",\"\",IF(ISBLANK(BA34),\"\",IF(G60=\"optimize\",#REF!,G60)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 46  "]
[]
[null,null,null,null,{"$f":"\"Uphill Speed (\"&SpeedUnits&\") - Rimpull vs. Total Resistance (%Grade + Rolling Resistance)\"","v":"Uphill Speed (mph) - Rimpull vs. Total Resistance (%Grade + Rolling Resistance)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lookup Tables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Tables"]
[null,"Weight of Materials",null,null,"631K",null,null,null,null,null,null,null,null,null,"637K PP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HaulScraper","v":"631K"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"TandemScraper","v":"637K"},null,null,null,null,null,null,null,null,null,null,{"$f":"HaulScraper","v":"631K"},null,null,null,null,null,null,null,null,null,null,{"$f":"TandemScraper","v":"637K"}]
[null,"Material",{"$f":"C93","v":"lb/yd3"},{"$f":"\"Scraper Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Scraper Load (lb)"},{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},{"$f":"BC201","v":18},{"$f":"BD201","v":16},14,12,10,8,6,4,2,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loaded Weight (lbs)",18,16,14,12,10,8,6,4,2,null,null,"Loaded Weight (lbs)",18,16,14,12,10,8,6,4,2,null,"Loaded Weight (lbs)",18,16,14,12,10,8,6,4,2,null,"Loaded Weight (lbs)",18,16,14,12,10,8,6,4,2]
[null,{"$f":"BA94","v":"Alluvium"},2900,{"$f":"$C$118*C202","v":84100},{"$f":"$C$114+$D202","v":186850},{"$f":"ROUND(IF(Metric,BC202*Mi2Km,BC202),1)","v":4},{"$f":"ROUND(IF(Metric,BD202*Mi2Km,BD202),1)","v":5.5},{"$f":"ROUND(IF(Metric,BE202*Mi2Km,BE202),1)","v":6.5},{"$f":"ROUND(IF(Metric,BF202*Mi2Km,BF202),1)","v":7.4},{"$f":"ROUND(IF(Metric,BG202*Mi2Km,BG202),1)","v":9},{"$f":"ROUND(IF(Metric,BH202*Mi2Km,BH202),1)","v":11.2},{"$f":"ROUND(IF(Metric,BI202*Mi2Km,BI202),1)","v":15},{"$f":"ROUND(IF(Metric,BJ202*Mi2Km,BJ202),1)","v":22.3},{"$f":"ROUND(IF(Metric,BK202*Mi2Km,BK202),1)","v":30},{"$f":"$D$114+$D202","v":196860},{"$f":"ROUND(IF(Metric,BO202*Mi2Km,BO202),1)","v":6.7},{"$f":"ROUND(IF(Metric,BP202*Mi2Km,BP202),1)","v":7.6},{"$f":"ROUND(IF(Metric,BQ202*Mi2Km,BQ202),1)","v":8.6999999999999993},{"$f":"ROUND(IF(Metric,BR202*Mi2Km,BR202),1)","v":9.4},{"$f":"ROUND(IF(Metric,BS202*Mi2Km,BS202),1)","v":12},{"$f":"ROUND(IF(Metric,BT202*Mi2Km,BT202),1)","v":15.2},{"$f":"ROUND(IF(Metric,BU202*Mi2Km,BU202),1)","v":20.5},{"$f":"ROUND(IF(Metric,BV202*Mi2Km,BV202),1)","v":29.8},{"$f":"ROUND(IF(Metric,BW202*Mi2Km,BW202),1)","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alluvium",186850,{"$f":"IF(BZ202>SpeedLimit,SpeedLimit,BZ202)","v":4},{"$f":"IF(CA202>SpeedLimit,SpeedLimit,CA202)","v":5.5},{"$f":"IF(CB202>SpeedLimit,SpeedLimit,CB202)","v":6.5},{"$f":"IF(CC202>SpeedLimit,SpeedLimit,CC202)","v":7.4},{"$f":"IF(CD202>SpeedLimit,SpeedLimit,CD202)","v":9},{"$f":"IF(CE202>SpeedLimit,SpeedLimit,CE202)","v":11.2},{"$f":"IF(CF202>SpeedLimit,SpeedLimit,CF202)","v":15},{"$f":"IF(CG202>SpeedLimit,SpeedLimit,CG202)","v":22.3},{"$f":"IF(CH202>SpeedLimit,SpeedLimit,CH202)","v":30},null,null,196860,{"$f":"IF(CK202>SpeedLimit,SpeedLimit,CK202)","v":6.7},{"$f":"IF(CL202>SpeedLimit,SpeedLimit,CL202)","v":7.6},{"$f":"IF(CM202>SpeedLimit,SpeedLimit,CM202)","v":8.6999999999999993},{"$f":"IF(CN202>SpeedLimit,SpeedLimit,CN202)","v":9.4},{"$f":"IF(CO202>SpeedLimit,SpeedLimit,CO202)","v":12},{"$f":"IF(CP202>SpeedLimit,SpeedLimit,CP202)","v":15.2},{"$f":"IF(CQ202>SpeedLimit,SpeedLimit,CQ202)","v":20.5},{"$f":"IF(CR202>SpeedLimit,SpeedLimit,CR202)","v":29.8},{"$f":"IF(CS202>SpeedLimit,SpeedLimit,CS202)","v":30},null,186850,4,5.5,6.5,7.4,9,11.2,15,22.3,33.200000000000003,null,196860,6.7,7.6,8.6999999999999993,9.4,12,15.2,20.5,29.8,35]
[null,"Basalt",3300,95700,{"$f":"$C$114+$D203","v":198450},3.9,4.0999999999999996,6.1,7,8.5,11,14,22.3,30,{"$f":"$D$114+$D203","v":208460},6.5,6.9,8.3000000000000007,9.1999999999999993,11.5,14.2,19.100000000000001,28.8,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basalt",198450,3.9,4.0999999999999996,6.1,7,8.5,11,14,22.3,30,null,null,208460,6.5,6.9,8.3000000000000007,9.1999999999999993,11.5,14.2,19.100000000000001,28.8,30,null,198450,3.9,4.0999999999999996,6.1,7,8.5,11,14,22.3,32,null,208460,6.5,6.9,8.3000000000000007,9.1999999999999993,11.5,14.2,19.100000000000001,28.8,35]
[null,"Clay - Dry",2500,72500,175250,4.0999999999999996,6.1,6.9,8.1999999999999993,9.1999999999999993,12,16.2,23,30,185260,6.9,8.1999999999999993,9,10.7,12.5,15.9,21.6,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clay - Dry",175250,4.0999999999999996,6.1,6.9,8.1999999999999993,9.1999999999999993,12,16.2,23,30,null,null,185260,6.9,8.1999999999999993,9,10.7,12.5,15.9,21.6,30,30,null,175250,4.0999999999999996,6.1,6.9,8.1999999999999993,9.1999999999999993,12,16.2,23,33,null,185260,6.9,8.1999999999999993,9,10.7,12.5,15.9,21.6,31,35]
[null,"Granite - broken",2800,81200,183950,4.0999999999999996,6,6.6,7.8,9,11.5,15.9,23,30,193960,6.8,7.8,8.8000000000000007,9.6,12,15.3,20.9,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Granite - broken",183950,4.0999999999999996,6,6.6,7.8,9,11.5,15.9,23,30,null,null,193960,6.8,7.8,8.8000000000000007,9.6,12,15.3,20.9,30,30,null,183950,4.0999999999999996,6,6.6,7.8,9,11.5,15.9,23,32,null,193960,6.8,7.8,8.8000000000000007,9.6,12,15.3,20.9,30.2,35]
[null,"Gravel",2550,73950,176700,4.2,6.1,6.8,8.8000000000000007,9.1999999999999993,11.9,16,23.2,30,186710,6.9,8.1999999999999993,9,10.6,12.5,15.8,21.5,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravel",176700,4.2,6.1,6.8,8.8000000000000007,9.1999999999999993,11.9,16,23.2,30,null,null,186710,6.9,8.1999999999999993,9,10.6,12.5,15.8,21.5,30,30,null,176700,4.2,6.1,6.8,8.8000000000000007,9.1999999999999993,11.9,16,23.2,33,null,186710,6.9,8.1999999999999993,9,10.6,12.5,15.8,21.5,30.8,35]
[null,"Limestone - broken",2600,75400,178150,4.0999999999999996,6,6.7,8.1999999999999993,9,11.8,15.8,23,30,188160,6.9,8.1,9,10.4,12.5,15.7,21.3,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - broken",178150,4.0999999999999996,6,6.7,8.1999999999999993,9,11.8,15.8,23,30,null,null,188160,6.9,8.1,9,10.4,12.5,15.7,21.3,30,30,null,178150,4.0999999999999996,6,6.7,8.1999999999999993,9,11.8,15.8,23,32,null,188160,6.9,8.1,9,10.4,12.5,15.7,21.3,30.8,35]
[null,"Limestone - crushed",2600,75400,178150,4.0999999999999996,6,6.7,8.1999999999999993,9,11.8,15.8,23,30,188160,6.9,8.1,9,10.4,12.5,15.7,21.3,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - crushed",178150,4.0999999999999996,6,6.7,8.1999999999999993,9,11.8,15.8,23,30,null,null,188160,6.9,8.1,9,10.4,12.5,15.7,21.3,30,30,null,178150,4.0999999999999996,6,6.7,8.1999999999999993,9,11.8,15.8,23,32,null,188160,6.9,8.1,9,10.4,12.5,15.7,21.3,30.8,35]
[null,"Sandstone",2550,73950,176700,4.2,6.1,6.8,8.8000000000000007,9.1999999999999993,11.9,16,23.2,30,186710,6.9,8.1999999999999993,9,10.6,12.5,15.8,21.5,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sandstone",176700,4.2,6.1,6.8,8.8000000000000007,9.1999999999999993,11.9,16,23.2,30,null,null,186710,6.9,8.1999999999999993,9,10.6,12.5,15.8,21.5,30,30,null,176700,4.2,6.1,6.8,8.8000000000000007,9.1999999999999993,11.9,16,23.2,33,null,186710,6.9,8.1999999999999993,9,10.6,12.5,15.8,21.5,30.8,35]
[null,"Shale",2100,60900,163650,5.8,6.5,7,8.8000000000000007,9.5,12.5,16.600000000000001,26,30,173660,7.8,8.6999999999999993,9.3000000000000007,11.4,13.5,16.600000000000001,22.6,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shale",163650,5.8,6.5,7,8.8000000000000007,9.5,12.5,16.600000000000001,26,30,null,null,173660,7.8,8.6999999999999993,9.3000000000000007,11.4,13.5,16.600000000000001,22.6,30,30,null,163650,5.8,6.5,7,8.8000000000000007,9.5,12.5,16.600000000000001,26,34,null,173660,7.8,8.6999999999999993,9.3000000000000007,11.4,13.5,16.600000000000001,22.6,31.6,35]
[null,"Stone - crushed",2700,78300,181050,4.2,6,6.6,8,9,11.4,15.5,22.5,30,191060,6.8,8,8.9,10,12,15.5,21.1,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stone - crushed",181050,4.2,6,6.6,8,9,11.4,15.5,22.5,30,null,null,191060,6.8,8,8.9,10,12,15.5,21.1,30,30,null,181050,4.2,6,6.6,8,9,11.4,15.5,22.5,33,null,191060,6.8,8,8.9,10,12,15.5,21.1,30.4,35]
[null,"Tailings - Coarse (dry, loose sand)",2400,69600,172350,4.3,6.2,6.8,8.3000000000000007,9.5,11.8,16,25,30,182360,7,8.4,9.1,10.8,12.5,16,21.9,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Coarse (dry, loose sand)",172350,4.3,6.2,6.8,8.3000000000000007,9.5,11.8,16,25,30,null,null,182360,7,8.4,9.1,10.8,12.5,16,21.9,30,30,null,172350,4.3,6.2,6.8,8.3000000000000007,9.5,11.8,16,25,34,null,182360,7,8.4,9.1,10.8,12.5,16,21.9,31.2,35]
[null,"Tailings - Slimes (loose sand & clay)",2700,78300,181050,4.2,6,6.6,8,9,11.4,15.5,22.5,30,191060,6.8,8,8.9,10,12,15.5,21.1,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Slimes (loose sand & clay)",181050,4.2,6,6.6,8,9,11.4,15.5,22.5,30,null,null,191060,6.8,8,8.9,10,12,15.5,21.1,30,30,null,181050,4.2,6,6.6,8,9,11.4,15.5,22.5,33,null,191060,6.8,8,8.9,10,12,15.5,21.1,30.4,35]
[null,"Topsoil",1600,46400,149150,6.3,6.9,8.4,9.1999999999999993,11.2,14,19.600000000000001,24,30,159160,8.5,9.1,10.7,12.2,15,18.3,25,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil",149150,6.3,6.9,8.4,9.1999999999999993,11.2,14,19.600000000000001,24,30,null,null,159160,8.5,9.1,10.7,12.2,15,18.3,25,30,30,null,149150,6.3,6.9,8.4,9.1999999999999993,11.2,14,19.600000000000001,24,34,null,159160,8.5,9.1,10.7,12.2,15,18.3,25,32.4,35]
[null,null,null,null,"Empty",9,9.4,11.5,12.6,16,17.5,18.5,25,30,"Empty",12.5,14.7,16.3,19.7,22.7,29.1,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty",9,9.4,11.5,12.6,16,17.5,18.5,25,30,null,null,"Empty",12.5,14.7,16.3,19.7,22.7,29.1,30,30,30,null,"Empty",9,9.4,11.5,12.6,16,17.5,18.5,25,35,null,"Empty",12.5,14.7,16.3,19.7,22.7,29.1,32.700000000000003,34.6,35]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  "]
[]
["Productivity - Scrapers (cont.)"]
[]
[]
[]
[]
[]
[null,"631G Scraper Travel Time - Uphill Loaded",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HaulScraper & \" Travel Time - Uphill Loaded\"","v":"631K Travel Time - Uphill Loaded"},null,null,null,null,null,null,null,null,null,{"$f":"TandemScraper & \" Travel Time - Uphill Loaded\"","v":"637K Travel Time - Uphill Loaded"}]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,1,2,3,4,5,"k","p",null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,825,2250,5300,null,null,null,2142.6999999999998,1.3418000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,825,2250,5300,null,null,null,2142.6999999999998,1.3418000000000001,null,0,1000,2500,5550,null,null,null,2402.9,1.2362]
[null,2,750,1800,4600,null,null,null,1838.1,1.3083,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,750,1800,4600,null,null,null,1838.1,1.3083,null,2,850,2200,5150,null,null,null,2127.6,1.2995000000000001]
[null,4,550,1400,3000,4800,6700,null,1310.7,1.1893,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,550,1400,3000,4800,6700,null,1310.7,1.1893,null,4,700,1700,3900,6250,null,null,1659.4,1.2212000000000001]
[null,6,490,1000,2200,3300,4500,5600,1022.1,1.0660000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,490,1000,2200,3300,4500,5600,1022.1,1.0660000000000001,null,6,600,1300,2750,4300,5750,null,1287.8,1.0891]
[null,8,375,750,1600,2500,3300,4200,769.01,1.0558000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,375,750,1600,2500,3300,4200,769.01,1.0558000000000001,null,8,500,1100,2200,3300,4500,5600,1059.0999999999999,1.0421]
[null,10,300,700,1300,2000,2750,3450,645.84,1.0424,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,300,700,1300,2000,2750,3450,645.84,1.0424,null,10,400,850,1750,2700,3600,4475,839.89,1.0503]
[null,12,250,550,1100,1700,2250,2800,531.04,1.0452999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,250,550,1100,1700,2250,2800,531.04,1.0452999999999999,null,12,375,750,1500,2300,3000,3800,751.58,1.0055000000000001]
[null,14,225,450,900,1400,1850,2250,452.07,1.0088999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,225,450,900,1400,1850,2250,452.07,1.0088999999999999,null,14,275,600,1300,2000,2650,3250,595.28,1.0793999999999999]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"631G Scraper Travel Time - Uphill Empty",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HaulScraper & \" Travel Time - Uphill Empty\"","v":"631K Travel Time - Uphill Empty"},null,null,null,null,null,null,null,null,null,{"$f":"TandemScraper & \" Travel Time - Uphill Empty\"","v":"637K Travel Time - Uphill Empty"}]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,1,2,3,4,5,"k","p",null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,1100,2550,5550,null,null,null,2496.9,1.1675,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1100,2550,5550,null,null,null,2496.9,1.1675,null,0,1250,2750,5700,null,null,null,2695.9,1.0945]
[null,2,950,2400,5300,null,null,null,2294.8000000000002,1.24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,950,2400,5300,null,null,null,2294.8000000000002,1.24,null,2,1200,2600,5550,null,null,null,2587.1,1.1047]
[null,4,800,2100,4750,null,null,null,1998.3,1.2848999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,800,2100,4750,null,null,null,1998.3,1.2848999999999999,null,4,990,2450,5250,null,null,null,2335.1999999999998,1.0234000000000001]
[null,6,700,1600,3550,5550,null,null,1557.5,1.1566000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,700,1600,3550,5550,null,null,1557.5,1.1566000000000001,null,6,800,2000,4450,7216,null,null,1914.4,1.2211000000000001]
[null,8,600,1300,2750,4300,5750,null,1287.8,1.0891,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,600,1300,2750,4300,5750,null,1287.8,1.0891,null,8,700,1600,3500,5400,7216,null,1563.8,1.1240000000000001]
[null,10,500,1100,2250,3450,4550,5750,1068.0999999999999,1.0551999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,500,1100,2250,3450,4550,5750,1068.0999999999999,1.0551999999999999,null,10,625,1350,2800,4300,5750,7216,1327.4,1.0610999999999999]
[null,12,450,900,1950,2950,3950,4950,923.56,1.0491999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,450,900,1950,2950,3950,4950,923.56,1.0491999999999999,null,12,550,1200,2450,3750,5000,6250,1168.8,1.0524]
[null,14,375,800,1600,2500,3300,4200,783.37,1.0444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,375,800,1600,2500,3300,4200,783.37,1.0444,null,14,495,1010,2100,3200,4250,5300,1015.8,1.0337000000000001]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
["Productivity - Scrapers (cont.)"]
[]
[]
[]
[]
[]
[]
[]
[null,"637G Push-Pull Scraper Travel Time - Uphill Loaded"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,1000,2500,5550,null,null,null,2402.9,1.2362]
[null,2,850,2200,5150,null,null,null,2127.6,1.2995000000000001]
[null,4,700,1700,3900,6250,null,null,1659.4,1.2212000000000001]
[null,6,600,1300,2750,4300,5750,null,1287.8,1.0891]
[null,8,500,1100,2200,3300,4500,5600,1059.0999999999999,1.0421]
[null,10,400,850,1750,2700,3600,4475,839.89,1.0503]
[null,12,375,750,1500,2300,3000,3800,751.58,1.0055000000000001]
[null,14,275,600,1300,2000,2650,3250,595.28,1.0793999999999999]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"637G Push-Pull Scraper Travel Time - Uphill Empty"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,1250,2750,5700,null,null,null,2695.9,1.0945]
[null,2,1200,2600,5550,null,null,null,2587.1,1.1047]
[null,4,990,2450,5250,null,null,null,2335.1999999999998,1.0234000000000001]
[null,6,800,2000,4450,7216,null,null,1914.4,1.2211000000000001]
[null,8,700,1600,3500,5400,7216,null,1563.8,1.1240000000000001]
[null,10,625,1350,2800,4300,5750,7216,1327.4,1.0610999999999999]
[null,12,550,1200,2450,3750,5000,6250,1168.8,1.0524]
[null,14,495,1010,2100,3200,4250,5300,1015.8,1.0337000000000001]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Productivity - Haul Trucks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DOWNHILL SPEED TABLES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UPHILL SPEED TABLES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haul Truck Specifications",null,null,null,null,null,"Small Truck",null,null,null,null,null,null,null,null,null,null,null,"MedTruck",null,null,null,null,null,null,null,null,null,null,null,"LargeTruck",null,null,null,null,null,null,null,null,null,null,null,"XLargeTruck",null,null,null,null,null,null,null,null,null,null,null,"Small Truck",null,null,null,null,null,null,null,null,null,null,"MedTruck",null,null,null,null,null,null,null,null,null,null,"LargeTruck",null,null,null,null,null,null,null,null,null,null,"XLargeTruck"]
[null,"Haul Truck Specifications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haul Truck Specifications",null,null,null,null,null,null,null,null,null,null,null,null,null,"Small","Medium","Large","XLarge",null,{"$f":"SmallTruck","v":"725C2"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"MedTruck","v":"730C2"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"LargeTruck","v":"740C"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"XLargeTruck","v":"770G"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SmallTruck","v":"725C2"},null,null,null,null,null,null,null,null,null,null,{"$f":"MedTruck","v":"730C2"},null,null,null,null,null,null,null,null,null,null,{"$f":"LargeTruck","v":"740C"},null,null,null,null,null,null,null,null,null,null,{"$f":"XLargeTruck","v":"770G"}]
[null,"Description","770G","773G","777G","785D","789D","793F","797F",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description",{"$f":"'Labor Rates'!A127","v":"770G"},{"$f":"'Labor Rates'!A128","v":"773G"},{"$f":"'Labor Rates'!A129","v":"777G"},{"$f":"'Labor Rates'!A130","v":"785D"},{"$f":"'Labor Rates'!A131","v":"789D"},{"$f":"'Labor Rates'!A132","v":"793F"},{"$f":"'Labor Rates'!A133","v":"797F"},{"$f":"'Labor Rates'!A123","v":"725C2"},{"$f":"'Labor Rates'!A124","v":"730C2"},{"$f":"'Labor Rates'!A125","v":"735C"},"740C",null,"Description",{"$f":"SmallTruck","v":"725C2"},{"$f":"MedTruck","v":"730C2"},{"$f":"LargeTruck","v":"740C"},{"$f":"XLargeTruck","v":"770G"},null,"Loaded Weight (lb)",18,16,14,12,10,8,6,4,2,0,null,"Loaded Weight (lb)",18,16,14,12,10,8,6,4,2,0,null,"Loaded Weight (lb)",18,16,14,12,10,8,6,4,2,0,null,"Loaded Weight (lb)",18,16,14,12,10,8,6,4,2,0,null,"Loaded Weight (lb)",18,16,14,12,10,8,6,4,2,null,"Loaded Weight (lb)",18,16,14,12,10,8,6,4,2,null,"Loaded Weight (lb)",18,16,14,12,10,8,6,4,2,null,"Loaded Weight (lb)",18,16,14,12,10,8,6,4,2]
[null,{"$f":"\"Chassis Weight (\"&IF(Metric,\"kg\",\"lb\")&\")\"","v":"Chassis Weight (lb)"},{"$f":"IF(Metric,ROUND(BB341*lb2kg,0),BB341)","v":56144},77582,115171,180827,222233,269006,472880,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chassis Weight (lb)",56144,77582,115171,180827,222233,269006,472880,null,null,null,null,null,"Chassis Weight (lb)",{"$f":"INDEX(HaulTruckDataTable,ROW(BO341) - ROW(BO$340)+1,MATCH(BO$340,HaulTruckNames,0))","v":0},{"$f":"INDEX(HaulTruckDataTable,ROW(BP341) - ROW(BP$340)+1,MATCH(BP$340,HaulTruckNames,0))","v":0},{"$f":"INDEX(HaulTruckDataTable,ROW(BQ341) - ROW(BQ$340)+1,MATCH(BQ$340,HaulTruckNames,0))","v":0},{"$f":"INDEX(HaulTruckDataTable,ROW(BR341) - ROW(BR$340)+1,MATCH(BR$340,HaulTruckNames,0))","v":56144},null,100095,6,6.75,8,9,11,13.5,18,25.5,30,30,null,111711,5,10,10,10,15,23,23,30,30,30,null,157086,9,9,12,15,15,20.75,25,30,30,30,null,162672,7,10,10,13.5,18,18,25,30,30,30,null,100095,5.2,6.1,6.9,8,9.5,11.6,15.1,20.5,30,null,111711,6,6.7,7.6,8.8000000000000007,10.5,13.2,17,23.2,30,null,157086,5.6,6.2,7.4,8.6999999999999993,10.4,12.8,17.2,24,30,null,162672,4,5,6.3,7.5,8.9,11.3,15.2,22.3,30]
[null,{"$f":"\"Body Weight (\"&IF(Metric,\"kg\",\"lb\")&\")\"","v":"Body Weight (lb)"},17103,24358,35429,50700,58656,59289,97610,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Body Weight (lb)",17103,24358,35429,50700,58656,59289,97610,null,null,null,null,null,"Body Weight (lb)",{"$f":"INDEX(HaulTruckDataTable,ROW(BO342) - ROW(BO$340)+1,MATCH(BO$340,HaulTruckNames,0))","v":0},0,0,17103,null,106895,6,6.9,7.75,9,10.5,13,17,25.5,30,30,null,119791,5,10,10,10,15,15,23,30,30,30,null,167806,9,9,12,15,15,20.75,25,30,30,30,null,174152,7,7,10,10,13.5,18,25,30,30,30,null,106895,4.5999999999999996,5.7,6.5,7.6,8.9,10.9,14.1,19.600000000000001,30,null,119791,5.7,6.3,7.1,8.1999999999999993,9.8000000000000007,12.3,16.100000000000001,22.1,30,null,167806,5.2,5.8,7,8,10,12.2,16,22.4,30,null,174152,4,4.4000000000000004,5.9,6.8,8.5,10.6,14.6,21.6,30]
[null,{"$f":"\"Standard Liner Weight (\"&IF(Metric,\"kg\",\"lb\")&\")\"","v":"Standard Liner Weight (lb)"},6195,8218,12555,17886,21367,13688,16870,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Liner Weight (lb)",6195,8218,12555,17886,21367,13688,16870,null,null,null,null,null,"Standard Liner Weight (lb)",0,0,0,6195,null,93295,6.25,7.5,8.25,10,12,14.5,20,27,30,30,null,103631,10,10,10,15,15,23,30,30,30,30,null,146366,9,12,15,15,20.75,25,25,30,30,30,null,151192,10,10,10,13.5,18,25,30,30,30,30,null,93295,5.8,6.6,7.4,8.4,10.199999999999999,12.2,16.100000000000001,21.8,30,null,103631,6.5,7.2,8.1999999999999993,9.4,11.2,14.2,18.100000000000001,24.4,30,null,146366,6,7,7.9,9.6,11.1,13.4,19.3,25.7,30,null,151192,4.8,6,6.8,8.4,9.5,12.1,16.399999999999999,24.8,30]
[null,{"$f":"\"Total Truck Weight (\"&IF(Metric,\"kg\",\"lb\")&\")\"","v":"Total Truck Weight (lb)"},{"$f":"SUM(C341:C343)","v":79442},110158,163155,249413,{"$f":"SUM(G341:G343)","v":302256},341983,587360,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Truck Weight (lb)",{"$f":"SUM(BB341:BB343)","v":79442},110158,163155,249413,302256,341983,{"$f":"SUM(BH341:BH343)","v":587360},{"$f":"BB908","v":50795},{"$f":"BC908","v":53131},{"$f":"BD908","v":69446},{"$f":"BE908","v":79366},null,"Total Truck Weight (lb)",50795,53131,79366,79442,null,98395,6,7,8,9,11,14,17.75,27.25,30,30,null,109691,10,10,10,15,15,23,30,30,30,30,null,154406,9,9,12,15,15,20.75,25,30,30,30,null,159802,7,10,10,13.5,18,18,25,30,30,30,null,98395,5.3,6.2,7.1,8.1,9.6999999999999993,11.8,15.3,20.6,30,null,109691,6.1,6.8,7.7,8.9,10.7,13.4,17.3,23.5,30,null,154406,5.7,6.6,7.5,9,10.6,12.8,17.3,22.9,30,null,159802,4.2,5.3,6.5,12.8,14,11.6,15.5,22.5,30]
[null,{"$f":"\"Payload Capacity (\"&IF(Metric,\"m3\",\"yd3\")&\")\"","v":"Payload Capacity (yd3)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payload Capacity (cy)",null,null,null,null,null,null,null,null,null,null,null,null,"Payload Capacity (cy)",null,null,null,null,null,94145,6.25,7.25,9.5,9.75,12,14.5,18.5,27,30,30,null,104641,10,15,10,15,15,23,30,30,30,30,null,147706,9,12,15,15,20.75,25,30,30,30,30,null,152627,10,10,10,13.5,18,25,30,30,30,30,null,94145,5.7,6.5,7.4,8.3000000000000007,10.1,12.1,16,21.5,30,null,104641,6.5,7.1,8.1999999999999993,9.3000000000000007,11.1,14,18,24.2,30,null,147706,5.9,7,7.8,9.5,11,13.3,19.2,25.7,30,null,152627,4.5,6,6.8,8.3000000000000007,9.5,12,16.2,23.4,30]
[null,"Struck",{"$f":"IF(Metric,ROUND(BB346*Yd3_2_M3,0),BB346)","v":23.5},34.5,54.6,77,106,173,315,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Struck",23.5,34.5,54.6,77,106,173,315,{"$f":"BB911","v":14.4},17.399999999999999,19.600000000000001,23.5,null,"Struck",{"$f":"INDEX(HaulTruckDataTable,ROW(BO346) - ROW(BO$340)+1,MATCH(BO$340,HaulTruckNames,0))","v":14.4},17.399999999999999,23.5,23.5,null,94995,6,7.25,8.25,9.25,11.25,14.5,18.5,27.5,30,30,null,105651,10,15,10,15,15,23,30,30,30,30,null,149046,9,12,15,15,20.75,25,30,30,30,30,null,154062,7,10,10,13.5,18,25,30,30,30,30,null,94995,5.7,6.4,7.3,8.3000000000000007,10,12.1,15.9,21.5,30,null,105651,6.4,7.1,8.1,9.1999999999999993,11,13.9,17.899999999999999,24.1,30,null,149046,5.8,6.8,7.8,9.5,10.9,13.2,19.2,25.7,30,null,154062,4.3,5.8,6.7,8.1999999999999993,9.3000000000000007,12,16,24.5,30]
[null,"Heaped",33.9,46,78.599999999999994,102,141,230,350,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heaped",33.9,46,78.599999999999994,102,141,230,350,19.600000000000001,23,26.8,30.1,null,"Heaped",19.600000000000001,23,30.1,33.9,null,94995,6,7.25,8.25,9.25,11.25,14.5,18.5,27.5,30,30,null,105651,10,15,10,15,15,23,30,30,30,30,null,149046,9,12,15,15,20.75,25,30,30,30,30,null,154062,7,10,10,13.5,18,25,30,30,30,30,null,94995,5.7,6.4,7.3,8.3000000000000007,10,12.1,15.9,21.5,30,null,105651,6.4,7.1,8.1,9.1999999999999993,11,13.9,17.899999999999999,24.1,30,null,149046,5.8,6.8,7.8,9.5,10.9,13.2,19.2,25.7,30,null,154062,4.3,5.8,6.7,8.1999999999999993,9.3000000000000007,12,16,24.5,30]
[null,"Average",{"$f":"AVERAGE(C346:C347)","v":28.7},{"$f":"AVERAGE(D346:D347)","v":40.25},66.599999999999994,89.5,123.5,201.5,332.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"AVERAGE(BB346:BB347)","v":28.7},{"$f":"AVERAGE(BC346:BC347)","v":40.25},66.599999999999994,89.5,123.5,201.5,332.5,17,20.2,23.200000000000003,26.8,null,"Average",17,20.2,26.8,28.7,null,94145,6.25,7.25,9.5,9.75,12,14.5,18.5,27,30,30,null,104641,10,15,10,15,15,23,30,30,30,30,null,147706,9,12,15,15,20.75,25,30,30,30,30,null,152627,10,10,10,13.5,18,25,30,30,30,30,null,94145,5.7,6.5,7.4,8.3000000000000007,10.1,12.1,16,21.5,30,null,104641,6.5,7.1,8.1999999999999993,9.3000000000000007,11.1,14,18,24.2,30,null,147706,5.9,7,7.8,9.5,11,13.3,19.2,25.7,30,null,152627,4.5,6,6.8,8.3000000000000007,9.5,12,16.2,23.4,30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,86495,7,8,9,10.25,12.5,15.5,20,29.5,30,30,null,95551,10,15,15,15,23,23,30,30,30,30,null,135646,12,12,15,15,20.75,25,30,30,30,30,null,139712,10,10,13.5,18,18,25,30,30,30,30,null,86495,6.3,7.1,7.9,9.1,10.9,12.9,17,23,30,null,95551,7,7.8,8.9,10.199999999999999,12.3,15.3,19.2,25.9,30,null,135646,6.4,7.4,8.6,10.199999999999999,11.9,14.3,20.2,28.4,30,null,139712,5.3,6.5,7.5,8.6999999999999993,10.5,12.5,16.8,27,30]
[null,"Maneuver to Load Time (min)",0.7,0.7,0.7,0.7,0.7,0.7,0.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maneuver to Load Time (min)",0.7,0.7,0.7,0.7,0.7,0.7,0.7,{"$f":"BB918","v":0.7},0.7,0.7,0.7,null,"Maneuver to Load Time (min)",{"$f":"INDEX(HaulTruckDataTable,ROW(BO350) - ROW(BO$340)+1,MATCH(BO$340,HaulTruckNames,0))","v":0.7},0.7,0.7,0.7,null,96695,6,7,8,9.5,11,14.25,18,28,30,30,null,107671,10,10,10,15,15,23,30,30,30,30,null,151726,9,12,15,15,20.75,25,30,30,30,30,null,156932,10,10,10,13.5,18,25,30,30,30,30,null,96695,5.5,6.3,7.2,8.1999999999999993,9.8000000000000007,11.9,15.6,21.2,30,null,107671,6.3,7,7.9,9.1,10.8,13.6,17.600000000000001,23.8,30,null,151726,5.7,6.7,7.7,9.3000000000000007,10.8,13,18.3,25.6,30,null,156932,4.3,5.5,6.6,8,9.1999999999999993,11.8,15.8,23.1,30]
[null,"Maneuver and Dump Time (min)",1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maneuver and Dump Time (min)",1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,null,"Maneuver and Dump Time (min)",1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,null,91595,6.5,7.5,8.5,10,12,14.75,19,28.5,30,30,null,101611,10,10,10,15,15,23,29,30,30,30,null,143686,9,12,15,15,20.75,25,30,30,30,30,null,148322,10,10,10,13.5,18,25,30,30,30,30,null,91595,5.9,6.7,7.6,8.5,10.4,12.4,16.399999999999999,22,30,null,101611,6.6,7.3,8.4,9.6,11.4,14.5,18.399999999999999,24.8,30,null,143686,6,7.2,8,9.8000000000000007,11.1,13.8,19.3,27,30,null,148322,4.9000000000000004,6.2,7.1,8.5,10,12.3,16.5,25.7,30]
[null,"Operator Skill",1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Job Efficiency",{"$f":"INDEX(JobEffArray,MATCH(TruckJobEfficiency,JobEffCategories,0),2)","v":0.83},{"$f":"INDEX(JobEffArray,MATCH(TruckJobEfficiency,JobEffCategories,0),2)","v":0.83},0.83,0.83,0.83,0.83,0.83,{"$f":"BB920","v":0.83},0.83,0.83,0.83,null,"Job Efficiency",0.83,0.83,0.83,0.83,null,96695,6,7,8,9.5,11,14.25,18,28,30,30,null,107671,10,10,10,15,15,23,30,30,30,30,null,151726,9,12,15,15,20.75,25,30,30,30,30,null,156932,10,10,10,13.5,18,25,30,30,30,30,null,96695,5.5,6.3,7.2,8.1999999999999993,9.8000000000000007,11.9,15.6,21.2,30,null,107671,6.3,7,7.9,9.1,10.8,13.6,17.600000000000001,23.8,30,null,151726,5.7,6.7,7.7,9.3000000000000007,10.8,13,18.3,25.6,30,null,156932,4.3,5.5,6.6,8,9.1999999999999993,11.8,15.8,23.1,30]
[null,"Job Efficiency",{"$f":"INDEX(JobEffArray,MATCH(TruckJobEfficiency,JobEffCategories,0),2)","v":0.83},{"$f":"INDEX(JobEffArray,MATCH(TruckJobEfficiency,JobEffCategories,0),2)","v":0.83},0.83,0.83,0.83,0.83,0.83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rolling Resistance**",2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,null,"Rolling Resistance**",2.5,2.5,2.5,2.5,null,77995,8,9,10,12,14.25,19.5,24,30,30,30,null,85451,10,15,15,15,23,23,30,30,30,30,null,122246,12,15,15,20.75,25,25,30,30,30,30,null,125362,10,13.5,13.5,18,25,25,30,30,30,30,null,77995,6.9,7.8,8.5,10.1,12,14.7,18.5,24.6,30,null,85451,7.8,8.6999999999999993,9.9,11.3,13.7,16.7,20.9,27.9,30,null,122246,7.4,8.1999999999999993,9.6999999999999993,11,12.8,16.399999999999999,21.5,29.3,30,null,125362,6.5,7.5,8.5,9.8000000000000007,11.8,15,20.2,29.5,30]
[null,"Rolling Resistance**",2.5,2.5,2.5,2.5,2.5,2.5,2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(C340,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},1,1,1,1,1,1,{"$f":"BB922","v":1},1,1,1,null,"Altitude Deration Factor",1,{"$f":"INDEX(HaulTruckDataTable,ROW(BP354) - ROW(BP$340)+1,MATCH(BP$340,HaulTruckNames,0))","v":1},{"$f":"INDEX(HaulTruckDataTable,ROW(BQ354) - ROW(BQ$340)+1,MATCH(BQ$340,HaulTruckNames,0))","v":1},1,null,"Empty",12,13.75,15,18,21.5,30,30,30,30,30,null,"Empty",15,15,15,15,23,30,30,30,30,30,null,"Empty",20.75,25,25,25,30,30,30,30,30,30,null,"Empty",18,25,30,30,30,30,30,30,30,30,null,"Empty",10.4,11.6,12.7,14.9,17.8,20.399999999999999,25.2,30,30,null,"Empty",12.6,14,15.9,17.8,20.399999999999999,24,29.2,30,30,null,"Empty",11.3,12.5,14,16.600000000000001,20.8,23,29.5,30,30,null,"Empty",11.4,12.5,15,17,21.2,26,30,30,30]
[null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(C340,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},1,1,1,1,1,1]
[]
[null,"**A firm, smooth, rolling roadway with dirt or light surfacing, flexing slightly under load "]
[null,"    or undulating, maintained fairly regularly, watered"]
[null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  "]
[]
[]
[null,null,null,null,null,{"$f":"\"Downhill Speed (\"&SpeedUnits&\") - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)\"","v":"Downhill Speed (mph) - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Tables - from CAT Handbook Curves (ed. 46)"]
[null,"Weight of Materials",null,null,null,{"$f":"C340","v":"770G"},null,null,null,null,null,null,null,null,null,null,{"$f":"D340","v":"773G"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C340","v":"770G"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"D340","v":"773G"},null,null,null,null,null,null,null,null,null,null,{"$f":"BC363","v":"770G"},null,null,null,null,null,null,null,null,null,null,{"$f":"BO363","v":"773G"}]
[null,"Material",{"$f":"C93","v":"lb/yd3"},{"$f":"\"Truck \"&F363&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 770G Load (lb)"},{"$f":"\"Truck \"&Q363&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 773G Load (lb)"},{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,null,18,16,14,12,10,8,6,4,2,0,null,18,16,14,12,10,8,6,4,2,0]
[null,{"$f":"BA94","v":"Alluvium"},2900,{"$f":"ROUND($C$348*C365,0)","v":83230},{"$f":"ROUND($D$348*C365,0)","v":116725},{"$f":"$D365+$C$344","v":162672},{"$f":"ROUND(IF(Metric,BC365*Mi2Km,BC365),1)","v":7},{"$f":"ROUND(IF(Metric,BD365*Mi2Km,BD365),1)","v":10},{"$f":"ROUND(IF(Metric,BE365*Mi2Km,BE365),1)","v":10},{"$f":"ROUND(IF(Metric,BF365*Mi2Km,BF365),1)","v":13.5},{"$f":"ROUND(IF(Metric,BG365*Mi2Km,BG365),1)","v":18},{"$f":"ROUND(IF(Metric,BH365*Mi2Km,BH365),1)","v":18},{"$f":"ROUND(IF(Metric,BI365*Mi2Km,BI365),1)","v":25},{"$f":"ROUND(IF(Metric,BJ365*Mi2Km,BJ365),1)","v":30},{"$f":"ROUND(IF(Metric,BK365*Mi2Km,BK365),1)","v":30},{"$f":"ROUND(IF(Metric,BL365*Mi2Km,BL365),1)","v":30},{"$f":"$E365+$D$344","v":226883},{"$f":"ROUND(IF(Metric,BO365*Mi2Km,BO365),1)","v":10.6},{"$f":"ROUND(IF(Metric,BP365*Mi2Km,BP365),1)","v":10.6},{"$f":"ROUND(IF(Metric,BQ365*Mi2Km,BQ365),1)","v":10.6},{"$f":"ROUND(IF(Metric,BR365*Mi2Km,BR365),1)","v":10.6},{"$f":"ROUND(IF(Metric,BS365*Mi2Km,BS365),1)","v":19.2},{"$f":"ROUND(IF(Metric,BT365*Mi2Km,BT365),1)","v":19.2},{"$f":"ROUND(IF(Metric,BU365*Mi2Km,BU365),1)","v":19.2},{"$f":"ROUND(IF(Metric,BV365*Mi2Km,BV365),1)","v":30},{"$f":"ROUND(IF(Metric,BW365*Mi2Km,BW365),1)","v":30},{"$f":"ROUND(IF(Metric,BX365*Mi2Km,BX365),1)","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B94","v":"Alluvium"},{"$f":"$D365+$C$344","v":162672},{"$f":"IF(BZ365>SpeedLimit,SpeedLimit,BZ365)","v":7},{"$f":"IF(CA365>SpeedLimit,SpeedLimit,CA365)","v":10},{"$f":"IF(CB365>SpeedLimit,SpeedLimit,CB365)","v":10},{"$f":"IF(CC365>SpeedLimit,SpeedLimit,CC365)","v":13.5},{"$f":"IF(CD365>SpeedLimit,SpeedLimit,CD365)","v":18},{"$f":"IF(CE365>SpeedLimit,SpeedLimit,CE365)","v":18},{"$f":"IF(CF365>SpeedLimit,SpeedLimit,CF365)","v":25},{"$f":"IF(CG365>SpeedLimit,SpeedLimit,CG365)","v":30},{"$f":"IF(CH365>SpeedLimit,SpeedLimit,CH365)","v":30},{"$f":"IF(CI365>SpeedLimit,SpeedLimit,CI365)","v":30},null,{"$f":"$E365+$D$344","v":226883},{"$f":"IF(CK365>SpeedLimit,SpeedLimit,CK365)","v":10.6},{"$f":"IF(CL365>SpeedLimit,SpeedLimit,CL365)","v":10.6},{"$f":"IF(CM365>SpeedLimit,SpeedLimit,CM365)","v":10.6},{"$f":"IF(CN365>SpeedLimit,SpeedLimit,CN365)","v":10.6},{"$f":"IF(CO365>SpeedLimit,SpeedLimit,CO365)","v":19.2},{"$f":"IF(CP365>SpeedLimit,SpeedLimit,CP365)","v":19.2},{"$f":"IF(CQ365>SpeedLimit,SpeedLimit,CQ365)","v":19.2},{"$f":"IF(CR365>SpeedLimit,SpeedLimit,CR365)","v":30},{"$f":"IF(CS365>SpeedLimit,SpeedLimit,CS365)","v":30},{"$f":"IF(CT365>SpeedLimit,SpeedLimit,CT365)","v":30},null,7,10,10,13.5,18,18,25,45.5,45.5,45.5,null,10.6,10.6,10.6,10.6,19.2,19.2,19.2,35,35,35]
[null,"Basalt",3300,94710,132825,{"$f":"$D366+$C$344","v":174152},7,7,10,10,13.5,18,25,30,30,30,{"$f":"$E366+$D$344","v":242983},10.6,10.6,10.6,10.6,14.2,19.2,19.2,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basalt",174152,7,7,10,10,13.5,18,25,30,30,30,null,242983,{"$f":"IF(CK366>SpeedLimit,SpeedLimit,CK366)","v":10.6},10.6,10.6,10.6,14.2,19.2,19.2,30,30,30,null,7,7,10,10,13.5,18,25,45.5,45.5,45.5,null,10.6,10.6,10.6,10.6,14.2,19.2,19.2,35,35,35]
[null,"Clay - Dry",2500,71750,100625,151192,10,10,10,13.5,18,25,30,30,30,30,{"$f":"$E367+$D$344","v":210783},10.6,10.6,10.6,10.6,19.2,19.2,25.9,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clay - Dry",151192,10,10,10,13.5,18,25,30,30,30,30,null,210783,10.6,10.6,10.6,10.6,19.2,19.2,25.9,30,30,30,null,10,10,10,13.5,18,25,33.5,45.5,45.5,45.5,null,10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35]
[null,"Granite - broken",2800,80360,112700,159802,7,10,10,13.5,18,18,25,30,30,30,222858,10.6,10.6,10.6,10.6,19.2,19.2,19.2,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Granite - broken",159802,7,10,10,13.5,18,18,25,30,30,30,null,222858,10.6,10.6,10.6,10.6,19.2,19.2,19.2,30,30,30,null,7,10,10,13.5,18,18,25,45.5,45.5,45.5,null,10.6,10.6,10.6,10.6,19.2,19.2,19.2,35,35,35]
[null,"Gravel",2550,73185,102638,152627,10,10,10,13.5,18,25,30,30,30,30,212796,10.6,10.6,10.6,10.6,19.2,19.2,25.9,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravel",152627,10,10,10,13.5,18,25,30,30,30,30,null,212796,10.6,10.6,10.6,10.6,19.2,19.2,25.9,30,30,30,null,10,10,10,13.5,18,25,33.5,45.5,45.5,45.5,null,10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35]
[null,"Limestone - broken",2600,74620,104650,154062,7,10,10,13.5,18,25,30,30,30,30,214808,10.6,10.6,10.6,10.6,19.2,19.2,25.9,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limestone - broken",154062,7,10,10,13.5,18,25,30,30,30,30,null,214808,10.6,10.6,10.6,10.6,19.2,19.2,25.9,30,30,30,null,7,10,10,13.5,18,25,33.5,45.5,45.5,45.5,null,10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35]
[null,"Limestone - crushed",2600,74620,104650,154062,7,10,10,13.5,18,25,30,30,30,30,214808,10.6,10.6,10.6,10.6,19.2,19.2,25.9,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limestone - crushed",154062,7,10,10,13.5,18,25,30,30,30,30,null,214808,10.6,10.6,10.6,10.6,19.2,19.2,25.9,30,30,30,null,7,10,10,13.5,18,25,33.5,45.5,45.5,45.5,null,10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35]
[null,"Sandstone",2550,73185,102638,152627,10,10,10,13.5,18,25,30,30,30,30,212796,10.6,10.6,10.6,10.6,19.2,19.2,25.9,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sandstone",152627,10,10,10,13.5,18,25,30,30,30,30,null,212796,10.6,10.6,10.6,10.6,19.2,19.2,25.9,30,30,30,null,10,10,10,13.5,18,25,33.5,45.5,45.5,45.5,null,10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35]
[null,"Shale",2100,60270,84525,139712,10,10,13.5,18,18,25,30,30,30,30,194683,10.6,10.6,10.6,10.6,19.2,19.2,25.9,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shale",139712,10,10,13.5,18,18,25,30,30,30,30,null,194683,10.6,10.6,10.6,10.6,19.2,19.2,25.9,30,30,30,null,10,10,13.5,18,18,25,33.5,45.5,45.5,45.5,null,10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35]
[null,"Stone - crushed",2700,77490,108675,156932,10,10,10,13.5,18,25,30,30,30,30,218833,10.6,10.6,10.6,10.6,19.2,19.2,25.9,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stone - crushed",156932,10,10,10,13.5,18,25,30,30,30,30,null,218833,10.6,10.6,10.6,10.6,19.2,19.2,25.9,30,30,30,null,10,10,10,13.5,18,25,33.5,45.5,45.5,45.5,null,10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35]
[null,"Tailings - Coarse (dry, loose sand)",2400,68880,96600,148322,{"$f":"ROUND(IF(Metric,BC375*Mi2Km,BC375),1)","v":10},10,10,13.5,18,25,30,30,30,30,206758,10.6,10.6,10.6,10.6,19.2,19.2,25.9,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Coarse (dry, loose sand)",148322,10,10,10,13.5,18,25,30,30,30,30,null,206758,10.6,10.6,10.6,10.6,19.2,19.2,25.9,30,30,30,null,10,10,10,13.5,18,25,33.5,45.5,45.5,45.5,null,10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35]
[null,"Tailings - Slimes (loose sand & clay)",2700,77490,108675,156932,10,10,10,13.5,18,25,30,30,30,30,218833,10.6,10.6,10.6,10.6,19.2,19.2,25.9,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Slimes (loose sand & clay)",156932,10,10,10,13.5,18,25,30,30,30,30,null,218833,10.6,10.6,10.6,10.6,19.2,19.2,25.9,30,30,30,null,10,10,10,13.5,18,25,33.5,45.5,45.5,45.5,null,10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35]
[null,"Topsoil",1600,45920,64400,125362,10,13.5,13.5,18,25,25,30,30,30,30,174558,10.6,10.6,10.6,14.2,19.2,19.2,30,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil",125362,10,13.5,13.5,18,25,25,30,30,30,30,null,174558,10.6,10.6,10.6,14.2,19.2,19.2,30,30,30,30,null,10,13.5,13.5,18,25,25,33.5,45.5,45.5,45.5,null,10.6,10.6,10.6,14.2,19.2,19.2,35,35,35,35]
[null,null,null,null,null,"Empty",18,25,30,30,30,30,30,30,30,30,"Empty",14.2,19.2,19.2,19.2,25.9,30,30,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty",18,{"$f":"IF(CA378>SpeedLimit,SpeedLimit,CA378)","v":25},30,30,30,30,30,30,30,30,null,"Empty",14.2,19.2,19.2,19.2,25.9,30,30,30,30,30,null,18,25,33.5,33.5,33.5,45.5,45.5,45.5,45.5,45.5,null,14.2,19.2,19.2,19.2,25.9,35,35,35,35,35]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  "]
[]
[null,null,null,null,null,{"$f":"\"Downhill Speed (\"&SpeedUnits&\") - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)\"","v":"Downhill Speed (mph) - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Downhill Speed (mph) - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)\"","v":"Downhill Speed (mph) - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)"}]
[null,"Weight of Materials",null,null,null,{"$f":"E340","v":"777G"},null,null,null,null,null,null,null,null,null,null,{"$f":"F340","v":"785D"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E340","v":"777G"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"F340","v":"785D"},null,null,null,null,null,null,null,null,null,null,{"$f":"BC383","v":"777G"},null,null,null,null,null,null,null,null,null,null,{"$f":"BO383","v":"785D"}]
[null,"Material",{"$f":"C93","v":"lb/yd3"},{"$f":"\"Truck \"&F383&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 777G Load (lb)"},{"$f":"\"Truck \"&Q383&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 785D Load (lb)"},{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,null,18,16,14,12,10,8,6,4,2,0,null,18,16,14,12,10,8,6,4,2,0]
[null,{"$f":"BA94","v":"Alluvium"},2900,{"$f":"ROUND($E$348*C385,0)","v":193140},{"$f":"ROUND($F$348*C385,0)","v":259550},{"$f":"D385+$E$344","v":356295},{"$f":"ROUND(IF(Metric,BC385*Mi2Km,BC385),1)","v":7.8},{"$f":"ROUND(IF(Metric,BD385*Mi2Km,BD385),1)","v":9},{"$f":"ROUND(IF(Metric,BE385*Mi2Km,BE385),1)","v":9},{"$f":"ROUND(IF(Metric,BF385*Mi2Km,BF385),1)","v":9},{"$f":"ROUND(IF(Metric,BG385*Mi2Km,BG385),1)","v":12.5},{"$f":"ROUND(IF(Metric,BH385*Mi2Km,BH385),1)","v":16.8},{"$f":"ROUND(IF(Metric,BI385*Mi2Km,BI385),1)","v":16.8},{"$f":"ROUND(IF(Metric,BJ385*Mi2Km,BJ385),1)","v":22.8},{"$f":"ROUND(IF(Metric,BK385*Mi2Km,BK385),1)","v":30},{"$f":"ROUND(IF(Metric,BL385*Mi2Km,BL385),1)","v":30},{"$f":"E385+$F$344","v":508963},{"$f":"ROUND(IF(Metric,BO385*Mi2Km,BO385),1)","v":7.8},{"$f":"ROUND(IF(Metric,BP385*Mi2Km,BP385),1)","v":7.8},{"$f":"ROUND(IF(Metric,BQ385*Mi2Km,BQ385),1)","v":7.8},{"$f":"ROUND(IF(Metric,BR385*Mi2Km,BR385),1)","v":10.5},{"$f":"ROUND(IF(Metric,BS385*Mi2Km,BS385),1)","v":10.5},{"$f":"ROUND(IF(Metric,BT385*Mi2Km,BT385),1)","v":14.2},{"$f":"ROUND(IF(Metric,BU385*Mi2Km,BU385),1)","v":19.2},{"$f":"ROUND(IF(Metric,BV385*Mi2Km,BV385),1)","v":30},{"$f":"ROUND(IF(Metric,BW385*Mi2Km,BW385),1)","v":30},{"$f":"ROUND(IF(Metric,BX385*Mi2Km,BX385),1)","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B94","v":"Alluvium"},{"$f":"D385+$E$344","v":356295},{"$f":"IF(BZ385>SpeedLimit,SpeedLimit,BZ385)","v":7.8},{"$f":"IF(CA385>SpeedLimit,SpeedLimit,CA385)","v":9},{"$f":"IF(CB385>SpeedLimit,SpeedLimit,CB385)","v":9},{"$f":"IF(CC385>SpeedLimit,SpeedLimit,CC385)","v":9},{"$f":"IF(CD385>SpeedLimit,SpeedLimit,CD385)","v":12.5},{"$f":"IF(CE385>SpeedLimit,SpeedLimit,CE385)","v":16.8},{"$f":"IF(CF385>SpeedLimit,SpeedLimit,CF385)","v":16.8},{"$f":"IF(CG385>SpeedLimit,SpeedLimit,CG385)","v":22.8},{"$f":"IF(CH385>SpeedLimit,SpeedLimit,CH385)","v":30},{"$f":"IF(CI385>SpeedLimit,SpeedLimit,CI385)","v":30},null,{"$f":"E385+$F$344","v":508963},{"$f":"IF(CK385>SpeedLimit,SpeedLimit,CK385)","v":7.8},{"$f":"IF(CL385>SpeedLimit,SpeedLimit,CL385)","v":7.8},{"$f":"IF(CM385>SpeedLimit,SpeedLimit,CM385)","v":7.8},{"$f":"IF(CN385>SpeedLimit,SpeedLimit,CN385)","v":10.5},{"$f":"IF(CO385>SpeedLimit,SpeedLimit,CO385)","v":10.5},{"$f":"IF(CP385>SpeedLimit,SpeedLimit,CP385)","v":14.2},{"$f":"IF(CQ385>SpeedLimit,SpeedLimit,CQ385)","v":19.2},{"$f":"IF(CR385>SpeedLimit,SpeedLimit,CR385)","v":30},{"$f":"IF(CS385>SpeedLimit,SpeedLimit,CS385)","v":30},{"$f":"IF(CT385>SpeedLimit,SpeedLimit,CT385)","v":30},null,7.8,9,9,9,12.5,16.8,16.8,22.8,41.6,41.6,null,7.8,7.8,7.8,10.5,10.5,14.2,19.2,35,35,35]
[null,{"$f":"B366","v":"Basalt"},3300,219780,295350,{"$f":"D386+$E$344","v":382935},7.8,9,9,12.5,12.5,16.8,22.8,30,30,30,544763,7.8,7.8,7.8,10.5,10.5,14.2,19.2,26.1,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basalt",382935,7.8,9,9,12.5,12.5,16.8,22.8,30,30,30,null,544763,7.8,7.8,7.8,10.5,10.5,14.2,19.2,26.1,30,30,null,7.8,9,9,12.5,12.5,16.8,22.8,41.6,41.6,41.6,null,7.8,7.8,7.8,10.5,10.5,14.2,19.2,26.1,35,35]
[null,"Clay - Dry",2500,166500,223750,329655,9,9,12.5,12.5,16.8,22.8,30,30,30,30,473163,7.8,7.8,10.5,10.5,14.2,14.2,19.2,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clay - Dry",329655,9,9,12.5,12.5,16.8,22.8,30,30,30,30,null,473163,7.8,7.8,10.5,10.5,14.2,14.2,19.2,30,30,30,null,9,9,12.5,12.5,16.8,22.8,30.6,41.6,41.6,41.6,null,7.8,7.8,10.5,10.5,14.2,14.2,19.2,35,35,35]
[null,"Granite - broken",2800,186480,250600,349635,9,9,9,12.5,16.8,16.8,22.8,30,30,30,500013,7.8,7.8,7.8,10.5,10.5,14.2,19.2,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Granite - broken",349635,9,9,9,12.5,16.8,16.8,22.8,30,30,30,null,500013,7.8,7.8,7.8,10.5,10.5,14.2,19.2,30,30,30,null,9,9,9,12.5,16.8,16.8,22.8,41.6,41.6,41.6,null,7.8,7.8,7.8,10.5,10.5,14.2,19.2,35,35,35]
[null,"Gravel",2550,169830,228225,332985,9,9,12.5,12.5,16.8,22.8,30,30,30,30,477638,7.8,7.8,10.5,10.5,14.2,14.2,19.2,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravel",332985,9,9,12.5,12.5,16.8,22.8,30,30,30,30,null,477638,7.8,7.8,10.5,10.5,14.2,14.2,19.2,30,30,30,null,9,9,12.5,12.5,16.8,22.8,30.6,41.6,41.6,41.6,null,7.8,7.8,10.5,10.5,14.2,14.2,19.2,35,35,35]
[null,"Limestone - broken",2600,173160,232700,336315,9,9,9,12.5,16.8,22.8,30,30,30,30,482113,7.8,7.8,7.8,10.5,14.2,14.2,19.2,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limestone - broken",336315,9,9,9,12.5,16.8,22.8,30,30,30,30,null,482113,7.8,7.8,7.8,10.5,14.2,14.2,19.2,30,30,30,null,9,9,9,12.5,16.8,22.8,30.6,41.6,41.6,41.6,null,7.8,7.8,7.8,10.5,14.2,14.2,19.2,35,35,35]
[null,"Limestone - crushed",2600,173160,232700,336315,9,9,9,12.5,16.8,22.8,30,30,30,30,482113,7.8,7.8,7.8,10.5,14.2,14.2,19.2,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limestone - crushed",336315,9,9,9,12.5,16.8,22.8,30,30,30,30,null,482113,7.8,7.8,7.8,10.5,14.2,14.2,19.2,30,30,30,null,9,9,9,12.5,16.8,22.8,30.6,41.6,41.6,41.6,null,7.8,7.8,7.8,10.5,14.2,14.2,19.2,35,35,35]
[null,"Sandstone",2550,169830,228225,332985,9,9,12.5,12.5,16.8,22.8,30,30,30,30,477638,7.8,7.8,10.5,10.5,14.2,14.2,19.2,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sandstone",332985,9,9,12.5,12.5,16.8,22.8,30,30,30,30,null,477638,7.8,7.8,10.5,10.5,14.2,14.2,19.2,30,30,30,null,9,9,12.5,12.5,16.8,22.8,30.6,41.6,41.6,41.6,null,7.8,7.8,10.5,10.5,14.2,14.2,19.2,35,35,35]
[null,"Shale",2100,139860,187950,303015,9,9,12.5,16.8,16.8,22.8,30,30,30,30,437363,7.8,7.8,10.5,10.5,14.2,19.2,26.1,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shale",303015,9,9,12.5,16.8,16.8,22.8,30,30,30,30,null,437363,7.8,7.8,10.5,10.5,14.2,19.2,26.1,30,30,30,null,9,9,12.5,16.8,16.8,22.8,30.6,41.6,41.6,41.6,null,7.8,7.8,10.5,10.5,14.2,19.2,26.1,35,35,35]
[null,"Stone - crushed",2700,179820,241650,342975,9,9,9,12.5,16.8,16.8,22.8,30,30,30,491063,7.8,7.8,7.8,10.5,10.5,14.2,19.2,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stone - crushed",342975,9,9,9,12.5,16.8,16.8,22.8,30,30,30,null,491063,7.8,7.8,7.8,10.5,10.5,14.2,19.2,30,30,30,null,9,9,9,12.5,16.8,16.8,22.8,41.6,41.6,41.6,null,7.8,7.8,7.8,10.5,10.5,14.2,19.2,35,35,35]
[null,"Tailings - Coarse (dry, loose sand)",2400,159840,214800,322995,9,9,12.5,12.5,16.8,22.8,30,30,30,30,464213,7.8,7.8,10.5,10.5,14.2,19.2,19.2,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Coarse (dry, loose sand)",322995,9,9,12.5,12.5,16.8,22.8,30,30,30,30,null,464213,7.8,7.8,10.5,10.5,14.2,19.2,19.2,30,30,30,null,9,9,12.5,12.5,16.8,22.8,30.6,41.6,41.6,41.6,null,7.8,7.8,10.5,10.5,14.2,19.2,19.2,35,35,35]
[null,"Tailings - Slimes (loose sand & clay)",2700,179820,241650,342975,9,9,9,12.5,16.8,16.8,22.8,30,30,30,491063,7.8,7.8,10.5,10.5,14.2,14.2,19.2,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Slimes (loose sand & clay)",342975,9,9,9,12.5,16.8,16.8,22.8,30,30,30,null,491063,7.8,7.8,10.5,10.5,14.2,14.2,19.2,30,30,30,null,9,9,9,12.5,16.8,16.8,22.8,41.6,41.6,41.6,null,7.8,7.8,10.5,10.5,14.2,14.2,19.2,35,35,35]
[null,"Topsoil",1600,106560,143200,269715,9,12.5,12.5,16.8,22.8,22.8,30,30,30,30,392613,7.8,10.5,10.5,14.2,14.2,19.2,26.1,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil",269715,9,12.5,12.5,16.8,22.8,22.8,30,30,30,30,null,392613,7.8,10.5,10.5,14.2,14.2,19.2,26.1,30,30,30,null,9,12.5,12.5,16.8,22.8,22.8,30.6,41.6,41.6,41.6,null,7.8,10.5,10.5,14.2,14.2,19.2,26.1,35,35,35]
[null,null,null,null,null,"Empty",22.8,22.8,22.8,30,30,30,30,30,30,30,"Empty",14.2,14.2,19.2,19.2,26.1,30,30,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty",22.8,22.8,22.8,30,30,30,30,30,30,30,null,"Empty",14.2,14.2,19.2,19.2,26.1,30,30,30,30,30,null,22.8,22.8,22.8,30.6,41.6,41.6,41.6,41.6,41.6,41.6,null,14.2,14.2,19.2,19.2,26.1,35,35,35,35,35]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  "]
[]
[null,null,null,null,null,{"$f":"\"Downhill Speed (\"&SpeedUnits&\") - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)\"","v":"Downhill Speed (mph) - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Downhill Speed (mph) - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)\"","v":"Downhill Speed (mph) - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)"}]
[null,"Weight of Materials",null,null,null,{"$f":"G340","v":"789D"},null,null,null,null,null,null,null,null,null,null,{"$f":"H340","v":"793F"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G340","v":"789D"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"H340","v":"793F"},null,null,null,null,null,null,null,null,null,null,{"$f":"BC403","v":"789D"},null,null,null,null,null,null,null,null,null,null,{"$f":"BO403","v":"793F"}]
[null,"Material",{"$f":"C93","v":"lb/yd3"},{"$f":"\"Truck \"&F403&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 789D Load (lb)"},{"$f":"\"Truck \"&Q403&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 793F Load (lb)"},{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,null,18,16,14,12,10,8,6,4,2,0,null,18,16,14,12,10,8,6,4,2,0]
[null,{"$f":"BA94","v":"Alluvium"},2900,{"$f":"ROUND($G$348*C405,0)","v":358150},{"$f":"ROUND($H$348*C405,0)","v":584350},{"$f":"$D405+$G$344","v":660406},{"$f":"ROUND(IF(Metric,BC405*Mi2Km,BC405),1)","v":7.8},{"$f":"ROUND(IF(Metric,BD405*Mi2Km,BD405),1)","v":7.8},{"$f":"ROUND(IF(Metric,BE405*Mi2Km,BE405),1)","v":7.8},{"$f":"ROUND(IF(Metric,BF405*Mi2Km,BF405),1)","v":7.8},{"$f":"ROUND(IF(Metric,BG405*Mi2Km,BG405),1)","v":10.5},{"$f":"ROUND(IF(Metric,BH405*Mi2Km,BH405),1)","v":10.5},{"$f":"ROUND(IF(Metric,BI405*Mi2Km,BI405),1)","v":19.2},{"$f":"ROUND(IF(Metric,BJ405*Mi2Km,BJ405),1)","v":26.1},{"$f":"ROUND(IF(Metric,BK405*Mi2Km,BK405),1)","v":30},{"$f":"ROUND(IF(Metric,BL405*Mi2Km,BL405),1)","v":30},{"$f":"$E405+$H$344","v":926333},{"$f":"ROUND(IF(Metric,BO405*Mi2Km,BO405),1)","v":8.1},{"$f":"ROUND(IF(Metric,BP405*Mi2Km,BP405),1)","v":8.1},{"$f":"ROUND(IF(Metric,BQ405*Mi2Km,BQ405),1)","v":10.9},{"$f":"ROUND(IF(Metric,BR405*Mi2Km,BR405),1)","v":10.9},{"$f":"ROUND(IF(Metric,BS405*Mi2Km,BS405),1)","v":14.8},{"$f":"ROUND(IF(Metric,BT405*Mi2Km,BT405),1)","v":20},{"$f":"ROUND(IF(Metric,BU405*Mi2Km,BU405),1)","v":26.1},{"$f":"ROUND(IF(Metric,BV405*Mi2Km,BV405),1)","v":30},{"$f":"ROUND(IF(Metric,BW405*Mi2Km,BW405),1)","v":30},{"$f":"ROUND(IF(Metric,BX405*Mi2Km,BX405),1)","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B94","v":"Alluvium"},{"$f":"$D405+$G$344","v":660406},{"$f":"IF(BZ405>SpeedLimit,SpeedLimit,BZ405)","v":7.8},{"$f":"IF(CA405>SpeedLimit,SpeedLimit,CA405)","v":7.8},{"$f":"IF(CB405>SpeedLimit,SpeedLimit,CB405)","v":7.8},{"$f":"IF(CC405>SpeedLimit,SpeedLimit,CC405)","v":7.8},{"$f":"IF(CD405>SpeedLimit,SpeedLimit,CD405)","v":10.5},{"$f":"IF(CE405>SpeedLimit,SpeedLimit,CE405)","v":10.5},{"$f":"IF(CF405>SpeedLimit,SpeedLimit,CF405)","v":19.2},{"$f":"IF(CG405>SpeedLimit,SpeedLimit,CG405)","v":26.1},{"$f":"IF(CH405>SpeedLimit,SpeedLimit,CH405)","v":30},{"$f":"IF(CI405>SpeedLimit,SpeedLimit,CI405)","v":30},null,{"$f":"$E405+$H$344","v":926333},{"$f":"IF(CK405>SpeedLimit,SpeedLimit,CK405)","v":8.1},{"$f":"IF(CL405>SpeedLimit,SpeedLimit,CL405)","v":8.1},{"$f":"IF(CM405>SpeedLimit,SpeedLimit,CM405)","v":10.9},{"$f":"IF(CN405>SpeedLimit,SpeedLimit,CN405)","v":10.9},{"$f":"IF(CO405>SpeedLimit,SpeedLimit,CO405)","v":14.8},{"$f":"IF(CP405>SpeedLimit,SpeedLimit,CP405)","v":20},{"$f":"IF(CQ405>SpeedLimit,SpeedLimit,CQ405)","v":26.1},{"$f":"IF(CR405>SpeedLimit,SpeedLimit,CR405)","v":30},{"$f":"IF(CS405>SpeedLimit,SpeedLimit,CS405)","v":30},{"$f":"IF(CT405>SpeedLimit,SpeedLimit,CT405)","v":30},null,7.8,7.8,7.8,7.8,10.5,10.5,19.2,26.1,35.6,35.6,null,8.1,8.1,10.9,10.9,14.8,20,26.1,37.299999999999997,37.299999999999997,37.299999999999997]
[null,"Basalt",3300,407550,664950,709806,7.8,7.8,7.8,7.8,10.5,10.5,14.4,26.1,30,30,1006933,8.1,8.1,8.1,8.1,10.9,14.8,20,26.1,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basalt",709806,7.8,7.8,7.8,7.8,10.5,10.5,14.4,26.1,30,30,null,1006933,8.1,8.1,8.1,8.1,10.9,14.8,20,26.1,30,30,null,7.8,7.8,7.8,7.8,10.5,10.5,14.4,26.1,35.6,35.6,null,8.1,8.1,8.1,8.1,10.9,14.8,20,26.1,37.299999999999997,37.299999999999997]
[null,"Clay - Dry",2500,308750,503750,611006,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,30,30,845733,8.1,8.1,8.1,10.9,0,14.8,20,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clay - Dry",611006,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,30,30,null,845733,8.1,8.1,8.1,10.9,0,14.8,20,30,30,30,null,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,35.6,35.6,null,8.1,8.1,8.1,10.9,null,14.8,20,37.299999999999997,37.299999999999997,37.299999999999997]
[null,"Granite - broken",2800,345800,564200,648056,7.8,7.8,7.8,7.8,10.5,14.4,19.2,26.1,30,30,906183,8.1,8.1,8.1,10.9,10.9,14.8,20,26.1,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Granite - broken",648056,7.8,7.8,7.8,7.8,10.5,14.4,19.2,26.1,30,30,null,906183,8.1,8.1,8.1,10.9,10.9,14.8,20,26.1,30,30,null,7.8,7.8,7.8,7.8,10.5,14.4,19.2,26.1,35.6,35.6,null,8.1,8.1,8.1,10.9,10.9,14.8,20,26.1,37.299999999999997,37.299999999999997]
[null,"Gravel",2550,314925,513825,617181,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,30,30,855808,8.1,8.1,8.1,10.9,0,14.8,20,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravel",617181,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,30,30,null,855808,8.1,8.1,8.1,10.9,0,14.8,20,30,30,30,null,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,35.6,35.6,null,8.1,8.1,8.1,10.9,null,14.8,20,37.299999999999997,37.299999999999997,37.299999999999997]
[null,"Limestone - broken",2600,321100,523900,623356,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,30,30,865883,8.1,8.1,8.1,10.9,10.9,14.8,20,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limestone - broken",623356,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,30,30,null,865883,8.1,8.1,8.1,10.9,10.9,14.8,20,30,30,30,null,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,35.6,35.6,null,8.1,8.1,8.1,10.9,10.9,14.8,20,37.299999999999997,37.299999999999997,37.299999999999997]
[null,"Limestone - crushed",2600,321100,523900,623356,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,30,30,865883,8.1,8.1,8.1,10.9,10.9,14.8,20,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limestone - crushed",623356,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,30,30,null,865883,8.1,8.1,8.1,10.9,10.9,14.8,20,30,30,30,null,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,35.6,35.6,null,8.1,8.1,8.1,10.9,10.9,14.8,20,37.299999999999997,37.299999999999997,37.299999999999997]
[null,"Sandstone",2550,314925,513825,617181,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,30,30,855808,8.1,8.1,8.1,10.9,0,14.8,20,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sandstone",617181,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,30,30,null,855808,8.1,8.1,8.1,10.9,0,14.8,20,30,30,30,null,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,35.6,35.6,null,8.1,8.1,8.1,10.9,null,14.8,20,37.299999999999997,37.299999999999997,37.299999999999997]
[null,"Shale",2100,259350,423150,561606,7.8,7.8,7.8,10.5,10.5,14.4,19.2,30,30,30,765133,8.1,8.1,10.9,10.9,14.8,20,26.1,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shale",561606,7.8,7.8,7.8,10.5,10.5,14.4,19.2,30,30,30,null,765133,8.1,8.1,10.9,10.9,14.8,20,26.1,30,30,30,null,7.8,7.8,7.8,10.5,10.5,14.4,19.2,35.6,35.6,35.6,null,8.1,8.1,10.9,10.9,14.8,20,26.1,37.299999999999997,37.299999999999997,37.299999999999997]
[null,"Stone - crushed",2700,333450,544050,635706,7.8,7.8,7.8,7.8,10.5,14.4,19.2,26.1,30,30,886033,8.1,8.1,8.1,10.9,10.9,14.8,20,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stone - crushed",635706,7.8,7.8,7.8,7.8,10.5,14.4,19.2,26.1,30,30,null,886033,8.1,8.1,8.1,10.9,10.9,14.8,20,30,30,30,null,7.8,7.8,7.8,7.8,10.5,14.4,19.2,26.1,35.6,35.6,null,8.1,8.1,8.1,10.9,10.9,14.8,20,37.299999999999997,37.299999999999997,37.299999999999997]
[null,"Tailings - Coarse (dry, loose sand)",2400,296400,483600,598656,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,30,30,825583,8.1,8.1,8.1,10.9,14.8,14.8,20,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Coarse (dry, loose sand)",598656,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,30,30,null,825583,8.1,8.1,8.1,10.9,14.8,14.8,20,30,30,30,null,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,35.6,35.6,null,8.1,8.1,8.1,10.9,14.8,14.8,20,37.299999999999997,37.299999999999997,37.299999999999997]
[null,"Tailings - Slimes (loose sand & clay)",2700,333450,544050,635706,7.8,7.8,7.8,7.8,10.5,14.4,19.2,26.1,30,30,886033,8.1,8.1,8.1,10.9,10.9,14.8,20,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Slimes (loose sand & clay)",635706,7.8,7.8,7.8,7.8,10.5,14.4,19.2,26.1,30,30,null,886033,8.1,8.1,8.1,10.9,10.9,14.8,20,30,30,30,null,7.8,7.8,7.8,7.8,10.5,14.4,19.2,26.1,35.6,35.6,null,8.1,8.1,8.1,10.9,10.9,14.8,20,37.299999999999997,37.299999999999997,37.299999999999997]
[null,"Topsoil",1600,197600,322400,499856,7.8,7.8,10.5,10.5,14.4,19.2,19.2,30,30,30,664383,8.1,10.9,10.9,14.8,14.8,20,26.1,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil",499856,7.8,7.8,10.5,10.5,14.4,19.2,19.2,30,30,30,null,664383,8.1,10.9,10.9,14.8,14.8,20,26.1,30,30,30,null,7.8,7.8,10.5,10.5,14.4,19.2,19.2,35.6,35.6,35.6,null,8.1,10.9,10.9,14.8,14.8,20,26.1,37.299999999999997,37.299999999999997,37.299999999999997]
[null,null,null,null,null,"Empty",10.5,14.4,14.4,19.2,19.2,26.1,30,30,30,30,"Empty",14.8,20,20,26.1,26.1,30,30,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty",10.5,14.4,14.4,19.2,19.2,26.1,30,30,30,30,null,"Empty",14.8,20,20,26.1,26.1,30,30,30,30,30,null,10.5,14.4,14.4,19.2,19.2,26.1,35.6,35.6,35.6,35.6,null,14.8,20,20,26.1,26.1,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  "]
[]
[null,null,null,null,{"$f":"\"Downhill Speed (\"&SpeedUnits&\") - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)\"","v":"Downhill Speed (mph) - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)"}]
[null,"Weight of Materials",null,null,{"$f":"I340","v":"797F"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I340","v":"797F"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC423","v":"797F"}]
[null,"Material",{"$f":"C93","v":"lb/yd3"},{"$f":"\"Truck \"&E423&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 797F Load (lb)"},{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,18,16,14,12,10,8,6,4,2,0]
[null,{"$f":"BA94","v":"Alluvium"},2900,{"$f":"ROUND($I$348*C425,0)","v":964250},{"$f":"D425+$I$344","v":1551610},{"$f":"ROUND(IF(Metric,BC425*Mi2Km,BC425),1)","v":5.4},{"$f":"ROUND(IF(Metric,BD425*Mi2Km,BD425),1)","v":6.8},{"$f":"ROUND(IF(Metric,BE425*Mi2Km,BE425),1)","v":7.2},{"$f":"ROUND(IF(Metric,BF425*Mi2Km,BF425),1)","v":8.6999999999999993},{"$f":"ROUND(IF(Metric,BG425*Mi2Km,BG425),1)","v":9.6},{"$f":"ROUND(IF(Metric,BH425*Mi2Km,BH425),1)","v":13.8},{"$f":"ROUND(IF(Metric,BI425*Mi2Km,BI425),1)","v":17.3},{"$f":"ROUND(IF(Metric,BJ425*Mi2Km,BJ425),1)","v":23.2},{"$f":"ROUND(IF(Metric,BK425*Mi2Km,BK425),1)","v":30},{"$f":"ROUND(IF(Metric,BL425*Mi2Km,BL425),1)","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B94","v":"Alluvium"},{"$f":"D425+$I$344","v":1551610},{"$f":"IF(BZ425>SpeedLimit,SpeedLimit,BZ425)","v":5.4},{"$f":"IF(CA425>SpeedLimit,SpeedLimit,CA425)","v":6.8},{"$f":"IF(CB425>SpeedLimit,SpeedLimit,CB425)","v":7.2},{"$f":"IF(CC425>SpeedLimit,SpeedLimit,CC425)","v":8.6999999999999993},{"$f":"IF(CD425>SpeedLimit,SpeedLimit,CD425)","v":9.6},{"$f":"IF(CE425>SpeedLimit,SpeedLimit,CE425)","v":13.8},{"$f":"IF(CF425>SpeedLimit,SpeedLimit,CF425)","v":17.3},{"$f":"IF(CG425>SpeedLimit,SpeedLimit,CG425)","v":23.2},{"$f":"IF(CH425>SpeedLimit,SpeedLimit,CH425)","v":30},{"$f":"IF(CI425>SpeedLimit,SpeedLimit,CI425)","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,5.4,6.8,7.2,8.6999999999999993,9.6,13.8,17.3,23.2,42.2,42.2]
[null,"Basalt",3300,1097250,{"$f":"D426+$I$344","v":1684610},5.4,5.4,7.2,7.2,9.6,12.9,17.2,23.4,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basalt",1684610,5.4,5.4,7.2,7.2,9.6,12.9,17.2,23.4,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4,5.4,7.2,7.2,9.6,12.9,17.2,23.4,42.2,42.2]
[null,"Clay - Dry",2500,831250,1418610,6.3,7.2,7.5,9.6,11.4,12.9,17.2,23.4,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clay - Dry",1418610,6.3,7.2,7.5,9.6,11.4,12.9,17.2,23.4,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3,7.2,7.5,9.6,11.4,12.9,17.2,23.4,42.2,42.2]
[null,"Granite - broken",2800,931000,1518360,5.4,6.9,7.2,9,9.6,12.9,17.2,23.4,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Granite - broken",1518360,5.4,6.9,7.2,9,9.6,12.9,17.2,23.4,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4,6.9,7.2,9,9.6,12.9,17.2,23.4,42.2,42.2]
[null,"Gravel",2550,847875,1435235,6.3,7.2,7.2,9.6,11.2,12.9,17.2,23.4,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravel",1435235,6.3,7.2,7.2,9.6,11.2,12.9,17.2,23.4,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3,7.2,7.2,9.6,11.2,12.9,17.2,23.4,42.2,42.2]
[null,"Limestone - broken",2600,864500,1451860,6,7.2,7.2,9.6,10.7,12.9,17.2,23.4,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limestone - broken",1451860,6,7.2,7.2,9.6,10.7,12.9,17.2,23.4,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,6,7.2,7.2,9.6,10.7,12.9,17.2,23.4,42.2,42.2]
[null,"Limestone - crushed",2600,864500,1451860,6,7.2,7.2,9.6,10.7,12.9,17.2,23.4,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limestone - crushed",1451860,6,7.2,7.2,9.6,10.7,12.9,17.2,23.4,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,6,7.2,7.2,9.6,10.7,12.9,17.2,23.4,42.2,42.2]
[null,"Sandstone",2550,847875,1435235,6.3,7.2,7.2,9.6,11.2,12.9,17.2,23.4,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sandstone",1435235,6.3,7.2,7.2,9.6,11.2,12.9,17.2,23.4,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3,7.2,7.2,9.6,11.2,12.9,17.2,23.4,42.2,42.2]
[null,"Shale",2100,698250,1285610,7.2,7.2,9.6,9.6,12.9,15,19.8,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shale",1285610,7.2,7.2,9.6,9.6,12.9,15,19.8,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2,7.2,9.6,9.6,12.9,15,19.8,31.5,42.2,42.2]
[null,"Stone - crushed",2700,897750,1485110,6.8,7.2,7.2,9.6,10,12.9,17.2,23.4,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stone - crushed",1485110,6.8,7.2,7.2,9.6,10,12.9,17.2,23.4,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8,7.2,7.2,9.6,10,12.9,17.2,23.4,42.2,42.2]
[null,"Tailings - Coarse (dry, loose sand)",2400,798000,1385360,6.6,7.2,8,9.6,11.8,12.9,17.2,26,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Coarse (dry, loose sand)",1385360,6.6,7.2,8,9.6,11.8,12.9,17.2,26,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6,7.2,8,9.6,11.8,12.9,17.2,26,42.2,42.2]
[null,"Tailings - Slimes (loose sand & clay)",2700,897750,1485110,6.8,7.2,7.2,9.6,10,12.9,17.2,23.4,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Slimes (loose sand & clay)",1485110,6.8,7.2,7.2,9.6,10,12.9,17.2,23.4,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8,7.2,7.2,9.6,10,12.9,17.2,23.4,42.2,42.2]
[null,"Topsoil",1600,532000,1119360,6.5,9.6,9.6,12.9,12.9,17.2,23.4,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil",1119360,6.5,9.6,9.6,12.9,12.9,17.2,23.4,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5,9.6,9.6,12.9,12.9,17.2,23.4,31.5,42.2,42.2]
[null,null,null,null,"Empty",13.8,17.3,17.3,23.2,23.3,30,30,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty",13.8,17.3,17.3,23.2,23.3,30,30,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,13.8,17.3,17.3,23.2,23.3,31.4,42.2,42.2,42.2,42.2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  "]
[]
[null,null,null,null,null,{"$f":"\"Uphill Speed (\"&SpeedUnits&\") - Rimpull vs. Total Resistance (%Grade + Rolling Resistance)\"","v":"Uphill Speed (mph) - Rimpull vs. Total Resistance (%Grade + Rolling Resistance)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lookup Tables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Tables"]
[null,"Weight of Materials",null,null,null,{"$f":"C340","v":"770G"},null,null,null,null,null,null,null,null,null,{"$f":"D340","v":"773G"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C340","v":"770G"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"D340","v":"773G"},null,null,null,null,null,null,null,null,null,null,{"$f":"BC443","v":"770G"},null,null,null,null,null,null,null,null,null,{"$f":"BO443","v":"773G"}]
[null,"Material",{"$f":"C93","v":"lb/yd3"},{"$f":"\"Truck \"&F443&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 770G Load (lb)"},{"$f":"\"Truck \"&P443&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 773G Load (lb)"},{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,18,16,14,12,10,8,6,4,2,null,18,16,14,12,10,8,6,4,2]
[null,{"$f":"BA94","v":"Alluvium"},2900,{"$f":"ROUND($C$348*C445,0)","v":83230},{"$f":"ROUND($D$348*C445,0)","v":116725},{"$f":"$D445+$C$344","v":162672},{"$f":"ROUND(IF(Metric,BC445*Mi2Km,BC445),1)","v":4},{"$f":"ROUND(IF(Metric,BD445*Mi2Km,BD445),1)","v":5},{"$f":"ROUND(IF(Metric,BE445*Mi2Km,BE445),1)","v":6.3},{"$f":"ROUND(IF(Metric,BF445*Mi2Km,BF445),1)","v":7.5},{"$f":"ROUND(IF(Metric,BG445*Mi2Km,BG445),1)","v":8.9},{"$f":"ROUND(IF(Metric,BH445*Mi2Km,BH445),1)","v":11.3},{"$f":"ROUND(IF(Metric,BI445*Mi2Km,BI445),1)","v":15.2},{"$f":"ROUND(IF(Metric,BJ445*Mi2Km,BJ445),1)","v":22.3},{"$f":"ROUND(IF(Metric,BK445*Mi2Km,BK445),1)","v":30},{"$f":"$E445+$D$344","v":226883},{"$f":"ROUND(IF(Metric,BO445*Mi2Km,BO445),1)","v":5.6},{"$f":"ROUND(IF(Metric,BP445*Mi2Km,BP445),1)","v":6.6},{"$f":"ROUND(IF(Metric,BQ445*Mi2Km,BQ445),1)","v":7.4},{"$f":"ROUND(IF(Metric,BR445*Mi2Km,BR445),1)","v":8.6999999999999993},{"$f":"ROUND(IF(Metric,BS445*Mi2Km,BS445),1)","v":10.4},{"$f":"ROUND(IF(Metric,BT445*Mi2Km,BT445),1)","v":13.2},{"$f":"ROUND(IF(Metric,BU445*Mi2Km,BU445),1)","v":17.5},{"$f":"ROUND(IF(Metric,BV445*Mi2Km,BV445),1)","v":25.7},{"$f":"ROUND(IF(Metric,BW445*Mi2Km,BW445),1)","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alluvium",{"$f":"$D445+$C$344","v":162672},{"$f":"IF(BZ445>SpeedLimit,SpeedLimit,BZ445)","v":4},{"$f":"IF(CA445>SpeedLimit,SpeedLimit,CA445)","v":5},{"$f":"IF(CB445>SpeedLimit,SpeedLimit,CB445)","v":6.3},{"$f":"IF(CC445>SpeedLimit,SpeedLimit,CC445)","v":7.5},{"$f":"IF(CD445>SpeedLimit,SpeedLimit,CD445)","v":8.9},{"$f":"IF(CE445>SpeedLimit,SpeedLimit,CE445)","v":11.3},{"$f":"IF(CF445>SpeedLimit,SpeedLimit,CF445)","v":15.2},{"$f":"IF(CG445>SpeedLimit,SpeedLimit,CG445)","v":22.3},{"$f":"IF(CH445>SpeedLimit,SpeedLimit,CH445)","v":30},null,null,{"$f":"$E445+$D$344","v":226883},{"$f":"IF(CJ445>SpeedLimit,SpeedLimit,CJ445)","v":5.6},{"$f":"IF(CK445>SpeedLimit,SpeedLimit,CK445)","v":6.6},{"$f":"IF(CL445>SpeedLimit,SpeedLimit,CL445)","v":7.4},{"$f":"IF(CM445>SpeedLimit,SpeedLimit,CM445)","v":8.6999999999999993},{"$f":"IF(CN445>SpeedLimit,SpeedLimit,CN445)","v":10.4},{"$f":"IF(CO445>SpeedLimit,SpeedLimit,CO445)","v":13.2},{"$f":"IF(CP445>SpeedLimit,SpeedLimit,CP445)","v":17.5},{"$f":"IF(CQ445>SpeedLimit,SpeedLimit,CQ445)","v":25.7},{"$f":"IF(CR445>SpeedLimit,SpeedLimit,CR445)","v":30},null,null,4,5,6.3,7.5,8.9,11.3,15.2,22.3,42.5,null,5.6,6.6,7.4,8.6999999999999993,10.4,13.2,17.5,25.7,40]
[null,"Basalt",3300,94710,132825,{"$f":"$D446+$C$344","v":174152},4,4.4000000000000004,5.9,6.8,8.5,10.6,14.6,21.6,30,{"$f":"$E446+$D$344","v":242983},5.3,6,7,8,9.8000000000000007,12.2,16.2,24.3,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basalt",174152,4,4.4000000000000004,5.9,6.8,8.5,10.6,14.6,21.6,30,null,null,242983,5.3,6,7,8,9.8000000000000007,12.2,16.2,24.3,30,null,null,4,4.4000000000000004,5.9,6.8,8.5,10.6,14.6,21.6,41.8,null,5.3,6,7,8,9.8000000000000007,12.2,16.2,24.3,39.200000000000003]
[null,"Clay - Dry",2500,71750,100625,151192,4.8,6,6.8,8.4,9.5,12.1,16.399999999999999,24.8,30,{"$f":"$E447+$D$344","v":210783},6.2,7.1,8,9.5,10.9,14,18.7,28,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clay - Dry",151192,4.8,6,6.8,8.4,9.5,12.1,16.399999999999999,24.8,30,null,null,210783,6.2,7.1,8,9.5,10.9,14,18.7,28,30,null,null,4.8,6,6.8,8.4,9.5,12.1,16.399999999999999,24.8,44,null,6.2,7.1,8,9.5,10.9,14,18.7,28,40.6]
[null,"Granite - broken",2800,80360,112700,159802,4.2,5.3,6.5,12.8,14,11.6,15.5,22.5,30,222858,5.9,6.8,7.7,8.9,10.5,13.3,17.899999999999999,26.6,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Granite - broken",159802,4.2,5.3,6.5,12.8,14,11.6,15.5,22.5,30,null,null,222858,5.9,6.8,7.7,8.9,10.5,13.3,17.899999999999999,26.6,30,null,null,4.2,5.3,6.5,12.8,14,11.6,15.5,22.5,43.8,null,5.9,6.8,7.7,8.9,10.5,13.3,17.899999999999999,26.6,40.200000000000003]
[null,"Gravel",2550,73185,102638,152627,4.5,6,6.8,8.3000000000000007,9.5,12,16.2,23.4,30,212796,6.2,7.1,7.9,9.4,10.8,13.9,18.5,27.4,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravel",152627,4.5,6,6.8,8.3000000000000007,9.5,12,16.2,23.4,30,null,null,212796,6.2,7.1,7.9,9.4,10.8,13.9,18.5,27.4,30,null,null,4.5,6,6.8,8.3000000000000007,9.5,12,16.2,23.4,43.8,null,6.2,7.1,7.9,9.4,10.8,13.9,18.5,27.4,40.200000000000003]
[null,"Limestone - broken",2600,74620,104650,154062,4.3,5.8,6.7,8.1999999999999993,9.3000000000000007,12,16,24.5,30,214808,6,7,7.9,9.1999999999999993,10.8,13.7,18.3,27.4,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - broken",154062,4.3,5.8,6.7,8.1999999999999993,9.3000000000000007,12,16,24.5,30,null,null,214808,6,7,7.9,9.1999999999999993,10.8,13.7,18.3,27.4,30,null,null,4.3,5.8,6.7,8.1999999999999993,9.3000000000000007,12,16,24.5,43.4,null,6,7,7.9,9.1999999999999993,10.8,13.7,18.3,27.4,40.1]
[null,"Limestone - crushed",2600,74620,104650,154062,4.3,5.8,6.7,8.1999999999999993,9.3000000000000007,12,16,24.5,30,214808,6,7,7.9,9.1999999999999993,10.8,13.7,18.3,27.4,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - crushed",154062,4.3,5.8,6.7,8.1999999999999993,9.3000000000000007,12,16,24.5,30,null,null,214808,6,7,7.9,9.1999999999999993,10.8,13.7,18.3,27.4,30,null,null,4.3,5.8,6.7,8.1999999999999993,9.3000000000000007,12,16,24.5,43.4,null,6,7,7.9,9.1999999999999993,10.8,13.7,18.3,27.4,40.1]
[null,"Sandstone",2550,73185,102638,152627,4.5,6,6.8,8.3000000000000007,9.5,12,16.2,23.4,30,212796,6.2,7.1,7.9,9.4,10.8,13.9,18.5,27.4,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sandstone",152627,4.5,6,6.8,8.3000000000000007,9.5,12,16.2,23.4,30,null,null,212796,6.2,7.1,7.9,9.4,10.8,13.9,18.5,27.4,30,null,null,4.5,6,6.8,8.3000000000000007,9.5,12,16.2,23.4,43.8,null,6.2,7.1,7.9,9.4,10.8,13.9,18.5,27.4,40.200000000000003]
[null,"Shale",2100,60270,84525,139712,5.3,6.5,7.5,8.6999999999999993,10.5,12.5,16.8,27,30,194683,6.8,7.6,8.8000000000000007,10.199999999999999,12,15.2,19.899999999999999,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shale",139712,5.3,6.5,7.5,8.6999999999999993,10.5,12.5,16.8,27,30,null,null,194683,6.8,7.6,8.8000000000000007,10.199999999999999,12,15.2,19.899999999999999,30,30,null,null,5.3,6.5,7.5,8.6999999999999993,10.5,12.5,16.8,27,44.5,null,6.8,7.6,8.8000000000000007,10.199999999999999,12,15.2,19.899999999999999,30.8,40.799999999999997]
[null,"Stone - crushed",2700,77490,108675,156932,4.3,5.5,6.6,8,9.1999999999999993,11.8,15.8,23.1,30,218833,6,7.8,7.8,9,10.6,13.6,18,26.7,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stone - crushed",156932,4.3,5.5,6.6,8,9.1999999999999993,11.8,15.8,23.1,30,null,null,218833,6,7.8,7.8,9,10.6,13.6,18,26.7,30,null,null,4.3,5.5,6.6,8,9.1999999999999993,11.8,15.8,23.1,43.4,null,6,7.8,7.8,9,10.6,13.6,18,26.7,40.1]
[null,"Tailings - Coarse (dry, loose sand)",2400,68880,96600,148322,4.9000000000000004,6.2,7.1,8.5,10,12.3,16.5,25.7,30,206758,6.4,7.3,8.1,9.6999999999999993,11.5,14.2,18.899999999999999,28.6,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Coarse (dry, loose sand)",148322,4.9000000000000004,6.2,7.1,8.5,10,12.3,16.5,25.7,30,null,null,206758,6.4,7.3,8.1,9.6999999999999993,11.5,14.2,18.899999999999999,28.6,30,null,null,4.9000000000000004,6.2,7.1,8.5,10,12.3,16.5,25.7,44,null,6.4,7.3,8.1,9.6999999999999993,11.5,14.2,18.899999999999999,28.6,40.6]
[null,"Tailings - Slimes (loose sand & clay)",2700,77490,108675,156932,4.3,5.5,6.6,8,9.1999999999999993,11.8,15.8,23.1,30,218833,6,7.8,7.8,9,10.6,13.6,18,26.7,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Slimes (loose sand & clay)",156932,4.3,5.5,6.6,8,9.1999999999999993,11.8,15.8,23.1,30,null,null,218833,6,7.8,7.8,9,10.6,13.6,18,26.7,30,null,null,4.3,5.5,6.6,8,9.1999999999999993,11.8,15.8,23.1,43.4,null,6,7.8,7.8,9,10.6,13.6,18,26.7,40.1]
[null,"Topsoil",1600,45920,64400,125362,6.5,7.5,8.5,9.8000000000000007,11.8,15,20.2,29.5,30,174558,7.5,8.1999999999999993,9.5,10.8,13.3,16.7,22.3,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil",125362,6.5,7.5,8.5,9.8000000000000007,11.8,15,20.2,29.5,30,null,null,174558,7.5,8.1999999999999993,9.5,10.8,13.3,16.7,22.3,30,30,null,null,6.5,7.5,8.5,9.8000000000000007,11.8,15,20.2,29.5,45.5,null,7.5,8.1999999999999993,9.5,10.8,13.3,16.7,22.3,33.4,40.799999999999997]
[null,null,null,null,null,"Empty",11.4,12.5,15,17,21.2,26,30,30,30,"Empty",13.1,14.5,16.7,19.2,23,29.4,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty",11.4,12.5,15,17,21.2,26,30,30,30,null,null,"Empty",13.1,14.5,16.7,19.2,23,29.4,30,30,30,null,null,11.4,12.5,15,17,21.2,26,34.700000000000003,44.4,45.8,null,13.1,14.5,16.7,19.2,23,29.4,36.799999999999997,40.799999999999997,41.5]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  "]
[]
[null,null,null,null,null,{"$f":"\"Uphill Speed (\"&SpeedUnits&\") - Rimpull vs. Total Resistance (%Grade + Rolling Resistance)\"","v":"Uphill Speed (mph) - Rimpull vs. Total Resistance (%Grade + Rolling Resistance)"}]
[null,"Weight of Materials",null,null,null,{"$f":"E340","v":"777G"},null,null,null,null,null,null,null,null,null,{"$f":"F340","v":"785D"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E340","v":"777G"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"F340","v":"785D"},null,null,null,null,null,null,null,null,null,null,{"$f":"BC463","v":"777G"},null,null,null,null,null,null,null,null,null,{"$f":"BO463","v":"785D"}]
[null,"Material",{"$f":"C93","v":"lb/yd3"},{"$f":"\"Truck \"&F463&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 777G Load (lb)"},{"$f":"\"Truck \"&P463&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 785D Load (lb)"},{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,18,16,14,12,10,8,6,4,2,null,18,16,14,12,10,8,6,4,2]
[null,{"$f":"BA94","v":"Alluvium"},2900,{"$f":"ROUND($E$348*C465,0)","v":193140},{"$f":"ROUND($F$348*C465,0)","v":259550},{"$f":"D465+$E$344","v":356295},{"$f":"ROUND(IF(Metric,BC465*Mi2Km,BC465),1)","v":4.2},{"$f":"ROUND(IF(Metric,BD465*Mi2Km,BD465),1)","v":5.4},{"$f":"ROUND(IF(Metric,BE465*Mi2Km,BE465),1)","v":6},{"$f":"ROUND(IF(Metric,BF465*Mi2Km,BF465),1)","v":7.2},{"$f":"ROUND(IF(Metric,BG465*Mi2Km,BG465),1)","v":8.3000000000000007},{"$f":"ROUND(IF(Metric,BH465*Mi2Km,BH465),1)","v":10.5},{"$f":"ROUND(IF(Metric,BI465*Mi2Km,BI465),1)","v":14.2},{"$f":"ROUND(IF(Metric,BJ465*Mi2Km,BJ465),1)","v":20.5},{"$f":"ROUND(IF(Metric,BK465*Mi2Km,BK465),1)","v":30},{"$f":"E465+$F$344","v":508963},{"$f":"ROUND(IF(Metric,BO465*Mi2Km,BO465),1)","v":4},{"$f":"ROUND(IF(Metric,BP465*Mi2Km,BP465),1)","v":4.4000000000000004},{"$f":"ROUND(IF(Metric,BQ465*Mi2Km,BQ465),1)","v":6.4},{"$f":"ROUND(IF(Metric,BR465*Mi2Km,BR465),1)","v":7.1},{"$f":"ROUND(IF(Metric,BS465*Mi2Km,BS465),1)","v":8.8000000000000007},{"$f":"ROUND(IF(Metric,BT465*Mi2Km,BT465),1)","v":11},{"$f":"ROUND(IF(Metric,BU465*Mi2Km,BU465),1)","v":14.6},{"$f":"ROUND(IF(Metric,BV465*Mi2Km,BV465),1)","v":21.8},{"$f":"ROUND(IF(Metric,BW465*Mi2Km,BW465),1)","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alluvium",{"$f":"D465+$E$344","v":356295},{"$f":"IF(BZ465>SpeedLimit,SpeedLimit,BZ465)","v":4.2},{"$f":"IF(CA465>SpeedLimit,SpeedLimit,CA465)","v":5.4},{"$f":"IF(CB465>SpeedLimit,SpeedLimit,CB465)","v":6},{"$f":"IF(CC465>SpeedLimit,SpeedLimit,CC465)","v":7.2},{"$f":"IF(CD465>SpeedLimit,SpeedLimit,CD465)","v":8.3000000000000007},{"$f":"IF(CE465>SpeedLimit,SpeedLimit,CE465)","v":10.5},{"$f":"IF(CF465>SpeedLimit,SpeedLimit,CF465)","v":14.2},{"$f":"IF(CG465>SpeedLimit,SpeedLimit,CG465)","v":20.5},{"$f":"IF(CH465>SpeedLimit,SpeedLimit,CH465)","v":30},null,null,{"$f":"E465+$F$344","v":508963},{"$f":"IF(CJ465>SpeedLimit,SpeedLimit,CJ465)","v":4},{"$f":"IF(CK465>SpeedLimit,SpeedLimit,CK465)","v":4.4000000000000004},{"$f":"IF(CL465>SpeedLimit,SpeedLimit,CL465)","v":6.4},{"$f":"IF(CM465>SpeedLimit,SpeedLimit,CM465)","v":7.1},{"$f":"IF(CN465>SpeedLimit,SpeedLimit,CN465)","v":8.8000000000000007},{"$f":"IF(CO465>SpeedLimit,SpeedLimit,CO465)","v":11},{"$f":"IF(CP465>SpeedLimit,SpeedLimit,CP465)","v":14.6},{"$f":"IF(CQ465>SpeedLimit,SpeedLimit,CQ465)","v":21.8},{"$f":"IF(CR465>SpeedLimit,SpeedLimit,CR465)","v":30},null,null,4.2,5.4,6,7.2,8.3000000000000007,10.5,14.2,20.5,38,null,4,4.4000000000000004,6.4,7.1,8.8000000000000007,11,14.6,21.8,33.6]
[null,"Basalt",3300,219780,295350,{"$f":"D466+$E$344","v":382935},3.8,4.9000000000000004,5.7,6.6,7.9,10,13.2,19.600000000000001,30,544763,3.6,4.2,5.8,6.8,8.1999999999999993,9.6,13,20.6,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basalt",382935,3.8,4.9000000000000004,5.7,6.6,7.9,10,13.2,19.600000000000001,30,null,null,544763,3.6,4.2,5.8,6.8,8.1999999999999993,9.6,13,20.6,30,null,null,3.8,4.9000000000000004,5.7,6.6,7.9,10,13.2,19.600000000000001,37.6,null,3.6,4.2,5.8,6.8,8.1999999999999993,9.6,13,20.6,33.200000000000003]
[null,"Clay - Dry",2500,166500,223750,329655,5,5.8,6.5,7.7,9,11,14.8,23.3,30,473163,4.3,6,6.8,7.7,9.4,11.8,15.9,23.3,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clay - Dry",329655,5,5.8,6.5,7.7,9,11,14.8,23.3,30,null,null,473163,4.3,6,6.8,7.7,9.4,11.8,15.9,23.3,30,null,null,5,5.8,6.5,7.7,9,11,14.8,23.3,38.799999999999997,null,4.3,6,6.8,7.7,9.4,11.8,15.9,23.3,34]
[null,"Granite - broken",2800,186480,250600,349635,4.2,5.4,6,7.4,8.3000000000000007,10.6,14.3,21.5,30,500013,4,4.5,6.5,7.2,9,11.2,14.8,22.4,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Granite - broken",349635,4.2,5.4,6,7.4,8.3000000000000007,10.6,14.3,21.5,30,null,null,500013,4,4.5,6.5,7.2,9,11.2,14.8,22.4,30,null,null,4.2,5.4,6,7.4,8.3000000000000007,10.6,14.3,21.5,38,null,4,4.5,6.5,7.2,9,11.2,14.8,22.4,33.799999999999997]
[null,"Gravel",2550,169830,228225,332985,5,5.6,6.4,7.6,9,11,14.9,23,30,477638,4.2,5.8,6.7,7.7,9.4,11.8,15.8,23.1,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravel",332985,5,5.6,6.4,7.6,9,11,14.9,23,30,null,null,477638,4.2,5.8,6.7,7.7,9.4,11.8,15.8,23.1,30,null,null,5,5.6,6.4,7.6,9,11,14.9,23,38.5,null,4.2,5.8,6.7,7.7,9.4,11.8,15.8,23.1,33.9]
[null,"Limestone - broken",2600,173160,232700,336315,4.9000000000000004,5.6,6.3,7.6,8.9,11,14.6,22.9,30,482113,4.2,5.7,6.7,7.4,9.1999999999999993,11.6,15.6,23,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - broken",336315,4.9000000000000004,5.6,6.3,7.6,8.9,11,14.6,22.9,30,null,null,482113,4.2,5.7,6.7,7.4,9.1999999999999993,11.6,15.6,23,30,null,null,4.9000000000000004,5.6,6.3,7.6,8.9,11,14.6,22.9,38.799999999999997,null,4.2,5.7,6.7,7.4,9.1999999999999993,11.6,15.6,23,33.9]
[null,"Limestone - crushed",2600,173160,232700,336315,4.9000000000000004,5.6,6.3,7.6,8.9,11,14.6,22.9,30,482113,4.2,5.7,6.7,7.4,9.1999999999999993,11.6,15.6,23,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - crushed",336315,4.9000000000000004,5.6,6.3,7.6,8.9,11,14.6,22.9,30,null,null,482113,4.2,5.7,6.7,7.4,9.1999999999999993,11.6,15.6,23,30,null,null,4.9000000000000004,5.6,6.3,7.6,8.9,11,14.6,22.9,38.799999999999997,null,4.2,5.7,6.7,7.4,9.1999999999999993,11.6,15.6,23,33.9]
[null,"Sandstone",2550,169830,228225,332985,5,5.6,6.4,7.6,9,11,14.9,23,30,477638,4.2,5.8,6.7,7.7,9.4,11.8,15.8,23.1,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sandstone",332985,5,5.6,6.4,7.6,9,11,14.9,23,30,null,null,477638,4.2,5.8,6.7,7.7,9.4,11.8,15.8,23.1,30,null,null,5,5.6,6.4,7.6,9,11,14.9,23,38.5,null,4.2,5.8,6.7,7.7,9.4,11.8,15.8,23.1,33.9]
[null,"Shale",2100,139860,187950,303015,5.5,6,7.3,8.1999999999999993,10,12.5,16.399999999999999,25.1,30,437363,5.3,6.5,7.2,8.6,9.6,12.7,16.899999999999999,23.6,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shale",303015,5.5,6,7.3,8.1999999999999993,10,12.5,16.399999999999999,25.1,30,null,null,437363,5.3,6.5,7.2,8.6,9.6,12.7,16.899999999999999,23.6,30,null,null,5.5,6,7.3,8.1999999999999993,10,12.5,16.399999999999999,25.1,39.200000000000003,null,5.3,6.5,7.2,8.6,9.6,12.7,16.899999999999999,23.6,34]
[null,"Stone - crushed",2700,179820,241650,342975,4.5999999999999996,5.5,6.1,7.5,8.6,10.8,14.6,22.2,30,491063,4.0999999999999996,5.4,6.6,7.2,9,11.4,15.2,22.5,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stone - crushed",342975,4.5999999999999996,5.5,6.1,7.5,8.6,10.8,14.6,22.2,30,null,null,491063,4.0999999999999996,5.4,6.6,7.2,9,11.4,15.2,22.5,30,null,null,4.5999999999999996,5.5,6.1,7.5,8.6,10.8,14.6,22.2,38.5,null,4.0999999999999996,5.4,6.6,7.2,9,11.4,15.2,22.5,33.700000000000003]
[null,"Tailings - Coarse (dry, loose sand)",2400,159840,214800,322995,5.2,5.8,6.8,7.8,9.1999999999999993,10.199999999999999,15.1,23.9,30,464213,4.2,6.1,6.9,8,9.5,12.1,16.100000000000001,23.4,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Coarse (dry, loose sand)",322995,5.2,5.8,6.8,7.8,9.1999999999999993,10.199999999999999,15.1,23.9,30,null,null,464213,4.2,6.1,6.9,8,9.5,12.1,16.100000000000001,23.4,30,null,null,5.2,5.8,6.8,7.8,9.1999999999999993,10.199999999999999,15.1,23.9,38.9,null,4.2,6.1,6.9,8,9.5,12.1,16.100000000000001,23.4,34]
[null,"Tailings - Slimes (loose sand & clay)",2700,179820,241650,342975,4.5999999999999996,5.5,6.1,7.5,8.6,10.8,14.6,22.2,30,491063,4.0999999999999996,5.4,6.6,7.2,9,11.4,15.2,22.5,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Slimes (loose sand & clay)",342975,4.5999999999999996,5.5,6.1,7.5,8.6,10.8,14.6,22.2,30,null,null,491063,4.0999999999999996,5.4,6.6,7.2,9,11.4,15.2,22.5,30,null,null,4.5999999999999996,5.5,6.1,7.5,8.6,10.8,14.6,22.2,38.5,null,4.0999999999999996,5.4,6.6,7.2,9,11.4,15.2,22.5,33.700000000000003]
[null,"Topsoil",1600,106560,143200,269715,6,7,8,9.3000000000000007,10.8,13.8,18.600000000000001,27.4,30,392613,6.5,7.1,8.1999999999999993,9.1999999999999993,11.4,13.2,17.600000000000001,28.5,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil",269715,6,7,8,9.3000000000000007,10.8,13.8,18.600000000000001,27.4,30,null,null,392613,6.5,7.1,8.1999999999999993,9.1999999999999993,11.4,13.2,17.600000000000001,28.5,30,null,null,6,7,8,9.3000000000000007,10.8,13.8,18.600000000000001,27.4,40,null,6.5,7.1,8.1999999999999993,9.1999999999999993,11.4,13.2,17.600000000000001,28.5,34.6]
[null,null,null,null,null,"Empty",10.8,12.5,14.2,16.600000000000001,19.600000000000001,25,30,30,30,"Empty",9.6,11,13.5,14.8,17.3,22.2,29.4,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty",10.8,12.5,14.2,16.600000000000001,19.600000000000001,25,30,30,30,null,null,"Empty",9.6,11,13.5,14.8,17.3,22.2,29.4,30,30,null,null,10.8,12.5,14.2,16.600000000000001,19.600000000000001,25,33,39,41.6,null,9.6,11,13.5,14.8,17.3,22.2,29.4,33.200000000000003,35]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  "]
[]
[null,null,null,null,null,{"$f":"\"Uphill Speed (\"&SpeedUnits&\") - Rimpull vs. Total Resistance (%Grade + Rolling Resistance)\"","v":"Uphill Speed (mph) - Rimpull vs. Total Resistance (%Grade + Rolling Resistance)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lookup Tables"]
[null,"Weight of Materials",null,null,null,{"$f":"G340","v":"789D"},null,null,null,null,null,null,null,null,null,{"$f":"H340","v":"793F"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G340","v":"789D"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"H340","v":"793F"},null,null,null,null,null,null,null,null,null,null,{"$f":"BC483","v":"789D"},null,null,null,null,null,null,null,null,null,{"$f":"BO483","v":"793F"}]
[null,"Material",{"$f":"C93","v":"lb/yd3"},{"$f":"\"Truck \"&F483&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 789D Load (lb)"},{"$f":"\"Truck \"&P483&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 793F Load (lb)"},{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,18,16,14,12,10,8,6,4,2,null,18,16,14,12,10,8,6,4,2]
[null,{"$f":"BA94","v":"Alluvium"},2900,{"$f":"ROUND($G$348*C485,0)","v":358150},{"$f":"ROUND($H$348*C485,0)","v":584350},{"$f":"$D485+$G$344","v":660406},{"$f":"ROUND(IF(Metric,BC485*Mi2Km,BC485),1)","v":5},{"$f":"ROUND(IF(Metric,BD485*Mi2Km,BD485),1)","v":6.4},{"$f":"ROUND(IF(Metric,BE485*Mi2Km,BE485),1)","v":7},{"$f":"ROUND(IF(Metric,BF485*Mi2Km,BF485),1)","v":8.6},{"$f":"ROUND(IF(Metric,BG485*Mi2Km,BG485),1)","v":9.8000000000000007},{"$f":"ROUND(IF(Metric,BH485*Mi2Km,BH485),1)","v":12.7},{"$f":"ROUND(IF(Metric,BI485*Mi2Km,BI485),1)","v":16.8},{"$f":"ROUND(IF(Metric,BJ485*Mi2Km,BJ485),1)","v":24.2},{"$f":"ROUND(IF(Metric,BK485*Mi2Km,BK485),1)","v":30},{"$f":"$E485+$H$344","v":926333},{"$f":"ROUND(IF(Metric,BO485*Mi2Km,BO485),1)","v":3.3},{"$f":"ROUND(IF(Metric,BP485*Mi2Km,BP485),1)","v":4},{"$f":"ROUND(IF(Metric,BQ485*Mi2Km,BQ485),1)","v":6.5},{"$f":"ROUND(IF(Metric,BR485*Mi2Km,BR485),1)","v":7.2},{"$f":"ROUND(IF(Metric,BS485*Mi2Km,BS485),1)","v":9},{"$f":"ROUND(IF(Metric,BT485*Mi2Km,BT485),1)","v":11},{"$f":"ROUND(IF(Metric,BU485*Mi2Km,BU485),1)","v":14.4},{"$f":"ROUND(IF(Metric,BV485*Mi2Km,BV485),1)","v":22.6},{"$f":"ROUND(IF(Metric,BW485*Mi2Km,BW485),1)","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alluvium",{"$f":"$D485+$G$344","v":660406},{"$f":"IF(BZ485>SpeedLimit,SpeedLimit,BZ485)","v":5},{"$f":"IF(CA485>SpeedLimit,SpeedLimit,CA485)","v":6.4},{"$f":"IF(CB485>SpeedLimit,SpeedLimit,CB485)","v":7},{"$f":"IF(CC485>SpeedLimit,SpeedLimit,CC485)","v":8.6},{"$f":"IF(CD485>SpeedLimit,SpeedLimit,CD485)","v":9.8000000000000007},{"$f":"IF(CE485>SpeedLimit,SpeedLimit,CE485)","v":12.7},{"$f":"IF(CF485>SpeedLimit,SpeedLimit,CF485)","v":16.8},{"$f":"IF(CG485>SpeedLimit,SpeedLimit,CG485)","v":24.2},{"$f":"IF(CH485>SpeedLimit,SpeedLimit,CH485)","v":30},null,null,{"$f":"$E485+$H$344","v":926333},{"$f":"IF(CJ485>SpeedLimit,SpeedLimit,CJ485)","v":3.3},{"$f":"IF(CK485>SpeedLimit,SpeedLimit,CK485)","v":4},{"$f":"IF(CL485>SpeedLimit,SpeedLimit,CL485)","v":6.5},{"$f":"IF(CM485>SpeedLimit,SpeedLimit,CM485)","v":7.2},{"$f":"IF(CN485>SpeedLimit,SpeedLimit,CN485)","v":9},{"$f":"IF(CO485>SpeedLimit,SpeedLimit,CO485)","v":11},{"$f":"IF(CP485>SpeedLimit,SpeedLimit,CP485)","v":14.4},{"$f":"IF(CQ485>SpeedLimit,SpeedLimit,CQ485)","v":22.6},{"$f":"IF(CR485>SpeedLimit,SpeedLimit,CR485)","v":30},null,null,5,6.4,7,8.6,9.8000000000000007,12.7,16.8,24.2,34.700000000000003,null,3.3,4,6.5,7.2,9,11,14.4,22.6,34.799999999999997]
[null,"Basalt",3300,407550,664950,709806,4.5999999999999996,5.8,6.7,7.3,9.4,11.8,15.7,23.6,30,1006933,2.8,3.5,5.8,7,8.1999999999999993,9.8000000000000007,13.3,20,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basalt",709806,4.5999999999999996,5.8,6.7,7.3,9.4,11.8,15.7,23.6,30,null,null,1006933,2.8,3.5,5.8,7,8.1999999999999993,9.8000000000000007,13.3,20,30,null,null,4.5999999999999996,5.8,6.7,7.3,9.4,11.8,15.7,23.6,34.299999999999997,null,2.8,3.5,5.8,7,8.1999999999999993,9.8000000000000007,13.3,20,34.1]
[null,"Clay - Dry",2500,308750,503750,611006,6.2,7,7.3,9.3000000000000007,10.5,13.2,17.7,28,30,845733,3.9,6.1,7.1,8,9.6999999999999993,12.3,16.5,24,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clay - Dry",611006,6.2,7,7.3,9.3000000000000007,10.5,13.2,17.7,28,30,null,null,845733,3.9,6.1,7.1,8,9.6999999999999993,12.3,16.5,24,30,null,null,6.2,7,7.3,9.3000000000000007,10.5,13.2,17.7,28,34.9,null,3.9,6.1,7.1,8,9.6999999999999993,12.3,16.5,24,35.299999999999997]
[null,"Granite - broken",2800,345800,564200,648056,5.4,6.6,7.2,8.6999999999999993,9.8000000000000007,12.8,17,24.3,30,906183,3.2,4,6.6,7.2,9.3000000000000007,11.3,15,22.7,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Granite - broken",648056,5.4,6.6,7.2,8.6999999999999993,9.8000000000000007,12.8,17,24.3,30,null,null,906183,3.2,4,6.6,7.2,9.3000000000000007,11.3,15,22.7,30,null,null,5.4,6.6,7.2,8.6999999999999993,9.8000000000000007,12.8,17,24.3,34.700000000000003,null,3.2,4,6.6,7.2,9.3000000000000007,11.3,15,22.7,34.9]
[null,"Gravel",2550,314925,513825,617181,6.1,6.9,7.2,9.1,10.4,13.2,17.600000000000001,27.7,30,855808,4.8,6,7,7.9,9.6999999999999993,12.3,16.399999999999999,24,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravel",617181,6.1,6.9,7.2,9.1,10.4,13.2,17.600000000000001,27.7,30,null,null,855808,4.8,6,7,7.9,9.6999999999999993,12.3,16.399999999999999,24,30,null,null,6.1,6.9,7.2,9.1,10.4,13.2,17.600000000000001,27.7,34.799999999999997,null,4.8,6,7,7.9,9.6999999999999993,12.3,16.399999999999999,24,35.200000000000003]
[null,"Limestone - broken",2600,321100,523900,623356,5.9,6.8,7.2,9,10.1,13.1,17.399999999999999,26.9,30,865883,4.5999999999999996,5.8,7,7.8,9.6,12.2,16,23.9,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - broken",623356,5.9,6.8,7.2,9,10.1,13.1,17.399999999999999,26.9,30,null,null,865883,4.5999999999999996,5.8,7,7.8,9.6,12.2,16,23.9,30,null,null,5.9,6.8,7.2,9,10.1,13.1,17.399999999999999,26.9,34.799999999999997,null,4.5999999999999996,5.8,7,7.8,9.6,12.2,16,23.9,35]
[null,"Limestone - crushed",2600,321100,523900,623356,5.9,6.8,7.2,9,10.1,13.1,17.399999999999999,26.9,30,865883,4.5999999999999996,5.8,7,7.8,9.6,12.2,16,23.9,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - crushed",623356,5.9,6.8,7.2,9,10.1,13.1,17.399999999999999,26.9,30,null,null,865883,4.5999999999999996,5.8,7,7.8,9.6,12.2,16,23.9,30,null,null,5.9,6.8,7.2,9,10.1,13.1,17.399999999999999,26.9,34.799999999999997,null,4.5999999999999996,5.8,7,7.8,9.6,12.2,16,23.9,35]
[null,"Sandstone",2550,314925,513825,617181,6.1,6.9,7.2,9.1,10.4,13.2,17.600000000000001,27.7,30,855808,4.8,6,7,7.9,9.6999999999999993,12.3,16.399999999999999,24,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sandstone",617181,6.1,6.9,7.2,9.1,10.4,13.2,17.600000000000001,27.7,30,null,null,855808,4.8,6,7,7.9,9.6999999999999993,12.3,16.399999999999999,24,30,null,null,6.1,6.9,7.2,9.1,10.4,13.2,17.600000000000001,27.7,34.799999999999997,null,4.8,6,7,7.9,9.6999999999999993,12.3,16.399999999999999,24,35.200000000000003]
[null,"Shale",2100,259350,423150,561606,6.7,7.2,8.6,9.6,11.8,14.4,19.5,30,30,765133,5.9,6.9,7.6,9.1999999999999993,10.4,13.3,17.899999999999999,25.9,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shale",561606,6.7,7.2,8.6,9.6,11.8,14.4,19.5,30,30,null,null,765133,5.9,6.9,7.6,9.1999999999999993,10.4,13.3,17.899999999999999,25.9,30,null,null,6.7,7.2,8.6,9.6,11.8,14.4,19.5,30.6,35,null,5.9,6.9,7.6,9.1999999999999993,10.4,13.3,17.899999999999999,25.9,35.6]
[null,"Stone - crushed",2700,333450,544050,635706,5.6,6.7,7.2,8.8000000000000007,9.8000000000000007,12.8,17.3,25.1,30,886033,3.5,5.6,6.8,7.4,9.4,11.6,15.4,23.4,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stone - crushed",635706,5.6,6.7,7.2,8.8000000000000007,9.8000000000000007,12.8,17.3,25.1,30,null,null,886033,3.5,5.6,6.8,7.4,9.4,11.6,15.4,23.4,30,null,null,5.6,6.7,7.2,8.8000000000000007,9.8000000000000007,12.8,17.3,25.1,34.700000000000003,null,3.5,5.6,6.8,7.4,9.4,11.6,15.4,23.4,35]
[null,"Tailings - Coarse (dry, loose sand)",2400,296400,483600,598656,6.4,6,7.9,9,11.1,13.2,17.8,28.6,30,825583,3.9,6.3,7.2,8.4,9.8000000000000007,12.7,17,24.4,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Coarse (dry, loose sand)",598656,6.4,6,7.9,9,11.1,13.2,17.8,28.6,30,null,null,825583,3.9,6.3,7.2,8.4,9.8000000000000007,12.7,17,24.4,30,null,null,6.4,6,7.9,9,11.1,13.2,17.8,28.6,35.9,null,3.9,6.3,7.2,8.4,9.8000000000000007,12.7,17,24.4,35.200000000000003]
[null,"Tailings - Slimes (loose sand & clay)",2700,333450,544050,635706,5.6,6.7,7.2,8.8000000000000007,9.8000000000000007,12.8,17.3,25.1,30,886033,3.5,5.6,6.8,7.4,9.4,11.6,15.4,23.4,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Slimes (loose sand & clay)",635706,5.6,6.7,7.2,8.8000000000000007,9.8000000000000007,12.8,17.3,25.1,30,null,null,886033,3.5,5.6,6.8,7.4,9.4,11.6,15.4,23.4,30,null,null,5.6,6.7,7.2,8.8000000000000007,9.8000000000000007,12.8,17.3,25.1,34.700000000000003,null,3.5,5.6,6.8,7.4,9.4,11.6,15.4,23.4,35]
[null,"Topsoil",1600,197600,322400,499856,7.2,8.4,9.4,11.1,13,16.7,22.2,30,30,664383,7,7.4,9.1,9.8000000000000007,12.6,15.4,20.8,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil",499856,7.2,8.4,9.4,11.1,13,16.7,22.2,30,30,null,null,664383,7,7.4,9.1,9.8000000000000007,12.6,15.4,20.8,30,30,null,null,7.2,8.4,9.4,11.1,13,16.7,22.2,32.5,35.1,null,7,7.4,9.1,9.8000000000000007,12.6,15.4,20.8,30.6,36]
[null,null,null,null,null,"Empty",12,13,15.4,17.8,21.6,27,30,30,30,"Empty",13,13.8,16.7,18.2,23.1,28.5,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty",12,13,15.4,17.8,21.6,27,30,30,30,null,null,"Empty",13,13.8,16.7,18.2,23.1,28.5,30,30,30,null,null,12,13,15.4,17.8,21.6,27,33,35,35.4,null,13,13.8,16.7,18.2,23.1,28.5,34.700000000000003,35.799999999999997,37]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  "]
[]
[null,null,null,null,{"$f":"\"Uphill Speed (\"&SpeedUnits&\") - Rimpull vs. Total Resistance (%Grade + Rolling Resistance)\"","v":"Uphill Speed (mph) - Rimpull vs. Total Resistance (%Grade + Rolling Resistance)"}]
[null,"Weight of Materials",null,null,{"$f":"I340","v":"797F"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I340","v":"797F"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC503","v":"797F"}]
[null,"Material",{"$f":"C93","v":"lb/yd3"},{"$f":"\"Truck \"&E503&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 797F Load (lb)"},{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,16,14,12,10,8,6,4,2]
[null,{"$f":"BA94","v":"Alluvium"},2900,{"$f":"ROUND($I$348*C505,0)","v":964250},{"$f":"D505+$I$344","v":1551610},{"$f":"ROUND(IF(Metric,BC505*Mi2Km,BC505),1)","v":3.9},{"$f":"ROUND(IF(Metric,BD505*Mi2Km,BD505),1)","v":5},{"$f":"ROUND(IF(Metric,BE505*Mi2Km,BE505),1)","v":6.1},{"$f":"ROUND(IF(Metric,BF505*Mi2Km,BF505),1)","v":6.6},{"$f":"ROUND(IF(Metric,BG505*Mi2Km,BG505),1)","v":8.5},{"$f":"ROUND(IF(Metric,BH505*Mi2Km,BH505),1)","v":10.5},{"$f":"ROUND(IF(Metric,BI505*Mi2Km,BI505),1)","v":13.6},{"$f":"ROUND(IF(Metric,BJ505*Mi2Km,BJ505),1)","v":20.9},{"$f":"ROUND(IF(Metric,BK505*Mi2Km,BK505),1)","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alluvium",{"$f":"D505+$I$344","v":1551610},{"$f":"IF(BZ505>SpeedLimit,SpeedLimit,BZ505)","v":3.9},{"$f":"IF(CA505>SpeedLimit,SpeedLimit,CA505)","v":5},{"$f":"IF(CB505>SpeedLimit,SpeedLimit,CB505)","v":6.1},{"$f":"IF(CC505>SpeedLimit,SpeedLimit,CC505)","v":6.6},{"$f":"IF(CD505>SpeedLimit,SpeedLimit,CD505)","v":8.5},{"$f":"IF(CE505>SpeedLimit,SpeedLimit,CE505)","v":10.5},{"$f":"IF(CF505>SpeedLimit,SpeedLimit,CF505)","v":13.6},{"$f":"IF(CG505>SpeedLimit,SpeedLimit,CG505)","v":20.9},{"$f":"IF(CH505>SpeedLimit,SpeedLimit,CH505)","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9,5,6.1,6.6,8.5,10.5,13.6,20.9,38.6]
[null,"Basalt",3300,1097250,{"$f":"D506+$I$344","v":1684610},3.2,4,5.8,6.5,7.8,9,12,19.399999999999999,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basalt",1684610,3.2,4,5.8,6.5,7.8,9,12,19.399999999999999,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2,4,5.8,6.5,7.8,9,12,19.399999999999999,38]
[null,"Clay - Dry",2500,831250,1418610,4.0999999999999996,6,6.5,7.8,8.8000000000000007,11.2,15,21.2,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clay - Dry",1418610,4.0999999999999996,6,6.5,7.8,8.8000000000000007,11.2,15,21.2,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0999999999999996,6,6.5,7.8,8.8000000000000007,11.2,15,21.2,39.200000000000003]
[null,"Granite - broken",2800,931000,1518360,4,5.5,6.2,7,8.6,10.9,14.4,21,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Granite - broken",1518360,4,5.5,6.2,7,8.6,10.9,14.4,21,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,5.5,6.2,7,8.6,10.9,14.4,21,39]
[null,"Gravel",2550,847875,1435235,4,5.9,6.5,7.5,8.8000000000000007,11.2,15,21,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravel",1435235,4,5.9,6.5,7.5,8.8000000000000007,11.2,15,21,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,5.9,6.5,7.5,8.8000000000000007,11.2,15,21,39.1]
[null,"Limestone - broken",2600,864500,1451860,4,5.6,6.5,7.5,8.8000000000000007,11.1,14.9,21,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - broken",1451860,4,5.6,6.5,7.5,8.8000000000000007,11.1,14.9,21,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,5.6,6.5,7.5,8.8000000000000007,11.1,14.9,21,39]
[null,"Limestone - crushed",2600,864500,1451860,4,5.6,6.5,7.5,8.8000000000000007,11.1,14.9,21,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - crushed",1451860,4,5.6,6.5,7.5,8.8000000000000007,11.1,14.9,21,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,5.6,6.5,7.5,8.8000000000000007,11.1,14.9,21,39]
[null,"Sandstone",2550,847875,1435235,4,5.9,6.5,7.5,8.8000000000000007,11.2,15,21,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sandstone",1435235,4,5.9,6.5,7.5,8.8000000000000007,11.2,15,21,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,5.9,6.5,7.5,8.8000000000000007,11.2,15,21,39.1]
[null,"Shale",2100,698250,1285610,5.8,6.4,7,8.5,10,11.8,15.8,25.7,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shale",1285610,5.8,6.4,7,8.5,10,11.8,15.8,25.7,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8,6.4,7,8.5,10,11.8,15.8,25.7,40]
[null,"Stone - crushed",2700,897750,1485110,4,5.5,6.4,7.1,8.8000000000000007,11,14.2,21,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stone - crushed",1485110,4,5.5,6.4,7.1,8.8000000000000007,11,14.2,21,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,5.5,6.4,7.1,8.8000000000000007,11,14.2,21,38.799999999999997]
[null,"Tailings - Coarse (dry, loose sand)",2400,798000,1385360,5,6,6.5,7.9,8.8000000000000007,11.5,15.4,23,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Coarse (dry, loose sand)",1385360,5,6,6.5,7.9,8.8000000000000007,11.5,15.4,23,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,6,6.5,7.9,8.8000000000000007,11.5,15.4,23,39.5]
[null,"Tailings - Slimes (loose sand & clay)",2700,897750,1485110,4,5.5,6.4,7.1,8.8000000000000007,11,14.2,21,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Slimes (loose sand & clay)",1485110,4,5.5,6.4,7.1,8.8000000000000007,11,14.2,21,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,5.5,6.4,7.1,8.8000000000000007,11,14.2,21,38.799999999999997]
[null,"Topsoil",1600,532000,1119360,6.5,7,8.1999999999999993,9.4,11.5,14.5,19.5,28.2,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil",1119360,6.5,7,8.1999999999999993,9.4,11.5,14.5,19.5,28.2,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5,7,8.1999999999999993,9.4,11.5,14.5,19.5,28.2,41]
[null,null,null,null,"Empty",10.8,13.2,15.2,17,21,26.3,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty",10.8,13.2,15.2,17,21,26.3,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.8,13.2,15.2,17,21,26.3,33.299999999999997,40.200000000000003,41.8]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  "]
[]
["Productivity - Haul Trucks (cont.)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Truck",null,null,null,null,null,null,null,null,null,"MedTruck",null,null,null,null,null,null,null,null,null,"LargeTruck",null,null,null,null,null,null,null,null,null,"XLargeTruck"]
[null,"769D Haul Truck Travel Time - Uphill Loaded",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SmallTruck & \" Travel Time - Uphill Loaded\"","v":"725C2 Travel Time - Uphill Loaded"},null,null,null,null,null,null,null,null,null,{"$f":"MedTruck & \" Travel Time - Uphill Loaded\"","v":"730C2 Travel Time - Uphill Loaded"},null,null,null,null,null,null,null,null,null,{"$f":"LargeTruck & \" Travel Time - Uphill Loaded\"","v":"740C Travel Time - Uphill Loaded"},null,null,null,null,null,null,null,null,null,{"$f":"XLargeTruck & \" Travel Time - Uphill Loaded\"","v":"770G Travel Time - Uphill Loaded"}]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.4,1,2,3,4,5,"k","p",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,1,2,3,4,5,"k","p",null,null,0.4,1,2,3,4,5,"k","p",null,null,0.4,1,2,3,4,5,"k","p",null,null,0.4,1,2,3,4,5,"k","p"]
[null,0,1148,3428,7183,null,null,null,3316.3,1.1422000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,600,2190,5200,null,null,null,2097.3000000000002,1.3454999999999999,null,0,700,2200,5020,null,null,null,2166,1.2254,null,0,820,2630,5500,null,null,null,2491.1,1.1872,null,0,1230,2570,5300,null,null,null,2558.8000000000002,1.0537000000000001]
[null,4,689,1984,4198,6330,null,null,1928.3,1.1032999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,420,1400,3200,5000,6820,null,1329.1,1.2109000000000001,null,4,550,1350,2950,4520,6100,null,1410.5,1.0528,null,4,530,1600,3370,5040,null,null,1524.4,1.1206,null,4,800,1600,3400,5190,7000,null,1634.8,1.0485]
[null,6,508,1427,2952,4510,6002,null,1386.4,1.0725,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,400,1080,2390,3630,4950,6200,1091.2,1.0904,null,6,450,1020,2200,3400,4570,5770,1095.5999999999999,1.0223,null,6,300,1000,2180,3270,4400,5570,923,1.1469,null,6,520,1090,2300,3560,4760,5970,1091.9000000000001,1.0634999999999999]
[null,8,394,1082,2263,3411,4592,5740,1061.8,1.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,380,880,1850,2850,3850,4820,928.59,1.0158,null,8,390,810,1650,2530,3370,4200,879.73,0.9546,null,8,240,790,1610,2480,3380,4200,719.64,1.1233,null,8,390,810,1760,2700,3630,4570,820.99,1.0743]
[null,10,328,869,1771,2690,3608,4510,857.82,1.0373000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,300,729,1450,2250,3020,3800,741.09,1.0076000000000001,null,10,340,700,1400,2100,2800,3500,754.84,0.93320000000000003,null,10,190,630,1400,2180,2920,3650,590.42999999999995,1.1677999999999999,null,10,260,630,1200,2180,2930,3690,589.82000000000005,1.1480999999999999]
[null,15,213,574,1181,1804,2394,3018,565,1.0482,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,200,500,1000,1570,2100,2620,504.55,1.0225,null,15,230,500,970,1400,1900,2390,519.30999999999995,0.92679999999999996,null,15,40,370,770,1200,1590,2000,227.29,1.4863,null,15,150,380,810,1300,1760,2210,355.44,1.1605000000000001]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  ",null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Truck",null,null,null,null,null,null,null,null,null,"MedTruck",null,null,null,null,null,null,null,null,null,"LargeTruck",null,null,null,null,null,null,null,null,null,"XLargeTruck"]
[null,"769D Haul Truck Travel Time - Uphill Empty",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SmallTruck &\" Travel Time - Uphill Empty\"","v":"725C2 Travel Time - Uphill Empty"},null,null,null,null,null,null,null,null,null,{"$f":" MedTruck &\" Travel Time - Uphill Empty\"","v":"730C2 Travel Time - Uphill Empty"},null,null,null,null,null,null,null,null,null,{"$f":" LargeTruck &\" Travel Time - Uphill Empty\"","v":"740C Travel Time - Uphill Empty"},null,null,null,null,null,null,null,null,null,{"$f":" XLargeTruck &\" Travel Time - Uphill Empty\"","v":"770G Travel Time - Uphill Empty"}]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.4,1,2,3,4,5,"k","p",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,1,2,3,4,5,"k","p",null,null,0.4,1,2,3,4,5,"k","p",null,null,0.4,1,2,3,4,5,"k","p",null,null,0.4,1,2,3,4,5,"k","p"]
[null,0,1427,3870,null,null,null,null,3870,1.0888,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,680,2480,5570,null,null,null,2326.3000000000002,1.3122,null,0,680,2300,5140,null,null,null,2200.1999999999998,1.2605999999999999,null,0,1380,2870,5780,null,null,null,3032.7,0.88519999999999999,null,0,1380,2780,5580,null,null,null,2776.6,1.0078]
[null,4,1246,3444,7183,null,null,null,3400.1,1.0894999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,620,2070,4700,null,null,null,1999.4,1.2616000000000001,null,4,610,2070,4760,null,null,null,1999.7,1.2795000000000001,null,4,1210,2690,5400,null,null,null,2785.5,0.9264,null,4,1310,2650,5370,null,null,null,2651.5,1.0177]
[null,6,1017,2755,5740,null,null,null,2734.5,1.0759000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,590,1770,3900,6020,null,null,1728,1.1556,null,6,580,1770,4100,6370,null,null,1751.7,1.1953,null,6,1060,2490,5020,null,null,null,2542.3000000000002,0.96450000000000002,null,6,1230,2500,5040,null,null,null,2493.1999999999998,1.0174000000000001]
[null,8,820,2230,4592,6954,null,null,2191.3000000000002,1.0613999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,540,1490,3250,4970,6730,null,1487.8,1.0986,null,8,560,1370,2900,4400,5950,null,1414.4,1.0306,null,8,900,1960,4000,6000,null,null,2074.4,0.9446,null,8,1060,2140,4300,6490,null,null,2137,1.0106999999999999]
[null,10,722,1870,3870,5838,null,null,1872,1.0390999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,470,1270,2740,4200,5600,7050,1271.2,1.0753999999999999,null,10,440,1200,2600,4030,5450,6900,1203,1.0924,null,10,770,1670,3410,5190,6910,null,1780.8,0.96060000000000001,null,10,880,1750,3560,5310,null,null,1762.1,1.0059]
[null,15,459,1246,2558,3903,5248,6560,1222.9000000000001,1.0523,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,390,960,2000,3000,4000,5000,979.82,1.0145,null,15,370,840,1660,2540,3390,4200,871.57,0.96899999999999997,null,15,430,1030,2200,3320,4410,5570,1073.0999999999999,1.0208999999999999,null,15,600,1200,2410,3610,4800,6000,1201.0999999999999,1.0003]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  ",null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
["Productivity - Haul Trucks (cont.)"]
[]
[]
[]
[]
[]
[]
[null,"773E Haul Truck Travel Time - Uphill Loaded"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.4,1,2,3,4,5,"k","p"]
[null,0,1066,3117,6496,null,null,null,3027.4,1.1254]
[null,4,656,1952,4035,6168,null,null,1863.1,1.1109]
[null,6,492,1312,2756,4167,5577,6955,1304.2,1.0507]
[null,8,394,1017,2100,3182,4265,5315,1018.2,1.0326]
[null,10,328,853,1804,2690,3609,4528,856.36,1.0409999999999999]
[null,15,226,525,1083,1673,2231,2789,549.25,1.0038]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"773E Haul Truck Travel Time - Uphill Empty"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.4,1,2,3,4,5,"k","p"]
[null,0,1312,3510,7218,null,null,null,3479.1,1.0602]
[null,4,1181,3248,6660,null,null,null,3190.7,1.0763]
[null,6,1017,2887,5971,null,null,null,2819.7,1.1017999999999999]
[null,8,820,2329,4790,7218,null,null,2250.5,1.08]
[null,10,656,1804,3675,5545,null,null,1757.5,1.0591999999999999]
[null,15,427,1280,2657,4035,5446,6824,1212.9000000000001,1.0914999999999999]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
["Productivity - Haul Trucks (cont.)"]
[]
[]
[]
[]
[]
[]
[null,"777D Haul Truck Travel Time - Uphill Loaded"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.4,1,2,3,4,5,"k","p"]
[null,0,656,2558,6068,null,null,null,2403.1,1.3875999999999999]
[null,4,459,1509,3313,5215,7085,null,1412,1.1862999999999999]
[null,6,394,1148,2460,3706,5018,6298,1111,1.0949]
[null,8,null,918,1886,2837,3772,4756,922.57,1.0197000000000001]
[null,10,null,722,1443,2165,2919,3608,721.44,1.0026999999999999]
[null,15,null,525,1017,1558,2034,2591,520.55999999999995,0.99050000000000005]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"777D Haul Truck Travel Time - Uphill Empty"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.4,1,2,3,4,5,"k","p"]
[null,0,968,3034,6560,null,null,null,2929.3,1.1919999999999999]
[null,4,754,2657,6068,null,null,null,2532.8000000000002,1.2999000000000001]
[null,6,656,2247,5182,null,null,null,2167.3000000000002,1.2873000000000001]
[null,8,607,1935,4248,6560,null,null,1846.2,1.1831]
[null,10,525,1607,3378,5215,7282,null,1528.4,1.1332]
[null,15,410,1197,2460,3706,4986,6232,1139.7,1.0720000000000001]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Productivity - Haul Trucks (cont.)"]
[]
[]
[]
[]
[]
[null,"785C Haul Truck Travel Time - Uphill Loaded"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.4,1,2,3,4,5,"k","p"]
[null,0,820,2630,5500,null,null,null,2491.1,1.1872]
[null,4,530,1600,3370,5040,null,null,1524.4,1.1206]
[null,6,300,1000,2180,3270,4400,5570,923,1.1469]
[null,8,240,790,1610,2480,3380,4200,719.64,1.1233]
[null,10,190,630,1400,2180,2920,3650,590.42999999999995,1.1677999999999999]
[null,15,40,370,770,1200,1590,2000,227.29,1.4863]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"785C Haul Truck Travel Time - Uphill Empty"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.4,1,2,3,4,5,"k","p"]
[null,0,1380,2870,5780,null,null,null,3032.7,0.88519999999999999]
[null,4,1210,2690,5400,null,null,null,2785.5,0.9264]
[null,6,1060,2490,5020,null,null,null,2542.3000000000002,0.96450000000000002]
[null,8,900,1960,4000,6000,null,null,2074.4,0.9446]
[null,10,770,1670,3410,5190,6910,null,1780.8,0.96060000000000001]
[null,15,430,1030,2200,3320,4410,5570,1073.0999999999999,1.0208999999999999]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Productivity - Haul Trucks (cont.)"]
[]
[]
[]
[]
[]
[null,"789C Haul Truck Travel Time - Uphill Loaded"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,1200,2580,5220,null,null,null,2528.3000000000002,1.0605]
[null,4,770,1600,3320,null,null,null,1599.2,1.0541]
[null,6,520,1100,2260,3480,4670,5840,1088.3,1.0507]
[null,8,390,800,1700,2610,3550,4420,809.95,1.0607]
[null,10,300,630,1400,2200,2950,3720,642.14,1.1020000000000001]
[null,15,190,400,820,1250,1720,2180,396.16,1.0563]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 41   "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"789C Haul Truck Travel Time - Uphill Empty"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,1400,2870,6000,null,null,null,2888.8,1.0498000000000001]
[null,4,1220,2660,5570,null,null,null,2624.4,1.0953999999999999]
[null,6,1100,2400,5000,null,null,null,2363.3000000000002,1.0922000000000001]
[null,8,950,2000,4200,6400,null,null,1994.7,1.0660000000000001]
[null,10,750,1650,3580,5400,null,null,1632.2,1.1061000000000001]
[null,15,553,1120,2380,3600,4820,6050,1136.7,1.0437000000000001]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 41  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Productivity - Haul Trucks (cont.)"]
[]
[]
[]
[]
[]
[]
[null,"793C Haul Truck Travel Time - Uphill Loaded"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,1230,2570,5300,null,null,null,2558.8000000000002,1.0537000000000001]
[null,4,800,1600,3400,5190,7000,null,1634.8,1.0485]
[null,6,520,1090,2300,3560,4760,5970,1091.9000000000001,1.0634999999999999]
[null,8,390,810,1760,2700,3630,4570,820.99,1.0743]
[null,10,260,630,1200,2180,2930,3690,589.82000000000005,1.1480999999999999]
[null,15,150,380,810,1300,1760,2210,355.44,1.1605000000000001]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"793C Haul Truck Travel Time - Uphill Empty"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,1380,2780,5580,null,null,null,2776.6,1.0078]
[null,4,1310,2650,5370,null,null,null,2651.5,1.0177]
[null,6,1230,2500,5040,null,null,null,2493.1999999999998,1.0174000000000001]
[null,8,1060,2140,4300,6490,null,null,2137,1.0106999999999999]
[null,10,880,1750,3560,5310,null,null,1762.1,1.0059]
[null,15,600,1200,2410,3610,4800,6000,1201.0999999999999,1.0003]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
["Productivity - Haul Trucks (cont.)"]
[]
[]
[]
[]
[]
[]
[null,"797B Haul Truck Travel Time - Uphill Loaded"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,1900,3670,null,null,null,null,3670,0.94979999999999998]
[null,4,900,1800,3620,5480,null,null,1805.3,1.0077]
[null,6,620,1230,2450,3700,5000,null,1234.4000000000001,1.0019]
[null,8,480,940,1850,2790,3750,null,944.49,0.98699999999999999]
[null,10,370,750,1460,2220,2950,null,741.06,0.99570000000000003]
[null,15,240,500,1000,1480,2000,null,491.13,1.0142]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"797B Haul Truck Travel Time - Uphill Empty"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,1800,3650,null,null,null,null,3650,1.0199]
[null,4,1700,3400,6900,null,null,null,3416.6,1.0105]
[null,6,1240,2520,5100,null,null,null,2516.5,1.0201]
[null,8,960,1950,3960,5900,null,null,1945.9,1.0152000000000001]
[null,10,800,1620,3350,5000,6700,null,1627.6,1.0239]
[null,15,500,1000,2040,3050,4100,5130,1006,1.0124]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
["Productivity - Articulated Trucks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Articulated Truck Specifications"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","725C2","730C2","735C","740C"]
[null,"Articulated Truck Specifications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Weight (Empty) (lb)",50795,53131,69446,79366]
[null,"Description","725C2","730C2","735C","740C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Weight (Empty) (kg)",23040,23725,31500,36000]
[null,{"$f":"\"Empty Weight (\"&IF(Metric,\"kg\",\"lb\")&\")\"","v":"Empty Weight (lb)"},{"$f":"IF(Metric,BB909,BB908)","v":50795},{"$f":"IF(Metric,BC909,BC908)","v":53131},{"$f":"IF(Metric,BD909,BD908)","v":69446},{"$f":"IF(Metric,BE909,BE908)","v":79366},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payload Capacity (cy)"]
[null,{"$f":"\"Payload Capacity (\"&IF(Metric,\"m3\",\"yd3\")&\")\"","v":"Payload Capacity (yd3)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Struck",14.4,17.399999999999999,19.600000000000001,23.5]
[null,"Struck",{"$f":"IF(Metric,BB915,BB911)","v":14.4},17.399999999999999,19.600000000000001,23.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heaped",19.600000000000001,23,26.8,30.1]
[null,"Heaped",19.600000000000001,23,26.8,30.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"(BB911+BB912)/2","v":17},{"$f":"(BC911+BC912)/2","v":20.2},{"$f":"(BD911+BD912)/2","v":23.200000000000003},{"$f":"(BE911+BE912)/2","v":26.8}]
[null,"Average",{"$f":"(C912+C913)/2","v":17},{"$f":"(D912+D913)/2","v":20.2},23.200000000000003,26.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payload Capacity (cy)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Struck",11,13.3,15,18]
[null,"Maneuver to Load Time (min)",0.7,0.7,0.7,0.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heaped",15,17.5,20.5,23]
[null,"Maneuver and Dump Time (min)",1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"(BB915+BB916)/2","v":13},{"$f":"(BC915+BC916)/2","v":15.4},{"$f":"(BD915+BD916)/2","v":17.75},{"$f":"(BE915+BE916)/2","v":20.5}]
[null,"Operator Skill",{"$f":"TruckOperator","v":1},{"$f":"TruckOperator","v":1},{"$f":"TruckOperator","v":1},{"$f":"TruckOperator","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maneuver to Load Time (min)",0.7,0.7,0.7,0.7]
[null,"Job Efficiency",{"$f":"Truck725CJobEfficiency","v":0.83},{"$f":"Truck730CJobEfficiency","v":0.83},{"$f":"Truck735CJobEfficiency","v":0.83},{"$f":"Truck740CJobEfficiency","v":0.83},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maneuver and Dump Time (min)",1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001]
[null,"Rolling Resistance**",2.5,2.5,2.5,2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Job Efficiency",{"$f":"INDEX(JobEffArray,MATCH(TruckJobEfficiency,JobEffCategories,0),2)","v":0.83},{"$f":"INDEX(JobEffArray,MATCH(TruckJobEfficiency,JobEffCategories,0),2)","v":0.83},{"$f":"INDEX(JobEffArray,MATCH(TruckJobEfficiency,JobEffCategories,0),2)","v":0.83},{"$f":"INDEX(JobEffArray,MATCH(TruckJobEfficiency,JobEffCategories,0),2)","v":0.83}]
[null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(C909,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(D909,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(E909,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(F909,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rolling Resistance**",2.5,2.5,2.5,2.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BB907,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BC907,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BD907,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BE907,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1}]
[null,"**A firm, smooth, rolling roadway with dirt or light surfacing, flexing slightly under load "]
[null,"        or undulating, maintained fairly regularly, watered"]
[null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  "]
[]
[]
[]
[null,null,null,null,null,{"$f":"\"Downhill Speed (\"&SpeedUnits&\") - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)\"","v":"Downhill Speed (mph) - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lookup Tables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Tables"]
[null,"Weight of Materials",null,null,null,{"$f":"BB907","v":"725C2"},null,null,null,null,null,null,null,null,null,null,{"$f":"BC907","v":"730C2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB907","v":"725C2"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC907","v":"730C2"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB907","v":"725C2"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC907","v":"730C2"}]
[null,"Material",{"$f":"C93","v":"lb/yd3"},{"$f":"\"Truck \"&BB907&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 725C2 Load (lb)"},{"$f":"\"Truck \"&BC907&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 730C2 Load (lb)"},{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,null,"Loaded Weight (lbs)",18,16,14,12,10,8,6,4,2,0,null,"Loaded Weight (lbs)",18,16,14,12,10,8,6,4,2,0]
[null,{"$f":"BA94","v":"Alluvium"},2900,{"$f":"$C$914*C932","v":49300},{"$f":"$D$914*C932","v":58580},{"$f":"D932+$C$910","v":100095},{"$f":"ROUND(IF(Metric,BC932*Mi2Km,BC932),1)","v":6},{"$f":"ROUND(IF(Metric,BD932*Mi2Km,BD932),1)","v":6.8},{"$f":"ROUND(IF(Metric,BE932*Mi2Km,BE932),1)","v":8},{"$f":"ROUND(IF(Metric,BF932*Mi2Km,BF932),1)","v":9},{"$f":"ROUND(IF(Metric,BG932*Mi2Km,BG932),1)","v":11},{"$f":"ROUND(IF(Metric,BH932*Mi2Km,BH932),1)","v":13.5},{"$f":"ROUND(IF(Metric,BI932*Mi2Km,BI932),1)","v":18},{"$f":"ROUND(IF(Metric,BJ932*Mi2Km,BJ932),1)","v":25.5},{"$f":"ROUND(IF(Metric,BK932*Mi2Km,BK932),1)","v":30},{"$f":"ROUND(IF(Metric,BL932*Mi2Km,BL932),1)","v":30},{"$f":"E932+$D$910","v":111711},{"$f":"ROUND(IF(Metric,BO932*Mi2Km,BO932),1)","v":5},{"$f":"ROUND(IF(Metric,BP932*Mi2Km,BP932),1)","v":10},{"$f":"ROUND(IF(Metric,BQ932*Mi2Km,BQ932),1)","v":10},{"$f":"ROUND(IF(Metric,BR932*Mi2Km,BR932),1)","v":10},{"$f":"ROUND(IF(Metric,BS932*Mi2Km,BS932),1)","v":15},{"$f":"ROUND(IF(Metric,BT932*Mi2Km,BT932),1)","v":23},{"$f":"ROUND(IF(Metric,BU932*Mi2Km,BU932),1)","v":23},{"$f":"ROUND(IF(Metric,BV932*Mi2Km,BV932),1)","v":30},{"$f":"ROUND(IF(Metric,BV932*Mi2Km,BV932),1)","v":30},30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alluvium",{"$f":"D932+$BB$908","v":100095},{"$f":"IF(CA932>SpeedLimit,SpeedLimit,CA932)","v":6},{"$f":"IF(CB932>SpeedLimit,SpeedLimit,CB932)","v":6.75},{"$f":"IF(CC932>SpeedLimit,SpeedLimit,CC932)","v":8},{"$f":"IF(CD932>SpeedLimit,SpeedLimit,CD932)","v":9},{"$f":"IF(CE932>SpeedLimit,SpeedLimit,CE932)","v":11},{"$f":"IF(CF932>SpeedLimit,SpeedLimit,CF932)","v":13.5},{"$f":"IF(CG932>SpeedLimit,SpeedLimit,CG932)","v":18},{"$f":"IF(CH932>SpeedLimit,SpeedLimit,CH932)","v":25.5},{"$f":"IF(CI932>SpeedLimit,SpeedLimit,CI932)","v":30},{"$f":"IF(CJ932>SpeedLimit,SpeedLimit,CJ932)","v":30},null,{"$f":"E932+$BC$908","v":111711},{"$f":"IF(CM932>SpeedLimit,SpeedLimit,CM932)","v":5},{"$f":"IF(CN932>SpeedLimit,SpeedLimit,CN932)","v":10},{"$f":"IF(CO932>SpeedLimit,SpeedLimit,CO932)","v":10},{"$f":"IF(CP932>SpeedLimit,SpeedLimit,CP932)","v":10},{"$f":"IF(CQ932>SpeedLimit,SpeedLimit,CQ932)","v":15},{"$f":"IF(CR932>SpeedLimit,SpeedLimit,CR932)","v":23},{"$f":"IF(CS932>SpeedLimit,SpeedLimit,CS932)","v":23},{"$f":"IF(CT932>SpeedLimit,SpeedLimit,CT932)","v":30},{"$f":"IF(CU932>SpeedLimit,SpeedLimit,CU932)","v":30},{"$f":"IF(CV932>SpeedLimit,SpeedLimit,CV932)","v":30},null,100491,6,6.75,8,9,11,13.5,18,25.5,34,34,null,111711,5,10,10,10,15,23,23,38,38,38]
[null,"Basalt",3300,{"$f":"$C$914*C933","v":56100},{"$f":"$D$914*C933","v":66660},{"$f":"D933+$C$910","v":106895},6,6.9,7.8,9,10.5,13,17,25.5,30,30,119791,5,10,10,10,15,15,23,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basalt",106895,6,6.9,7.75,9,10.5,13,17,25.5,30,30,null,119791,5,10,10,10,15,15,23,30,30,30,null,107291,6,6.9,7.75,9,10.5,13,17,25.5,34,34,null,119791,5,10,10,10,15,15,23,38,38,38]
[null,"Clay - Dry",2500,42500,50500,93295,6.3,7.5,8.3000000000000007,10,12,14.5,20,27,30,30,103631,10,10,10,15,15,23,30,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clay - Dry",93295,6.25,7.5,8.25,10,12,14.5,20,27,30,30,null,103631,10,10,10,15,15,23,30,30,30,30,null,93691,6.25,7.5,8.25,10,12,14.5,20,27,34,34,null,103631,10,10,10,15,15,23,30,38,38,38]
[null,"Granite - broken",2800,47600,56560,98395,6,7,8,9,11,14,17.8,27.3,30,30,109691,10,10,10,15,15,23,30,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Granite - broken",98395,6,7,8,9,11,14,17.75,27.25,30,30,null,109691,10,10,10,15,15,23,30,30,30,30,null,98791,6,7,8,9,11,14,17.75,27.25,34,34,null,109691,10,10,10,15,15,23,31,38,38,38]
[null,"Gravel",2550,43350,51510,94145,6.3,7.3,9.5,9.8000000000000007,12,14.5,18.5,27,30,30,104641,10,15,10,15,15,23,30,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravel",94145,6.25,7.25,9.5,9.75,12,14.5,18.5,27,30,30,null,104641,10,15,10,15,15,23,30,30,30,30,null,94541,6.25,7.25,9.5,9.75,12,14.5,18.5,27,34,34,null,104641,10,15,10,15,15,23,30,38,38,38]
[null,"Limestone - broken",2600,44200,52520,94995,6,7.3,8.3000000000000007,9.3000000000000007,11.3,14.5,18.5,27.5,30,30,105651,10,15,10,15,15,23,30,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - broken",94995,6,7.25,8.25,9.25,11.25,14.5,18.5,27.5,30,30,null,105651,10,15,10,15,15,23,30,30,30,30,null,95391,6,7.25,8.25,9.25,11.25,14.5,18.5,27.5,34,34,null,105651,10,15,10,15,15,23,30,38,38,38]
[null,"Limestone - crushed",2600,44200,52520,94995,6,7.3,8.3000000000000007,9.3000000000000007,11.3,14.5,18.5,27.5,30,30,105651,10,15,10,15,15,23,30,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - crushed",94995,6,7.25,8.25,9.25,11.25,14.5,18.5,27.5,30,30,null,105651,10,15,10,15,15,23,30,30,30,30,null,95391,6,7.25,8.25,9.25,11.25,14.5,18.5,27.5,34,34,null,105651,10,15,10,15,15,23,30,38,38,38]
[null,"Sandstone",2550,43350,51510,94145,6.3,7.3,9.5,9.8000000000000007,12,14.5,18.5,27,30,30,104641,10,15,10,15,15,23,30,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sandstone",94145,6.25,7.25,9.5,9.75,12,14.5,18.5,27,30,30,null,104641,10,15,10,15,15,23,30,30,30,30,null,94541,6.25,7.25,9.5,9.75,12,14.5,18.5,27,34,34,null,104641,10,15,10,15,15,23,30,38,38,38]
[null,"Shale",2100,35700,42420,86495,7,8,9,10.3,12.5,15.5,20,29.5,30,30,95551,10,15,15,15,23,23,30,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shale",86495,7,8,9,10.25,12.5,15.5,20,29.5,30,30,null,95551,10,15,15,15,23,23,30,30,30,30,null,86891,7,8,9,10.25,12.5,15.5,20,29.5,34,34,null,95551,10,15,15,15,23,23,38,38,38,38]
[null,"Stone - crushed",2700,45900,54540,96695,6,7,8,9.5,11,14.3,18,28,30,30,107671,10,10,10,15,15,23,30,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stone - crushed",96695,6,7,8,9.5,11,14.25,18,28,30,30,null,107671,10,10,10,15,15,23,30,30,30,30,null,97091,6,7,8,9.5,11,14.25,18,28,34,34,null,107671,10,10,10,15,15,23,31,38,38,38]
[null,"Tailings - Coarse (dry, loose sand)",2400,40800,48480,91595,6.5,7.5,8.5,10,12,14.8,19,28.5,30,30,101611,10,10,10,15,15,23,29,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Coarse (dry, loose sand)",91595,6.5,7.5,8.5,10,12,14.75,19,28.5,30,30,null,101611,10,10,10,15,15,23,29,30,30,30,null,91991,6.5,7.5,8.5,10,12,14.75,19,28.5,34,34,null,101611,10,10,10,15,15,23,29,38,38,38]
[null,"Tailings - Slimes (loose sand & clay)",2700,45900,54540,96695,6,7,8,9.5,11,14.3,18,28,30,30,107671,10,10,10,15,15,23,30,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Slimes (loose sand & clay)",96695,6,7,8,9.5,11,14.25,18,28,30,30,null,107671,10,10,10,15,15,23,30,30,30,30,null,97091,6,7,8,9.5,11,14.25,18,28,34,34,null,107671,10,10,10,15,15,23,31,38,38,38]
[null,"Topsoil",1600,27200,32320,77995,8,9,10,12,14.3,19.5,24,30,30,30,85451,10,15,15,15,23,23,30,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil",77995,8,9,10,12,14.25,19.5,24,30,30,30,null,85451,10,15,15,15,23,23,30,30,30,30,null,78391,8,9,10,12,14.25,19.5,24,34,34,34,null,85451,10,15,15,15,23,23,33,38,38,38]
[null,null,null,null,null,"Empty",12,13.8,15,18,21.5,30,30,30,30,30,"Empty",15,15,15,15,23,30,30,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty",12,13.75,15,18,21.5,30,30,30,30,30,null,"Empty",15,15,15,15,23,30,30,30,30,30,null,"Empty",12,13.75,15,18,21.5,34,34,34,34,34,null,"Empty",15,15,15,15,23,38,38,38,38,38]
[null,"assumes medium compression breaking"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  "]
[]
[null,null,null,null,null,{"$f":"\"Downhill Speed (\"&SpeedUnits&\") - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)\"","v":"Downhill Speed (mph) - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Tables"]
[null,"Weight of Materials",null,null,null,{"$f":"BD907","v":"735C"},null,null,null,null,null,null,null,null,null,null,{"$f":"BE907","v":"740C"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD907","v":"735C"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE907","v":"740C"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC990","v":"735C"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BO990","v":"740C"}]
[null,"Material",{"$f":"C93","v":"lb/yd3"},{"$f":"\"Truck \"&BD907&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 735C Load (lb)"},{"$f":"\"Truck \"&BE907&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 740C Load (lb)"},{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,null,"Loaded Weight (lbs)",18,16,14,12,10,8,6,4,2,0,null,"Loaded Weight (lbs)",18,16,14,12,10,8,6,4,2,0]
[null,{"$f":"BA94","v":"Alluvium"},2900,{"$f":"$E$914*C952","v":67280.000000000015},{"$f":"$F$914*C952","v":77720},{"$f":"D952+$E$910","v":136726},{"$f":"ROUND(IF(Metric,BC952*Mi2Km,BC952),1)","v":9},{"$f":"ROUND(IF(Metric,BD952*Mi2Km,BD952),1)","v":12},{"$f":"ROUND(IF(Metric,BE952*Mi2Km,BE952),1)","v":12},{"$f":"ROUND(IF(Metric,BF952*Mi2Km,BF952),1)","v":14.8},{"$f":"ROUND(IF(Metric,BG952*Mi2Km,BG952),1)","v":20},{"$f":"ROUND(IF(Metric,BH952*Mi2Km,BH952),1)","v":24.3},{"$f":"ROUND(IF(Metric,BI952*Mi2Km,BI952),1)","v":30},{"$f":"ROUND(IF(Metric,BJ952*Mi2Km,BJ952),1)","v":30},{"$f":"ROUND(IF(Metric,BK952*Mi2Km,BK952),1)","v":30},{"$f":"ROUND(IF(Metric,BL952*Mi2Km,BL952),1)","v":30},{"$f":"E952+$F$910","v":157086},{"$f":"ROUND(IF(Metric,BO952*Mi2Km,BO952),1)","v":9},{"$f":"ROUND(IF(Metric,BP952*Mi2Km,BP952),1)","v":9},{"$f":"ROUND(IF(Metric,BQ952*Mi2Km,BQ952),1)","v":12},{"$f":"ROUND(IF(Metric,BR952*Mi2Km,BR952),1)","v":15},{"$f":"ROUND(IF(Metric,BS952*Mi2Km,BS952),1)","v":15},{"$f":"ROUND(IF(Metric,BT952*Mi2Km,BT952),1)","v":20.8},{"$f":"ROUND(IF(Metric,BU952*Mi2Km,BU952),1)","v":25},{"$f":"ROUND(IF(Metric,BV952*Mi2Km,BV952),1)","v":30},{"$f":"ROUND(IF(Metric,BV952*Mi2Km,BV952),1)","v":30},30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alluvium",{"$f":"D952+$BD$908","v":136726},{"$f":"IF(CA952>SpeedLimit,SpeedLimit,CA952)","v":9},{"$f":"IF(CB952>SpeedLimit,SpeedLimit,CB952)","v":12},{"$f":"IF(CC952>SpeedLimit,SpeedLimit,CC952)","v":12},{"$f":"IF(CD952>SpeedLimit,SpeedLimit,CD952)","v":14.75},{"$f":"IF(CE952>SpeedLimit,SpeedLimit,CE952)","v":20},{"$f":"IF(CF952>SpeedLimit,SpeedLimit,CF952)","v":24.25},{"$f":"IF(CG952>SpeedLimit,SpeedLimit,CG952)","v":30},{"$f":"IF(CH952>SpeedLimit,SpeedLimit,CH952)","v":30},{"$f":"IF(CI952>SpeedLimit,SpeedLimit,CI952)","v":30},{"$f":"IF(CJ952>SpeedLimit,SpeedLimit,CJ952)","v":30},null,{"$f":"E952+$BE$908","v":157086},{"$f":"IF(CM952>SpeedLimit,SpeedLimit,CM952)","v":9},{"$f":"IF(CN952>SpeedLimit,SpeedLimit,CN952)","v":9},{"$f":"IF(CO952>SpeedLimit,SpeedLimit,CO952)","v":12},{"$f":"IF(CP952>SpeedLimit,SpeedLimit,CP952)","v":15},{"$f":"IF(CQ952>SpeedLimit,SpeedLimit,CQ952)","v":15},{"$f":"IF(CR952>SpeedLimit,SpeedLimit,CR952)","v":20.75},{"$f":"IF(CS952>SpeedLimit,SpeedLimit,CS952)","v":25},{"$f":"IF(CT952>SpeedLimit,SpeedLimit,CT952)","v":30},{"$f":"IF(CU952>SpeedLimit,SpeedLimit,CU952)","v":30},{"$f":"IF(CV952>SpeedLimit,SpeedLimit,CV952)","v":30},null,136726,9,12,12,14.75,20,24.25,30.75,35,35,35,null,157086,9,9,12,15,15,20.75,25,36,36,36]
[null,"Basalt",3300,{"$f":"$E$914*C953","v":76560.000000000015},{"$f":"$F$914*C953","v":88440},{"$f":"D953+$E$910","v":146006},9,9,12,14.8,14.8,20.3,30,30,30,30,167806,9,9,12,15,15,20.8,25,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basalt",146006,9,9,12,14.75,14.75,20.25,30,30,30,30,null,167806,9,9,12,15,15,20.75,25,30,30,30,null,146006,9,9,12,14.75,14.75,20.25,32.5,35,35,35,null,167806,9,9,12,15,15,20.75,25,36,36,36]
[null,"Clay - Dry",2500,58000.000000000007,67000,127446,12,12,14.8,14.8,20,24.3,30,30,30,30,146366,9,12,15,15,20.8,25,25,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clay - Dry",127446,12,12,14.75,14.75,20,24.25,30,30,30,30,null,146366,9,12,15,15,20.75,25,25,30,30,30,null,127446,12,12,14.75,14.75,20,24.25,35,35,35,35,null,146366,9,12,15,15,20.75,25,25,36,36,36]
[null,"Granite - broken",2800,64960.000000000007,75040,134406,9,12,12,14.8,20,20,30,30,30,30,154406,9,9,12,15,15,20.8,25,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Granite - broken",134406,9,12,12,14.75,20,20,30,30,30,30,null,154406,9,9,12,15,15,20.75,25,30,30,30,null,134406,9,12,12,14.75,20,20,30,35,35,35,null,154406,9,9,12,15,15,20.75,25,36,36,36]
[null,"Gravel",2550,59160.000000000007,68340,128606,9,12,14.8,14.8,20,24.3,30,30,30,30,147706,9,12,15,15,20.8,25,30,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravel",128606,9,12,14.75,14.75,20,24.25,30,30,30,30,null,147706,9,12,15,15,20.75,25,30,30,30,30,null,128606,9,12,14.75,14.75,20,24.25,35,35,35,35,null,147706,9,12,15,15,20.75,25,33,36,36,36]
[null,"Limestone - broken",2600,60320.000000000007,69680,129766,9,12,14.8,14.8,20,24.3,29,30,30,30,149046,9,12,15,15,20.8,25,30,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - broken",129766,9,12,14.75,14.75,20,24.25,29,30,30,30,null,149046,9,12,15,15,20.75,25,30,30,30,30,null,129766,9,12,14.75,14.75,20,24.25,29,35,35,35,null,149046,9,12,15,15,20.75,25,33,36,36,36]
[null,"Limestone - crushed",2600,60320.000000000007,69680,129766,9,12,14.8,14.8,20,24.3,29,30,30,30,149046,9,12,15,15,20.8,25,30,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - crushed",129766,9,12,14.75,14.75,20,24.25,29,30,30,30,null,149046,9,12,15,15,20.75,25,30,30,30,30,null,129766,9,12,14.75,14.75,20,24.25,29,35,35,35,null,149046,9,12,15,15,20.75,25,33,36,36,36]
[null,"Sandstone",2550,59160.000000000007,68340,128606,9,12,14.8,14.8,20,24.3,30,30,30,30,147706,9,12,15,15,20.8,25,30,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sandstone",128606,9,12,14.75,14.75,20,24.25,30,30,30,30,null,147706,9,12,15,15,20.75,25,30,30,30,30,null,128606,9,12,14.75,14.75,20,24.25,35,35,35,35,null,147706,9,12,15,15,20.75,25,33,36,36,36]
[null,"Shale",2100,48720.000000000007,56280,118166,12,12,14.8,14.8,20,24.3,30,30,30,30,135646,12,12,15,15,20.8,25,30,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shale",118166,12,12,14.75,14.75,20,24.25,30,30,30,30,null,135646,12,12,15,15,20.75,25,30,30,30,30,null,118166,12,12,14.75,14.75,20,24.25,35,35,35,35,null,135646,12,12,15,15,20.75,25,36,36,36,36]
[null,"Stone - crushed",2700,62640.000000000007,72360,132086,9,12,14.8,14.8,20,24.3,29.5,30,30,30,151726,9,12,15,15,20.8,25,30,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stone - crushed",132086,9,12,14.75,14.75,20,24.25,29.5,30,30,30,null,151726,9,12,15,15,20.75,25,30,30,30,30,null,132086,9,12,14.75,14.75,20,24.25,29.5,35,35,35,null,151726,9,12,15,15,20.75,25,33.5,36,36,36]
[null,"Tailings - Coarse (dry, loose sand)",2400,55680.000000000007,64320,125126,12,12,14.8,14.8,20,24.3,30,30,30,30,143686,9,12,15,15,20.8,25,30,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Coarse (dry, loose sand)",125126,12,12,14.75,14.75,20,24.25,30,30,30,30,null,143686,9,12,15,15,20.75,25,30,30,30,30,null,125126,12,12,14.75,14.75,20,24.25,35,35,35,35,null,143686,9,12,15,15,20.75,25,32,36,36,36]
[null,"Tailings - Slimes (loose sand & clay)",2700,62640.000000000007,72360,132086,9,12,14.8,14.8,20,24.3,29.5,30,30,30,151726,9,12,15,15,20.8,25,30,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Slimes (loose sand & clay)",132086,9,12,14.75,14.75,20,24.25,29.5,30,30,30,null,151726,9,12,15,15,20.75,25,30,30,30,30,null,132086,9,12,14.75,14.75,20,24.25,29.5,35,35,35,null,151726,9,12,15,15,20.75,25,33.5,36,36,36]
[null,"Topsoil",1600,37120.000000000007,42880,106566,12,14.8,14.8,20,24.3,24.3,30,30,30,30,122246,12,15,15,20.8,25,25,30,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil",106566,12,14.75,14.75,20,24.25,24.25,30,30,30,30,null,122246,12,15,15,20.75,25,25,30,30,30,30,null,106566,12,14.75,14.75,20,24.25,24.25,35,35,35,35,null,122246,12,15,15,20.75,25,25,36,36,36,36]
[null,null,null,null,null,"Empty",14.8,20,24.3,24.3,30,30,30,30,30,30,"Empty",20.8,25,25,25,30,30,30,30,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty",14.75,20,24.25,24.25,30,30,30,30,30,30,null,"Empty",20.75,25,25,25,30,30,30,30,30,30,null,"Empty",14.75,20,24.25,24.25,35,35,35,35,35,35,null,"Empty",20.75,25,25,25,36,36,36,36,36,36]
[null,"assumes medium compression breaking"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  "]
[]
[null,null,null,null,null,{"$f":"\"Uphill Speed (\"&SpeedUnits&\") - Rimpull vs. Total Resistance (%Grade + Rolling Resistance)\"","v":"Uphill Speed (mph) - Rimpull vs. Total Resistance (%Grade + Rolling Resistance)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lookup Tables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Tables"]
[null,"Weight of Materials",null,null,null,{"$f":"BB907","v":"725C2"},null,null,null,null,null,null,null,null,null,{"$f":"BC907","v":"730C2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB907","v":"725C2"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC907","v":"730C2"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC970","v":"725C2"},null,null,null,null,null,null,null,null,null,null,{"$f":"BO970","v":"730C2"}]
[null,"Material",{"$f":"C93","v":"lb/yd3"},{"$f":"\"Truck \"&BB907&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 725C2 Load (lb)"},{"$f":"\"Truck \"&BC907&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 730C2 Load (lb)"},{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},{"$f":"BC971","v":18},16,14,12,10,8,6,4,2,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,"Loaded Weight (lbs)",18,16,14,12,10,8,6,4,2,null,"Loaded Weight (lbs)",18,16,14,12,10,8,6,4,2]
[null,{"$f":"BA94","v":"Alluvium"},2900,{"$f":"$C$914*C972","v":49300},{"$f":"$D$914*C972","v":58580},{"$f":"D972+$C$910","v":100095},{"$f":"ROUND(IF(Metric,BC972*Mi2Km,BC972),1)","v":5.2},{"$f":"ROUND(IF(Metric,BD972*Mi2Km,BD972),1)","v":6.1},{"$f":"ROUND(IF(Metric,BE972*Mi2Km,BE972),1)","v":6.9},{"$f":"ROUND(IF(Metric,BF972*Mi2Km,BF972),1)","v":8},{"$f":"ROUND(IF(Metric,BG972*Mi2Km,BG972),1)","v":9.5},{"$f":"ROUND(IF(Metric,BH972*Mi2Km,BH972),1)","v":11.6},{"$f":"ROUND(IF(Metric,BI972*Mi2Km,BI972),1)","v":15.1},{"$f":"ROUND(IF(Metric,BJ972*Mi2Km,BJ972),1)","v":20.5},{"$f":"ROUND(IF(Metric,BK972*Mi2Km,BK972),1)","v":30},{"$f":"E972+$D$910","v":111711},{"$f":"ROUND(IF(Metric,BO972*Mi2Km,BO972),1)","v":6},{"$f":"ROUND(IF(Metric,BP972*Mi2Km,BP972),1)","v":6.7},{"$f":"ROUND(IF(Metric,BQ972*Mi2Km,BQ972),1)","v":7.6},{"$f":"ROUND(IF(Metric,BR972*Mi2Km,BR972),1)","v":8.8000000000000007},{"$f":"ROUND(IF(Metric,BS972*Mi2Km,BS972),1)","v":10.5},{"$f":"ROUND(IF(Metric,BT972*Mi2Km,BT972),1)","v":13.2},{"$f":"ROUND(IF(Metric,BU972*Mi2Km,BU972),1)","v":17},{"$f":"ROUND(IF(Metric,BV972*Mi2Km,BV972),1)","v":23.2},{"$f":"ROUND(IF(Metric,BW972*Mi2Km,BW972),1)","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alluvium",{"$f":"D972+$BB$908","v":100095},{"$f":"IF(CA972>SpeedLimit,SpeedLimit,CA972)","v":5.2},{"$f":"IF(CB972>SpeedLimit,SpeedLimit,CB972)","v":6.1},{"$f":"IF(CC972>SpeedLimit,SpeedLimit,CC972)","v":6.9},{"$f":"IF(CD972>SpeedLimit,SpeedLimit,CD972)","v":8},{"$f":"IF(CE972>SpeedLimit,SpeedLimit,CE972)","v":9.5},{"$f":"IF(CF972>SpeedLimit,SpeedLimit,CF972)","v":11.6},{"$f":"IF(CG972>SpeedLimit,SpeedLimit,CG972)","v":15.1},{"$f":"IF(CH972>SpeedLimit,SpeedLimit,CH972)","v":20.5},{"$f":"IF(CI972>SpeedLimit,SpeedLimit,CI972)","v":30},null,null,{"$f":"E972+$BC$908","v":111711},{"$f":"IF(CL972>SpeedLimit,SpeedLimit,CL972)","v":6},{"$f":"IF(CM972>SpeedLimit,SpeedLimit,CM972)","v":6.7},{"$f":"IF(CN972>SpeedLimit,SpeedLimit,CN972)","v":7.6},{"$f":"IF(CO972>SpeedLimit,SpeedLimit,CO972)","v":8.8000000000000007},{"$f":"IF(CP972>SpeedLimit,SpeedLimit,CP972)","v":10.5},{"$f":"IF(CQ972>SpeedLimit,SpeedLimit,CQ972)","v":13.2},{"$f":"IF(CR972>SpeedLimit,SpeedLimit,CR972)","v":17},{"$f":"IF(CS972>SpeedLimit,SpeedLimit,CS972)","v":23.2},{"$f":"IF(CT972>SpeedLimit,SpeedLimit,CT972)","v":30},null,null,100491,5.2,6.1,6.9,8,9.5,11.6,15.1,20.5,31.9,null,111711,6,6.7,7.6,8.8000000000000007,10.5,13.2,17,23.2,33.299999999999997]
[null,"Basalt",3300,{"$f":"$C$914*C973","v":56100},{"$f":"$D$914*C973","v":66660},{"$f":"D973+$C$910","v":106895},4.5999999999999996,5.7,6.5,7.6,8.9,10.9,14.1,19.600000000000001,30,{"$f":"E973+$D$910","v":119791},5.7,6.3,7.1,8.1999999999999993,9.8000000000000007,12.3,16.100000000000001,22.1,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basalt",106895,4.5999999999999996,5.7,6.5,7.6,8.9,10.9,14.1,19.600000000000001,30,null,null,119791,5.7,6.3,7.1,8.1999999999999993,9.8000000000000007,12.3,16.100000000000001,22.1,30,null,null,107291,4.5999999999999996,5.7,6.5,7.6,8.9,10.9,14.1,19.600000000000001,31.1,null,119791,5.7,6.3,7.1,8.1999999999999993,9.8000000000000007,12.3,16.100000000000001,22.1,32.700000000000003]
[null,"Clay - Dry",2500,42500,50500,93295,5.8,6.6,7.4,8.4,10.199999999999999,12.2,16.100000000000001,21.8,30,103631,6.5,7.2,8.1999999999999993,9.4,11.2,14.2,18.100000000000001,24.4,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clay - Dry",93295,5.8,6.6,7.4,8.4,10.199999999999999,12.2,16.100000000000001,21.8,30,null,null,103631,6.5,7.2,8.1999999999999993,9.4,11.2,14.2,18.100000000000001,24.4,30,null,null,93691,5.8,6.6,7.4,8.4,10.199999999999999,12.2,16.100000000000001,21.8,32.700000000000003,null,103631,6.5,7.2,8.1999999999999993,9.4,11.2,14.2,18.100000000000001,24.4,33.799999999999997]
[null,"Granite - broken",2800,47600,56560,98395,5.3,6.2,7.1,8.1,9.6999999999999993,11.8,15.3,20.6,30,109691,6.1,6.8,7.7,8.9,10.7,13.4,17.3,23.5,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Granite - broken",98395,5.3,6.2,7.1,8.1,9.6999999999999993,11.8,15.3,20.6,30,null,null,109691,6.1,6.8,7.7,8.9,10.7,13.4,17.3,23.5,30,null,null,98791,5.3,6.2,7.1,8.1,9.6999999999999993,11.8,15.3,20.6,32.200000000000003,null,109691,6.1,6.8,7.7,8.9,10.7,13.4,17.3,23.5,33.4]
[null,"Gravel",2550,43350,51510,94145,5.7,6.5,7.4,8.3000000000000007,10.1,12.1,16,21.5,30,104641,6.5,7.1,8.1999999999999993,9.3000000000000007,11.1,14,18,24.2,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravel",94145,5.7,6.5,7.4,8.3000000000000007,10.1,12.1,16,21.5,30,null,null,104641,6.5,7.1,8.1999999999999993,9.3000000000000007,11.1,14,18,24.2,30,null,null,94541,5.7,6.5,7.4,8.3000000000000007,10.1,12.1,16,21.5,32.700000000000003,null,104641,6.5,7.1,8.1999999999999993,9.3000000000000007,11.1,14,18,24.2,33.799999999999997]
[null,"Limestone - broken",2600,44200,52520,94995,5.7,6.4,7.3,8.3000000000000007,10,12.1,15.9,21.5,30,105651,6.4,7.1,8.1,9.1999999999999993,11,13.9,17.899999999999999,24.1,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - broken",94995,5.7,6.4,7.3,8.3000000000000007,10,12.1,15.9,21.5,30,null,null,105651,6.4,7.1,8.1,9.1999999999999993,11,13.9,17.899999999999999,24.1,30,null,null,95391,5.7,6.4,7.3,8.3000000000000007,10,12.1,15.9,21.5,32.799999999999997,null,105651,6.4,7.1,8.1,9.1999999999999993,11,13.9,17.899999999999999,24.1,33.700000000000003]
[null,"Limestone - crushed",2600,44200,52520,94995,5.7,6.4,7.3,8.3000000000000007,10,12.1,15.9,21.5,30,105651,6.4,7.1,8.1,9.1999999999999993,11,13.9,17.899999999999999,24.1,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - crushed",94995,5.7,6.4,7.3,8.3000000000000007,10,12.1,15.9,21.5,30,null,null,105651,6.4,7.1,8.1,9.1999999999999993,11,13.9,17.899999999999999,24.1,30,null,null,95391,5.7,6.4,7.3,8.3000000000000007,10,12.1,15.9,21.5,32.799999999999997,null,105651,6.4,7.1,8.1,9.1999999999999993,11,13.9,17.899999999999999,24.1,33.700000000000003]
[null,"Sandstone",2550,43350,51510,94145,5.7,6.5,7.4,8.3000000000000007,10.1,12.1,16,21.5,30,104641,6.5,7.1,8.1999999999999993,9.3000000000000007,11.1,14,18,24.2,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sandstone",94145,5.7,6.5,7.4,8.3000000000000007,10.1,12.1,16,21.5,30,null,null,104641,6.5,7.1,8.1999999999999993,9.3000000000000007,11.1,14,18,24.2,30,null,null,94541,5.7,6.5,7.4,8.3000000000000007,10.1,12.1,16,21.5,32.700000000000003,null,104641,6.5,7.1,8.1999999999999993,9.3000000000000007,11.1,14,18,24.2,33.799999999999997]
[null,"Shale",2100,35700,42420,86495,6.3,7.1,7.9,9.1,10.9,12.9,17,23,30,95551,7,7.8,8.9,10.199999999999999,12.3,15.3,19.2,25.9,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shale",86495,6.3,7.1,7.9,9.1,10.9,12.9,17,23,30,null,null,95551,7,7.8,8.9,10.199999999999999,12.3,15.3,19.2,25.9,30,null,null,86891,6.3,7.1,7.9,9.1,10.9,12.9,17,23,33.299999999999997,null,95551,7,7.8,8.9,10.199999999999999,12.3,15.3,19.2,25.9,34.4]
[null,"Stone - crushed",2700,45900,54540,96695,5.5,6.3,7.2,8.1999999999999993,9.8000000000000007,11.9,15.6,21.2,30,107671,6.3,7,7.9,9.1,10.8,13.6,17.600000000000001,23.8,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stone - crushed",96695,5.5,6.3,7.2,8.1999999999999993,9.8000000000000007,11.9,15.6,21.2,30,null,null,107671,6.3,7,7.9,9.1,10.8,13.6,17.600000000000001,23.8,30,null,null,97091,5.5,6.3,7.2,8.1999999999999993,9.8000000000000007,11.9,15.6,21.2,32.4,null,107671,6.3,7,7.9,9.1,10.8,13.6,17.600000000000001,23.8,33.6]
[null,"Tailings - Coarse (dry, loose sand)",2400,40800,48480,91595,5.9,6.7,7.6,8.5,10.4,12.4,16.399999999999999,22,30,101611,6.6,7.3,8.4,9.6,11.4,14.5,18.399999999999999,24.8,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Coarse (dry, loose sand)",91595,5.9,6.7,7.6,8.5,10.4,12.4,16.399999999999999,22,30,null,null,101611,6.6,7.3,8.4,9.6,11.4,14.5,18.399999999999999,24.8,30,null,null,91991,5.9,6.7,7.6,8.5,10.4,12.4,16.399999999999999,22,33,null,101611,6.6,7.3,8.4,9.6,11.4,14.5,18.399999999999999,24.8,34]
[null,"Tailings - Slimes (loose sand & clay)",2700,45900,54540,96695,5.5,6.3,7.2,8.1999999999999993,9.8000000000000007,11.9,15.6,21.2,30,107671,6.3,7,7.9,9.1,10.8,13.6,17.600000000000001,23.8,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Slimes (loose sand & clay)",96695,5.5,6.3,7.2,8.1999999999999993,9.8000000000000007,11.9,15.6,21.2,30,null,null,107671,6.3,7,7.9,9.1,10.8,13.6,17.600000000000001,23.8,30,null,null,97091,5.5,6.3,7.2,8.1999999999999993,9.8000000000000007,11.9,15.6,21.2,32.4,null,107671,6.3,7,7.9,9.1,10.8,13.6,17.600000000000001,23.8,33.6]
[null,"Topsoil",1600,27200,32320,77995,6.9,7.8,8.5,10.1,12,14.7,18.5,24.6,30,85451,7.8,8.6999999999999993,9.9,11.3,13.7,16.7,20.9,27.9,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil",77995,6.9,7.8,8.5,10.1,12,14.7,18.5,24.6,30,null,null,85451,7.8,8.6999999999999993,9.9,11.3,13.7,16.7,20.9,27.9,30,null,null,78391,6.9,7.8,8.5,10.1,12,14.7,18.5,24.6,33.9,null,85451,7.8,8.6999999999999993,9.9,11.3,13.7,16.7,20.9,27.9,34.9]
[null,null,null,null,null,"Empty",10.4,11.6,12.7,14.9,17.8,20.399999999999999,25.2,30,30,"Empty",12.6,14,15.9,17.8,20.399999999999999,24,29.2,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty",10.4,11.6,12.7,14.9,17.8,20.399999999999999,25.2,30,30,null,null,"Empty",12.6,14,15.9,17.8,20.399999999999999,24,29.2,30,30,null,null,"Empty",10.4,11.6,12.7,14.9,17.8,20.399999999999999,25.2,31.7,35.799999999999997,null,"Empty",12.6,14,15.9,17.8,20.399999999999999,24,29.2,33.700000000000003,35.799999999999997]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  "]
[]
[null,null,null,null,null,{"$f":"\"Uphill Speed (\"&SpeedUnits&\") - Rimpull vs. Total Resistance (%Grade + Rolling Resistance)\"","v":"Uphill Speed (mph) - Rimpull vs. Total Resistance (%Grade + Rolling Resistance)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Tables"]
[null,"Weight of Materials",null,null,null,{"$f":"BD907","v":"735C"},null,null,null,null,null,null,null,null,null,{"$f":"BE907","v":"740C"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD907","v":"735C"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE907","v":"740C"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC990","v":"735C"},null,null,null,null,null,null,null,null,null,null,{"$f":"BO990","v":"740C"}]
[null,"Material",{"$f":"C93","v":"lb/yd3"},{"$f":"\"Truck \"&BD907&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 735C Load (lb)"},{"$f":"\"Truck \"&BE907&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 740C Load (lb)"},{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},{"$f":"BC991","v":18},16,14,12,10,8,6,4,2,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,"Loaded Weight (lbs)",18,16,14,12,10,8,6,4,2,null,"Loaded Weight (lbs)",18,16,14,12,10,8,6,4,2]
[null,{"$f":"BA94","v":"Alluvium"},2900,{"$f":"$E$914*C992","v":67280.000000000015},{"$f":"$F$914*C992","v":77720},{"$f":"D992+$E$910","v":136726},{"$f":"ROUND(IF(Metric,BC992*Mi2Km,BC992),1)","v":5.4},{"$f":"ROUND(IF(Metric,BD992*Mi2Km,BD992),1)","v":6.6},{"$f":"ROUND(IF(Metric,BE992*Mi2Km,BE992),1)","v":7.4},{"$f":"ROUND(IF(Metric,BF992*Mi2Km,BF992),1)","v":9},{"$f":"ROUND(IF(Metric,BG992*Mi2Km,BG992),1)","v":10.199999999999999},{"$f":"ROUND(IF(Metric,BH992*Mi2Km,BH992),1)","v":12.4},{"$f":"ROUND(IF(Metric,BI992*Mi2Km,BI992),1)","v":18},{"$f":"ROUND(IF(Metric,BJ992*Mi2Km,BJ992),1)","v":24},{"$f":"ROUND(IF(Metric,BK992*Mi2Km,BK992),1)","v":30},{"$f":"E992+$F$910","v":157086},{"$f":"ROUND(IF(Metric,BO992*Mi2Km,BO992),1)","v":5.6},{"$f":"ROUND(IF(Metric,BP992*Mi2Km,BP992),1)","v":6.2},{"$f":"ROUND(IF(Metric,BQ992*Mi2Km,BQ992),1)","v":7.4},{"$f":"ROUND(IF(Metric,BR992*Mi2Km,BR992),1)","v":8.6999999999999993},{"$f":"ROUND(IF(Metric,BS992*Mi2Km,BS992),1)","v":10.4},{"$f":"ROUND(IF(Metric,BT992*Mi2Km,BT992),1)","v":12.8},{"$f":"ROUND(IF(Metric,BU992*Mi2Km,BU992),1)","v":17.2},{"$f":"ROUND(IF(Metric,BV992*Mi2Km,BV992),1)","v":24},{"$f":"ROUND(IF(Metric,BW992*Mi2Km,BW992),1)","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alluvium",{"$f":"D992+$BD$908","v":136726},{"$f":"IF(CA992>SpeedLimit,SpeedLimit,CA992)","v":5.4},{"$f":"IF(CB992>SpeedLimit,SpeedLimit,CB992)","v":6.6},{"$f":"IF(CC992>SpeedLimit,SpeedLimit,CC992)","v":7.4},{"$f":"IF(CD992>SpeedLimit,SpeedLimit,CD992)","v":9},{"$f":"IF(CE992>SpeedLimit,SpeedLimit,CE992)","v":10.199999999999999},{"$f":"IF(CF992>SpeedLimit,SpeedLimit,CF992)","v":12.4},{"$f":"IF(CG992>SpeedLimit,SpeedLimit,CG992)","v":18},{"$f":"IF(CH992>SpeedLimit,SpeedLimit,CH992)","v":24},{"$f":"IF(CI992>SpeedLimit,SpeedLimit,CI992)","v":30},null,null,{"$f":"E992+$BE$908","v":157086},{"$f":"IF(CL992>SpeedLimit,SpeedLimit,CL992)","v":5.6},{"$f":"IF(CM992>SpeedLimit,SpeedLimit,CM992)","v":6.2},{"$f":"IF(CN992>SpeedLimit,SpeedLimit,CN992)","v":7.4},{"$f":"IF(CO992>SpeedLimit,SpeedLimit,CO992)","v":8.6999999999999993},{"$f":"IF(CP992>SpeedLimit,SpeedLimit,CP992)","v":10.4},{"$f":"IF(CQ992>SpeedLimit,SpeedLimit,CQ992)","v":12.8},{"$f":"IF(CR992>SpeedLimit,SpeedLimit,CR992)","v":17.2},{"$f":"IF(CS992>SpeedLimit,SpeedLimit,CS992)","v":24},{"$f":"IF(CT992>SpeedLimit,SpeedLimit,CT992)","v":30},null,null,136726,5.4,6.6,7.4,9,10.199999999999999,12.4,18,24,33,null,157086,5.6,6.2,7.4,8.6999999999999993,10.4,12.8,17.2,24,34]
[null,"Basalt",3300,{"$f":"$E$914*C993","v":76560.000000000015},{"$f":"$F$914*C993","v":88440},{"$f":"D993+$E$910","v":146006},5.0999999999999996,5.8,6,8.1999999999999993,9.8000000000000007,12.1,16.8,22,30,{"$f":"E993+$F$910","v":167806},5.2,5.8,7,8,10,12.2,16,22.4,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basalt",146006,5.0999999999999996,5.8,6,8.1999999999999993,9.8000000000000007,12.1,16.8,22,30,null,null,167806,5.2,5.8,7,8,10,12.2,16,22.4,30,null,null,146006,5.0999999999999996,5.8,6,8.1999999999999993,9.8000000000000007,12.1,16.8,22,32.799999999999997,null,167806,5.2,5.8,7,8,10,12.2,16,22.4,34]
[null,"Clay - Dry",2500,58000.000000000007,67000,127446,6,7.1,8.9,9.6,11.2,13.5,19.2,26.8,30,146366,6,7,7.9,9.6,11.1,13.4,19.3,25.7,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clay - Dry",127446,6,7.1,8.9,9.6,11.2,13.5,19.2,26.8,30,null,null,146366,6,7,7.9,9.6,11.1,13.4,19.3,25.7,30,null,null,127446,6,7.1,8.9,9.6,11.2,13.5,19.2,26.8,33.200000000000003,null,146366,6,7,7.9,9.6,11.1,13.4,19.3,25.7,34]
[null,"Granite - broken",2800,64960.000000000007,75040,134406,5.8,6.8,7.5,9.1,10.4,12.7,18.5,25.5,30,154406,5.7,6.6,7.5,9,10.6,12.8,17.3,22.9,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Granite - broken",134406,5.8,6.8,7.5,9.1,10.4,12.7,18.5,25.5,30,null,null,154406,5.7,6.6,7.5,9,10.6,12.8,17.3,22.9,30,null,null,134406,5.8,6.8,7.5,9.1,10.4,12.7,18.5,25.5,32.799999999999997,null,154406,5.7,6.6,7.5,9,10.6,12.8,17.3,22.9,34]
[null,"Gravel",2550,59160.000000000007,68340,128606,6,7,8.9,9.5,11.2,13,19,26.7,30,147706,5.9,7,7.8,9.5,11,13.3,19.2,25.7,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravel",128606,6,7,8.9,9.5,11.2,13,19,26.7,30,null,null,147706,5.9,7,7.8,9.5,11,13.3,19.2,25.7,30,null,null,128606,6,7,8.9,9.5,11.2,13,19,26.7,33.200000000000003,null,147706,5.9,7,7.8,9.5,11,13.3,19.2,25.7,34]
[null,"Limestone - broken",2600,60320.000000000007,69680,129766,5.9,6.8,7.8,9.5,11,13,19.2,24.5,30,149046,5.8,6.8,7.8,9.5,10.9,13.2,19.2,25.7,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - broken",129766,5.9,6.8,7.8,9.5,11,13,19.2,24.5,30,null,null,149046,5.8,6.8,7.8,9.5,10.9,13.2,19.2,25.7,30,null,null,129766,5.9,6.8,7.8,9.5,11,13,19.2,24.5,33,null,149046,5.8,6.8,7.8,9.5,10.9,13.2,19.2,25.7,34]
[null,"Limestone - crushed",2600,60320.000000000007,69680,129766,5.9,6.8,7.8,9.5,11,13,19.2,24.5,30,149046,5.8,6.8,7.8,9.5,10.9,13.2,19.2,25.7,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - crushed",129766,5.9,6.8,7.8,9.5,11,13,19.2,24.5,30,null,null,149046,5.8,6.8,7.8,9.5,10.9,13.2,19.2,25.7,30,null,null,129766,5.9,6.8,7.8,9.5,11,13,19.2,24.5,33,null,149046,5.8,6.8,7.8,9.5,10.9,13.2,19.2,25.7,34]
[null,"Sandstone",2550,59160.000000000007,68340,128606,6,7,8.9,9.5,11.2,13,19,26.7,30,147706,5.9,7,7.8,9.5,11,13.3,19.2,25.7,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sandstone",128606,6,7,8.9,9.5,11.2,13,19,26.7,30,null,null,147706,5.9,7,7.8,9.5,11,13.3,19.2,25.7,30,null,null,128606,6,7,8.9,9.5,11.2,13,19,26.7,33.200000000000003,null,147706,5.9,7,7.8,9.5,11,13.3,19.2,25.7,34]
[null,"Shale",2100,48720.000000000007,56280,118166,6.7,7.4,9.1,10.199999999999999,11.8,15.4,20.5,27.5,30,135646,6.4,7.4,8.6,10.199999999999999,11.9,14.3,20.2,28.4,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shale",118166,6.7,7.4,9.1,10.199999999999999,11.8,15.4,20.5,27.5,30,null,null,135646,6.4,7.4,8.6,10.199999999999999,11.9,14.3,20.2,28.4,30,null,null,118166,6.7,7.4,9.1,10.199999999999999,11.8,15.4,20.5,27.5,33.5,null,135646,6.4,7.4,8.6,10.199999999999999,11.9,14.3,20.2,28.4,34]
[null,"Stone - crushed",2700,62640.000000000007,72360,132086,5.4,6.8,7.4,9.1999999999999993,10.6,12.7,18.5,25,30,151726,5.7,6.7,7.7,9.3000000000000007,10.8,13,18.3,25.6,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stone - crushed",132086,5.4,6.8,7.4,9.1999999999999993,10.6,12.7,18.5,25,30,null,null,151726,5.7,6.7,7.7,9.3000000000000007,10.8,13,18.3,25.6,30,null,null,132086,5.4,6.8,7.4,9.1999999999999993,10.6,12.7,18.5,25,33,null,151726,5.7,6.7,7.7,9.3000000000000007,10.8,13,18.3,25.6,34]
[null,"Tailings - Coarse (dry, loose sand)",2400,55680.000000000007,64320,125126,6.1,7,8.1999999999999993,9.6,11.3,14.6,19.600000000000001,27,30,143686,6,7.2,8,9.8000000000000007,11.1,13.8,19.3,27,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Coarse (dry, loose sand)",125126,6.1,7,8.1999999999999993,9.6,11.3,14.6,19.600000000000001,27,30,null,null,143686,6,7.2,8,9.8000000000000007,11.1,13.8,19.3,27,30,null,null,125126,6.1,7,8.1999999999999993,9.6,11.3,14.6,19.600000000000001,27,33.200000000000003,null,143686,6,7.2,8,9.8000000000000007,11.1,13.8,19.3,27,34]
[null,"Tailings - Slimes (loose sand & clay)",2700,62640.000000000007,72360,132086,5.4,6.8,7.4,9.1999999999999993,10.6,12.7,18.5,25,30,151726,5.7,6.7,7.7,9.3000000000000007,10.8,13,18.3,25.6,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Slimes (loose sand & clay)",132086,5.4,6.8,7.4,9.1999999999999993,10.6,12.7,18.5,25,30,null,null,151726,5.7,6.7,7.7,9.3000000000000007,10.8,13,18.3,25.6,30,null,null,132086,5.4,6.8,7.4,9.1999999999999993,10.6,12.7,18.5,25,33,null,151726,5.7,6.7,7.7,9.3000000000000007,10.8,13,18.3,25.6,34]
[null,"Topsoil",1600,37120.000000000007,42880,106566,7.3,8.6,9.6999999999999993,11,12.6,17.2,21.2,29,30,122246,7.4,8.1999999999999993,9.6999999999999993,11,12.8,16.399999999999999,21.5,29.3,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil",106566,7.3,8.6,9.6999999999999993,11,12.6,17.2,21.2,29,30,null,null,122246,7.4,8.1999999999999993,9.6999999999999993,11,12.8,16.399999999999999,21.5,29.3,30,null,null,106566,7.3,8.6,9.6999999999999993,11,12.6,17.2,21.2,29,33.5,null,122246,7.4,8.1999999999999993,9.6999999999999993,11,12.8,16.399999999999999,21.5,29.3,34]
[null,null,null,null,null,"Empty",11.5,12.4,15.2,17.8,20.3,24.6,30,30,30,"Empty",11.3,12.5,14,16.600000000000001,20.8,23,29.5,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty",11.5,12.4,15.2,17.8,20.3,24.6,30,30,30,null,null,"Empty",11.3,12.5,14,16.600000000000001,20.8,23,29.5,30,30,null,null,"Empty",11.5,12.4,15.2,17.8,20.3,24.6,30.3,33,33.5,null,"Empty",11.3,12.5,14,16.600000000000001,20.8,23,29.5,33.799999999999997,34]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  "]
[]
["Productivity - Articulated Trucks (cont.)"]
[]
[]
[]
[]
[]
[]
[null,"725 Articulated Truck Travel Time - Uphill Loaded"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,600,2190,5200,null,null,null,2097.3000000000002,1.3454999999999999]
[null,4,420,1400,3200,5000,6820,null,1329.1,1.2109000000000001]
[null,6,400,1080,2390,3630,4950,6200,1091.2,1.0904]
[null,8,380,880,1850,2850,3850,4820,928.59,1.0158]
[null,10,300,729,1450,2250,3020,3800,741.09,1.0076000000000001]
[null,15,200,500,1000,1570,2100,2620,504.55,1.0225]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"725 Haul Truck Travel Time - Uphill Empty"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,680,2480,5570,null,null,null,2326.3000000000002,1.3122]
[null,4,620,2070,4700,null,null,null,1999.4,1.2616000000000001]
[null,6,590,1770,3900,6020,null,null,1728,1.1556]
[null,8,540,1490,3250,4970,6730,null,1487.8,1.0986]
[null,10,470,1270,2740,4200,5600,7050,1271.2,1.0753999999999999]
[null,15,390,960,2000,3000,4000,5000,979.82,1.0145]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Productivity - Articulated Trucks (cont.)"]
[]
[]
[]
[]
[]
[null,"730 Articulated Truck Travel Time - Uphill Loaded"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,780,2250,5240,null,null,null,2095,1.3740000000000001]
[null,4,610,1390,3170,4930,6880,null,1382,1.1651]
[null,6,540,1100,2340,3550,5780,6000,112,1.0847]
[null,8,460,920,1840,2810,3770,4760,922.63,1.0145]
[null,10,390,750,1420,2170,2880,3600,751.26,0.96499999999999997]
[null,15,300,560,1050,1500,1995,2500,560.84,0.91520000000000001]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"730 Haul Truck Travel Time - Uphill Empty"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,980,2500,5560,null,null,null,2388,1.25621]
[null,4,810,2100,4810,null,null,null,2015,1.2849999999999999]
[null,6,770,1800,4060,6310,null,null,1767,1.1766000000000001]
[null,8,680,1560,3390,5230,7070,null,1520.2,1.1252]
[null,10,595,1340,2840,4370,5870,null,1304.7,1.0993999999999999]
[null,15,480,980,2020,3090,4150,5090,983.74,1.0321]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Productivity - Articulated Trucks (cont.)"]
[]
[]
[]
[]
[]
[null,"735 Articulated Truck Travel Time - Uphill Loaded"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,700,2200,5020,null,null,null,2166,1.2254]
[null,4,550,1350,2950,4520,6100,null,1410.5,1.0528]
[null,6,450,1020,2200,3400,4570,5770,1095.5999999999999,1.0223]
[null,8,390,810,1650,2530,3370,4200,879.73,0.9546]
[null,10,340,700,1400,2100,2800,3500,754.84,0.93320000000000003]
[null,15,230,500,970,1400,1900,2390,519.30999999999995,0.92679999999999996]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"735 Haul Truck Travel Time - Uphill Empty"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,680,2300,5140,null,null,null,2200.1999999999998,1.2605999999999999]
[null,4,610,2070,4760,null,null,null,1999.7,1.2795000000000001]
[null,6,580,1770,4100,6370,null,null,1751.7,1.1953]
[null,8,560,1370,2900,4400,5950,null,1414.4,1.0306]
[null,10,440,1200,2600,4030,5450,6900,1203,1.0924]
[null,15,370,840,1660,2540,3390,4200,871.57,0.96899999999999997]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Productivity - Articulated Trucks (cont.)"]
[]
[]
[]
[]
[]
[null,"740 Articulated Truck Travel Time - Uphill Loaded"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,600,2340,5500,null,null,null,2190.6,1.3823000000000001]
[null,4,500,1390,3190,4960,6780,null,1415,1.1389]
[null,6,420,1020,2200,3400,4580,5700,1066.4000000000001,1.0438000000000001]
[null,8,350,800,1650,2560,3400,4300,842.87,1.0012000000000001]
[null,10,290,640,1350,2040,2750,3410,686.02,0.9889]
[null,15,200,450,940,1400,1830,2340,474.86,0.97889999999999999]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"740 Haul Truck Travel Time - Uphill Empty"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,700,2570,5820,null,null,null,2413.6,1.3213999999999999]
[null,4,630,2230,5400,null,null,null,2170.4,1.3371999999999999]
[null,6,590,1840,4230,6630,null,null,1804.5,1.2048000000000001]
[null,8,560,1510,3400,5250,7120,null,1541.5,1.1112]
[null,10,500,1250,2790,4300,5800,null,1308.2,1.0740000000000001]
[null,15,390,900,1900,2920,3930,4930,951.69,1.0145999999999999]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Productivity - Wheel Loaders"]
[]
[null,"Wheel Loader Specifications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheel Loader Specifications"]
[null,"Description",{"$f":"BB1241","v":"926M"},{"$f":"BC1241","v":"930M"},"950M","966M","972M","972M (2)","980M","988K","988K (2)","990K","992K","992K (2)","994K","994K (2)","L2350",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description",{"$f":"'Labor Rates'!A65","v":"926M"},{"$f":"'Labor Rates'!A66","v":"930M"},{"$f":"'Labor Rates'!A67","v":"950M"},{"$f":"'Labor Rates'!A68","v":"966M"},{"$f":"'Labor Rates'!A69","v":"972M"},{"$f":"BF1241&\" (2)\"","v":"972M (2)"},{"$f":"'Labor Rates'!A70","v":"980M"},{"$f":"'Labor Rates'!A71","v":"988K"},{"$f":"BI1241&\" (2)\"","v":"988K (2)"},{"$f":"'Labor Rates'!A72","v":"990K"},{"$f":"'Labor Rates'!A73","v":"992K"},{"$f":"BL1241&\" (2)\"","v":"992K (2)"},{"$f":"'Labor Rates'!A74","v":"994K"},{"$f":"BN1241&\" (2)\"","v":"994K (2)"},"L2350"]
[null,{"$f":"\"Payload Capacity (\"&IF(Metric,\"m3\",\"yd3\")&\")\"","v":"Payload Capacity (yd3)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payload Capacity (cy)"]
[null,"Struck",{"$f":"IF(Metric,ROUND(BB1243*Yd3_2_M3,2),BB1243)","v":2.2000000000000002},2.5,3.5,4.3,4.7,4.7,6,6.9,{"$f":"IF(Metric,ROUND(BJ1243*Yd3_2_M3,2),BJ1243)","v":6.9},9.5,12.4,12.4,18.3,18.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Struck",2.2000000000000002,2.5,3.5,4.3,4.7,4.7,6,6.9,6.9,9.5,12.4,12.4,18.3,18.3]
[null,"Heaped",2.7,3,4.0999999999999996,5,5.6,5.6,7.1,8.33,{"$f":"IF(Metric,ROUND(BJ1244*Yd3_2_M3,2),BJ1244)","v":8.33},11.25,15,15,22.5,22.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heaped",2.7,3,4.0999999999999996,5,5.6,5.6,7.1,8.33,8.33,11.25,15,15,22.5,22.5]
[null,"Average",{"$f":"ROUND(AVERAGE(C1243:C1244),2)","v":2.4500000000000002},{"$f":"ROUND(AVERAGE(D1243:D1244),2)","v":2.75},{"$f":"ROUND(AVERAGE(E1243:E1244),2)","v":3.8},{"$f":"ROUND(AVERAGE(F1243:F1244),2)","v":4.6500000000000004},{"$f":"ROUND(AVERAGE(G1243:G1244),2)","v":5.15},{"$f":"ROUND(AVERAGE(H1243:H1244),2)","v":5.15},{"$f":"ROUND(AVERAGE(I1243:I1244),2)","v":6.55},{"$f":"ROUND(AVERAGE(J1243:J1244),2)","v":7.62},{"$f":"ROUND(AVERAGE(K1243:K1244),2)","v":7.62},{"$f":"ROUND(AVERAGE(L1243:L1244),2)","v":10.38},{"$f":"ROUND(AVERAGE(M1243:M1244),2)","v":13.7},{"$f":"ROUND(AVERAGE(N1243:N1244),2)","v":13.7},{"$f":"ROUND(AVERAGE(O1243:O1244),2)","v":20.399999999999999},{"$f":"ROUND(AVERAGE(P1243:P1244),2)","v":20.399999999999999},{"$f":"IF(Metric,ROUND(BP1245*Yd3_2_M3,2),BP1245)","v":53},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"(BB1243+BB1244)/2","v":2.4500000000000002},2.75,3.8,4.6500000000000004,5.15,5.15,6.55,7.6150000000000002,7.6150000000000002,10.375,13.7,13.7,{"$f":"(BN1243+BN1244)/2","v":20.399999999999999},20.399999999999999,53]
[null,"Matched Truck","N/A","N/A","N/A","725C2","730C2","735C","N/A","740C","770G","773G","777G","785D","789D","793F","797F",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Matched Truck","N/A","N/A","N/A","725C","730C","735C","N/A","740C","770G","773G","777G","785D","789D","793F","797F"]
[null,"Average Cycle Time (min)",0.47499999999999998,0.47499999999999998,0.47499999999999998,0.52500000000000002,0.52500000000000002,0.52500000000000002,0.52500000000000002,0.57499999999999996,0.57499999999999996,0.57499999999999996,0.57499999999999996,0.65,0.65,0.65,0.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Cycle Time (min)",0.47499999999999998,0.47499999999999998,0.47499999999999998,0.52500000000000002,0.52500000000000002,0.52500000000000002,0.52500000000000002,0.57499999999999996,0.57499999999999996,0.57499999999999996,0.57499999999999996,0.65,0.65,0.65,0.75]
[null,"Passes to Fill Truck",{"$f":"BB1248","v":"N/A"},{"$f":"BC1248","v":"N/A"},"N/A",4,4,5,"N/A",4,4,4,5,7,10,10,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Passes to Fill Truck","N/A","N/A","N/A",{"$f":"ROUND(Truck725C_Avg_Capacity/BE1245,0)","v":4},{"$f":"ROUND(Truck730C_Avg_Capacity/BF1245,0)","v":4},{"$f":"ROUND(Truck735C_Avg_Capacity/BG1245,0)","v":5},"N/A",{"$f":"ROUND(Truck740C_Avg_Capacity/BI1245,0)","v":4},{"$f":"ROUND(Truck770G_Avg_Capacity/BJ1245,0)","v":4},{"$f":"ROUND(Truck773G_Avg_Capacity/BK1245,0)","v":4},{"$f":"ROUND(Truck777G_Avg_Capacity/BL1245,0)","v":5},{"$f":"ROUND(Truck785D_Avg_Capacity/BM1245,0)","v":7},{"$f":"ROUND(Truck793F_Avg_Capacity/BN1245,0)","v":10},{"$f":"ROUND(Truck793F_Avg_Capacity/BO1245,0)","v":10},{"$f":"ROUND(Truck797F_Avg_Capacity/BP1245,0)","v":6}]
[null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(LEFT(C1241,4),AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUND(INDEX(AltDerationTable,MATCH(Q1241,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(LEFT(BB1241,4),AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BP1241,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1}]
[null,"Operator Skill",{"$f":"LoaderOperator","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator Efficiency",{"$f":"LoaderOperator","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Job Efficiency",{"$f":"INDEX(JobEffArray,MATCH(LoaderJobEfficiency,JobEffCategories,0),2)","v":0.83},0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Job Efficiency",{"$f":"INDEX(JobEffArray,MATCH(LoaderJobEfficiency,JobEffCategories,0),2)","v":0.83},0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83]
[null,"Time to Fill Truck","N/A","N/A","N/A",{"$f":"ROUND(F1248*F1247*F1249,2)","v":2.1},{"$f":"ROUND(G1248*G1247*G1249,2)","v":2.1},{"$f":"ROUND(H1248*H1247*H1249,2)","v":2.63},"N/A",{"$f":"ROUND(J1248*J1247*J1249,2)","v":2.2999999999999998},{"$f":"ROUND(K1248*K1247*K1249,2)","v":2.2999999999999998},{"$f":"ROUND(L1248*L1247*L1249,2)","v":2.2999999999999998},2.88,4.55,{"$f":"ROUND(O1248*O1247*O1249,2)","v":6.5},{"$f":"ROUND(P1248*P1247*P1249,2)","v":6.5},{"$f":"ROUND(Q1248*Q1247*Q1249,2)","v":4.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time to Fill Truck","N/A","N/A","N/A",{"$f":"ROUND(BE1248*BE1247*BE1249,2)","v":2.1},{"$f":"ROUND(BF1248*BF1247*BF1249,2)","v":2.1},{"$f":"ROUND(BG1248*BG1247*BG1249,2)","v":2.63},"N/A",{"$f":"ROUND(BI1248*BI1247*BI1249,2)","v":2.2999999999999998},{"$f":"ROUND(BJ1248*BJ1247*BJ1249,2)","v":2.2999999999999998},2.2999999999999998,2.88,4.55,{"$f":"ROUND(BN1248*BN1247*BN1249,2)","v":6.5},{"$f":"ROUND(BO1248*BO1247*BO1249,2)","v":6.5},{"$f":"ROUND(BP1248*BP1247*BP1249,2)","v":4.5}]
[null,"Rolling Resistance**",2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rolling Resistance**",2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[]
[null,"Loader matched to small truck fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loader matched to small truck fleet"]
[null,"Loader matched to medium truck fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loader matched to medium truck fleet"]
[null,"Loader matched to large truck fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loader matched to large truck fleet"]
[null,"Loader matched to extra large truck fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loader matched to extra large truck fleet"]
[]
[null,"**A firm, smooth, rolling roadway with dirt or light surfacing, flexing slightly under load or undulating, maintained fairly regularly, watered",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"**A firm, smooth, rolling roadway with dirt or light surfacing, flexing slightly under load or undulating, maintained fairly regularly, watered"]
[null,"992K (2) - can be used to load 785 with 6 passes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"992G (2) - can be used to load 785 with 6 passes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47; LeTourneau/actual Chilean mine operating data for L2350.  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 40; LeTourneau/actual Chilean mine operating data for L2350.  "]
[]
[null,"Matched Wheeled Loader Buckets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheel Loader Specifications"]
[null,null,"General Purpose","Heavy Duty Rock",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Loaders","yd3",null,null,"m3",null,null,null,null,null,null,null,null,null,"Small","Medium","Large","XLarge",null,null,"Truck/Loader Match Table"]
[null,"Wheeled Loaders",{"$f":"IF(Metric,\"m3\",\"yd3\")","v":"yd3"},{"$f":"IF(Metric,\"m3\",\"yd3\")","v":"yd3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck:",{"$f":"SmallTruck","v":"725C2"},{"$f":"MedTruck","v":"730C2"},{"$f":"LargeTruck","v":"740C"},{"$f":"XLargeTruck","v":"770G"},null,null,"Truck ","Loader","Loader Spec"]
[null,{"$f":"'Labor Rates'!A66","v":"930M"},{"$f":"IF(Metric,BE1267,BB1267)","v":2.85},"-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1267","v":"930M"},{"$f":"ROUND(AVERAGE(BC1267:BD1267),2)","v":2.85},2.5,3.2,{"$f":"ROUND(AVERAGE(BF1267:BG1267),2)","v":2.4},1.9,2.9,null,null,null,null,null,null,"Loader:",{"$f":"IF(SmallFltLoader = \"Shovel\",\"\",INDEX(TruckLoaderMatchTable,MATCH(SmallTruck,HaulTrucks,0),2))","v":"966M"},{"$f":"IF(MedFltLoader = \"Shovel\",\"\",INDEX(TruckLoaderMatchTable,MATCH(MedTruck,HaulTrucks,0),2))","v":"972M"},{"$f":"IF(LargeFltLoader=\"Shovel\",\"\",INDEX(TruckLoaderMatchTable,MATCH(LargeTruck,HaulTrucks,0),2))","v":"988K"},{"$f":"IF(XLargeFltLoader = \"Shovel\",\"\",INDEX(TruckLoaderMatchTable,MATCH(XLargeTruck,HaulTrucks,0),2))","v":"988K"},null,null,{"$f":"'Labor Rates'!A123","v":"725C2"},{"$f":"'Labor Rates'!A68","v":"966M"},{"$f":"BV1267","v":"966M"}]
[null,{"$f":"'Labor Rates'!A67","v":"950M"},{"$f":"IF(Metric,BE1268,BB1268)","v":4.25},"-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"950M",{"$f":"ROUND(AVERAGE(BC1268:BD1268),2)","v":4.25},3.5,5,3.25,2.7,3.8,null,null,null,null,null,null,"Payload Capacity (cy)",null,null,null,null,null,null,{"$f":"'Labor Rates'!A124","v":"730C2"},{"$f":"'Labor Rates'!A69","v":"972M"},{"$f":"BV1268","v":"972M"}]
[null,{"$f":"'Labor Rates'!A68","v":"966M"},{"$f":"IF(Metric,BE1269,BB1269)","v":5.5},"-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"966M",5.5,5,6,4.2,3.8,4.5999999999999996,null,null,null,null,null,null,"Struck",{"$f":"INDEX(LoaderSpecTable,MATCH($BN1269,LoaderSpecDescription,0),MATCH(BO$1267,LoaderNames,0))","v":4.3},4.7,6.9,6.9,null,null,{"$f":"'Labor Rates'!A125","v":"735C"},{"$f":"'Labor Rates'!A69","v":"972M"},{"$f":"BG1241","v":"972M (2)"}]
[null,{"$f":"'Labor Rates'!A69","v":"972M"},{"$f":"IF(Metric,BE1270,BB1270)","v":6},"-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"972M",6,5.5,6.5,4.5999999999999996,4.2,5,null,null,null,null,null,null,"Heaped",5,5.6,8.33,8.33,null,null,{"$f":"'Labor Rates'!A126","v":"740C"},{"$f":"'Labor Rates'!A71","v":"988K"},{"$f":"BI1241","v":"988K"}]
[null,{"$f":"'Labor Rates'!A70","v":"980M"},{"$f":"IF(Metric,BE1271,BB1271)","v":7.88},"-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"980M",7.88,7.5,8.25,6.1,5.8,6.4,null,null,null,null,null,null,"Average",4.6500000000000004,5.15,7.6150000000000002,7.6150000000000002,null,null,{"$f":"'Labor Rates'!A127","v":"770G"},{"$f":"'Labor Rates'!A71","v":"988K"},{"$f":"BJ1241","v":"988K (2)"}]
[null,{"$f":"'Labor Rates'!A71","v":"988K"},"-",{"$f":"IF(Metric,BE1272,BB1272)","v":8.3000000000000007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"988K",8.3000000000000007,null,null,6.4,6.9,8.4,null,null,null,null,null,null,"Matched Truck","725C","730C","740C","740C",null,null,{"$f":"'Labor Rates'!A128","v":"773G"},{"$f":"'Labor Rates'!A72","v":"990K"},{"$f":"BK1241","v":"990K"}]
[null,{"$f":"'Labor Rates'!A72","v":"990K"},"-",{"$f":"IF(Metric,BE1273,BB1273)","v":11.25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"990K",11.25,null,null,8.6,null,null,null,null,null,null,null,null,"Average Cycle Time (min)",0.52500000000000002,0.52500000000000002,0.57499999999999996,0.57499999999999996,null,null,{"$f":"'Labor Rates'!A129","v":"777G"},{"$f":"'Labor Rates'!A73","v":"992K"},{"$f":"BL1241","v":"992K"}]
[null,{"$f":"'Labor Rates'!A73","v":"992K"},"-",{"$f":"IF(Metric,BE1274,BB1274)","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"992K",14,null,null,10.7,null,null,null,null,null,null,null,null,"Passes to Fill Truck",4,4,4,4,null,null,{"$f":"'Labor Rates'!A130","v":"785D"},{"$f":"'Labor Rates'!A73","v":"992K"},{"$f":"BM1241","v":"992K (2)"}]
[null,{"$f":"'Labor Rates'!A74","v":"994K"},"-",{"$f":"IF(Metric,BE1275,BB1275)","v":26.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"994K",26.5,25,28,21.8,19.100000000000001,24.5,null,null,null,null,null,null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BO1267,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BP1267,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BQ1267,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BR1267,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},null,null,{"$f":"'Labor Rates'!A131","v":"789D"},{"$f":"'Labor Rates'!A74","v":"994K"},{"$f":"BN1241","v":"994K"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator Efficiency",{"$f":"INDEX(LoaderSpecTable,MATCH($BN1276,LoaderSpecDescription,0),MATCH(BO$1267,LoaderNames,0))","v":1},{"$f":"INDEX(LoaderSpecTable,MATCH($BN1276,LoaderSpecDescription,0),MATCH(BP$1267,LoaderNames,0))","v":1},1,1,null,null,{"$f":"'Labor Rates'!A132","v":"793F"},{"$f":"'Labor Rates'!A74","v":"994K"},{"$f":"BO1241","v":"994K (2)"}]
[null,"note:  capacities are 2:1 heaped, SAE standards",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Job Efficiency",0.83,0.83,0.83,0.83,null,null,{"$f":"'Labor Rates'!A133","v":"797F"},{"$f":"'Labor Rates'!A75","v":"L2350"},"L2350"]
[null,"NOTES:  Buckets for both Track Excavators and Wheel Loaders are offered by CECo &",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time to Fill Truck",2.1,2.1,2.2999999999999998,2.2999999999999998]
[null,"available for the rental rates quoted.  Bucket sizes and capacities obtained from CATERPILLAR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rolling Resistance**",2.5,2.5,2.5,2.5]
[null,"PERFORMANCE HANDBOOK, ED 47; Section 23, Wheel Loader"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loader Lable:",{"$f":"IF(SmallFltLoader = \"Shovel\",\"\",INDEX(TruckLoaderMatchTable,MATCH(SmallTruck,HaulTrucks,0),3))","v":"966M"},{"$f":"IF(MedFltLoader = \"Shovel\",\"\",INDEX(TruckLoaderMatchTable,MATCH(MedTruck,HaulTrucks,0),3))","v":"972M"},{"$f":"IF(LargeFltLoader=\"Shovel\",\"\",INDEX(TruckLoaderMatchTable,MATCH(LargeTruck,HaulTrucks,0),3))","v":"988K"},{"$f":"IF(XLargeFltLoader = \"Shovel\",\"\",INDEX(TruckLoaderMatchTable,MATCH(XLargeTruck,HaulTrucks,0),3))","v":"988K (2)"}]
[]
[null,"Bucket capacity and width dictated by material weight and configuration, ie., shot, loose, "]
[null,"tight bank, stockpile, rock, etc.  Typical Nevada applications were used to determine above"]
[null,"bucket capacities as related to materials & densities.  Job site specifics may alter specific"]
[null,"bucket requirements.   (Cashman Equipment, Elko, Nevada)"]
[]
[]
["Productivity - Shovels",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shovel Specifications"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small","Medium","Large","XLarge"]
[null,"Shovel/Excavator Specifications (Komatsu or Hitachi equivalent)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shovel/Excavator Specifications (Komatsu or Hitachi equivalent)",null,null,null,null,null,null,null,null,"Truck:",{"$f":"SmallTruck","v":"725C2"},{"$f":"MedTruck","v":"730C2"},{"$f":"LargeTruck","v":"740C"},{"$f":"XLargeTruck","v":"770G"},null,null,"Truck/Shovel Match Table"]
[null,"Description","PC2000","PC3000","PC4000","PC5500","PC8000","EX2500",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","PC2000","PC3000","PC4000","PC5500","PC8000","EX2500",null,null,"Shovel:",{"$f":"IF(NOT(SmallFltLoader=\"Shovel\"),0,INDEX(TruckShovelMatchTable,MATCH(BK1291,ShovelHaulTrucks,0),2))","v":0},{"$f":"IF(NOT(MedFltLoader=\"Shovel\"),0,INDEX(TruckShovelMatchTable,MATCH(BL1291,ShovelHaulTrucks,0),2))","v":0},{"$f":"IF(NOT(LargeFltLoader=\"Shovel\"),0,INDEX(TruckShovelMatchTable,MATCH(BM1291,ShovelHaulTrucks,0),2))","v":0},{"$f":"IF(NOT(XLargeFltLoader=\"Shovel\"),0,INDEX(TruckShovelMatchTable,MATCH(BN1291,ShovelHaulTrucks,0),2))","v":0},null,null,"Truck ","Shovel"]
[null,{"$f":"\"Payload Capacity (\"&IF(Metric,\"m3\",\"yd3\")&\")\"","v":"Payload Capacity (yd3)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payload Capacity (cy)",null,null,null,null,null,null,null,null,"Payload Capacity (cy)",null,null,null,null,null,null,{"$f":"'Labor Rates'!A126","v":"740C"},{"$f":"'Labor Rates'!A77","v":"PC2000"}]
[null,"Struck",{"$f":"IF(Metric,ROUND(BB1294*Yd3_2_M3,2),BB1294)","v":10.46},18.84,26.16,33.479999999999997,47.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Struck",10.46,18.84,26.16,33.479999999999997,47.09,null,null,null,"Struck",{"$f":"IF(BK$1292=0,0,INDEX(ShovelSpecTable,MATCH($BJ1294,ShovelSpecDescription,0),MATCH(BK$1292,ShovelNames,0)))","v":0},0,0,0,null,null,{"$f":"'Labor Rates'!A129","v":"777G"},{"$f":"'Labor Rates'!A78","v":"PC3000"}]
[null,"Heaped",14.39,25.9,35.97,46.04,64.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heaped",14.39,25.9,35.97,46.04,64.75,null,null,null,"Heaped",0,0,0,0,null,null,{"$f":"'Labor Rates'!A130","v":"785D"},{"$f":"'Labor Rates'!A79","v":"PC4000"}]
[null,"Average",{"$f":"ROUND(AVERAGE(C1294:C1295),2)","v":12.43},22.37,31.07,39.76,55.92,{"$f":"IF(Metric,ROUND(BG1296*Yd3_2_M3,2),BG1296)","v":19.63},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"ROUND(AVERAGE(BB1294:BB1295),2)","v":12.43},{"$f":"ROUND(AVERAGE(BC1294:BC1295),2)","v":22.37},31.07,39.76,55.92,19.63,null,null,"Average",0,0,0,0,null,null,{"$f":"'Labor Rates'!A131","v":"789D"},{"$f":"'Labor Rates'!A82","v":"EX2500"}]
[null,"Matched Truck",740,"777D","785C","793C","797B","789C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Matched Truck",740,"777D","785C","793C","797B","789C",null,null,"Matched Truck",0,0,0,0,null,null,{"$f":"'Labor Rates'!A132","v":"793F"},{"$f":"'Labor Rates'!A80","v":"PC5500"}]
[null,"Average Cycle Time (min)",0.49,0.49,0.59,0.59,0.69,{"$f":"0.68","v":0.68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Cycle Time (min)",0.49,0.49,0.59,0.59,0.69,{"$f":"0.68","v":0.68},null,null,"Average Cycle Time (min)",0,0,0,0,null,null,{"$f":"'Labor Rates'!A133","v":"797F"},{"$f":"'Labor Rates'!A81","v":"PC8000"}]
[null,"Passes to Fill Truck",2.0499999999999998,2.84,3.38,4.6900000000000004,5.1100000000000003,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Passes to Fill Truck",2.0499999999999998,2.84,3.38,4.6900000000000004,5.1100000000000003,6,null,null,"Passes to Fill Truck",0,0,0,0]
[null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(C1292,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BB1292,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},1,1,1,1,1,null,null,"Altitude Deration Factor",{"$f":"IF(BK$1292=0,0,ROUND(INDEX(AltDerationTable,MATCH(BK1292,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2))","v":0},{"$f":"IF(BL$1292=0,0,ROUND(INDEX(AltDerationTable,MATCH(BL1292,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2))","v":0},{"$f":"IF(BM$1292=0,0,ROUND(INDEX(AltDerationTable,MATCH(BM1292,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2))","v":0},{"$f":"IF(BN$1292=0,0,ROUND(INDEX(AltDerationTable,MATCH(BN1292,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2))","v":0}]
[null,"Operator Skill",{"$f":"BB1301","v":1},{"$f":"BC1301","v":1},1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator Efficiency",{"$f":"LoaderOperator","v":1},1,1,1,1,1,null,null,"Operator Efficiency",{"$f":"IF(BK$1292=0,0,INDEX(ShovelSpecTable,MATCH($BJ1301,ShovelSpecDescription,0),MATCH(BK$1292,ShovelNames,0)))","v":0},0,0,0]
[null,"Job Efficiency",{"$f":"BB1302","v":0.83},0.83,0.83,0.83,0.83,{"$f":"INDEX(JobEffArray,MATCH(LoaderJobEfficiency,JobEffCategories,0),2)","v":0.83},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Job Efficiency",{"$f":"INDEX(JobEffArray,MATCH(LoaderJobEfficiency,JobEffCategories,0),2)","v":0.83},0.83,0.83,0.83,0.83,0.83,null,null,"Job Efficiency",0,0,0,0]
[null,"Time to Fill Truck",1.68,2.33,3.32,4.6100000000000003,5.86,{"$f":"H1298*H1299*H1300+2","v":6.08},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time to Fill Truck",1.68,2.33,3.32,4.6100000000000003,5.86,{"$f":"BG1298*BG1299*BG1300+2","v":6.08},null,null,"Time to Fill Truck",0,0,0,0]
[null,"Rolling Resistance**",2.5,2.5,2.5,2.5,2.5,2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rolling Resistance**",2.5,2.5,2.5,2.5,2.5,2.5,null,null,"Rolling Resistance**",0,0,0,0]
[]
[null,"Shovel matched to small truck fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shovel matched to small truck fleet"]
[null,"Shovel matched to medium truck fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shovel matched to medium truck fleet"]
[null,"Shovel matched to large truck fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shovel matched to large truck fleet"]
[null,"Shovel matched to extra large truck fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shovel matched to extra large truck fleet"]
[]
[null,"**A firm, smooth, rolling roadway with dirt or light surfacing, flexing slightly under load or undulating, maintained fairly regularly, watered",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"**A firm, smooth, rolling roadway with dirt or light surfacing, flexing slightly under load or undulating, maintained fairly regularly, watered"]
[]
[null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 46; Komatsu actual Peruvian mine (Lagunas Norte) operating data for PC4000.  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 46; Komatsu actual Peruvian mine (Lagunas Norte) operating data for PC4000.  "]
[]
[]
[null,"Loader Travel Times -  Empty",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loader Travel Times -  Empty"]
[null,null,{"$f":"\"Distance (\"&IF(Metric,\"m\",\"ft\")&\")\"","v":"Distance (ft)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distance (m)"]
[null,"Loader Model",{"$f":"IF(Metric,BB1318,BB1318*M2Ft)","v":16.404199500000001},32.808399000000001,65.616798000000003,114.8293965,164.04199500000001,328.08399000000003,492.12598500000001,656.16798000000006,820.20997499999999,"a","b",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loader Model",5,10,20,35,50,100,150,200,250,"a","b"]
[null,{"$f":"BA1319","v":"950M"},0.04,0.05,6.5000000000000002E-2,0.09,0.11799999999999999,0.19,0.27,0.34,0.42,1.5E-3,3.5700000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1268","v":"950M"},0.04,0.05,6.5000000000000002E-2,0.09,0.11799999999999999,0.19,0.27,0.34,0.42,1.5E-3,3.5700000000000003E-2]
[null,{"$f":"BA1320","v":"966M"},0.04,0.05,0.06,0.08,0.11,0.19,0.27,0.35,0.43,1.6000000000000001E-3,2.98E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"966M",0.04,0.05,0.06,0.08,0.11,0.19,0.27,0.35,0.43,1.6000000000000001E-3,2.98E-2]
[null,"972M",0.04,0.05,0.06,0.08,0.12,0.2,0.28000000000000003,0.36,0.44,1.6000000000000001E-3,3.1199999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"972M",0.04,0.05,0.06,0.08,0.12,0.2,0.28000000000000003,0.36,0.44,1.6000000000000001E-3,3.1199999999999999E-2]
[null,"980M",0.03,0.05,0.06,0.08,0.11,0.18,0.26,0.33,0.41,1.5E-3,2.93E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"980M",0.03,0.05,0.06,0.08,0.11,0.18,0.26,0.33,0.41,1.5E-3,2.93E-2]
[null,"988K",8.0000000000000002E-3,0.01,0.03,0.05,7.0000000000000007E-2,0.15,0.23,0.31,null,1.6000000000000001E-3,3.8999999999999998E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"988K",8.0000000000000002E-3,0.01,0.03,0.05,7.0000000000000007E-2,0.15,0.23,0.31,null,1.6000000000000001E-3,3.8999999999999998E-3]
[null,"990K",0.02,0.03,0.06,0.1,0.14000000000000001,0.26,0.4,0.53,null,2.5999999999999999E-3,6.4000000000000003E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"990K",0.02,0.03,0.06,0.1,0.14000000000000001,0.26,0.4,0.53,null,2.5999999999999999E-3,6.4000000000000003E-3]
[null,"992K",1.4999999999999999E-2,0.03,0.06,0.1,0.15,0.3,0.44,0.59,null,2.8999999999999998E-3,5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"992K",1.4999999999999999E-2,0.03,0.06,0.1,0.15,0.3,0.44,0.59,null,2.8999999999999998E-3,5.9999999999999995E-4]
[null,"994K",0.01,0.02,0.05,0.09,0.13,0.25,0.38,0.51,null,2.5999999999999999E-3,-2E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"994K",0.01,0.02,0.05,0.09,0.13,0.25,0.38,0.51,null,2.5999999999999999E-3,-2E-3]
[]
[null,"Travel Time (min) = ","a(distance) + b",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Travel Time (min) = ","a(distance) + b"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 46  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crusher Loader Specs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small","Medium","Large","XLarge",null,"Crusher Loader Specs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description",{"$f":"SmallCrusherLoader","v":"950M"},{"$f":"MedCrusherLoader","v":"966M"},{"$f":"LargeCrusherLoader","v":"972M"},{"$f":"XLargeCrusherLoader","v":"980M"},null,"Description",{"$f":"BA1319","v":"950M"},{"$f":"BA1320","v":"966M"},{"$f":"BA1321","v":"972M"},{"$f":"BA1322","v":"980M"},{"$f":"BA1323","v":"988K"},{"$f":"BA1324","v":"990K"},{"$f":"BA1325","v":"992K"},{"$f":"BA1326","v":"994K"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payload Capacity (cy)",null,null,null,null,null,"Payload Capacity (cy)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Struck",{"$f":"INDEX(CrusherLoaderDataTable,ROW(BB1344) - ROW(BB$1342)+1,MATCH(BB$1342,CrusherLoaderNames,0))","v":3.5},4.3,4.7,6,null,"Struck",{"$f":"BD1243","v":3.5},4.3,4.7,{"$f":"BH1243","v":6},6.9,{"$f":"BK1243","v":9.5},12.4,{"$f":"BN1243","v":18.3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heaped",4.0999999999999996,5,5.6,7.1,null,"Heaped",4.0999999999999996,5,5.6,7.1,8.33,11.25,15,{"$f":"BN1244","v":22.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",3.8,4.6500000000000004,5.15,6.55,null,"Average",3.8,4.6500000000000004,5.15,6.55,7.6150000000000002,10.375,13.7,{"$f":"BN1245","v":20.399999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Cycle Time (min)",0.47499999999999998,0.52500000000000002,0.52500000000000002,0.52500000000000002,null,"Average Cycle Time (min)",{"$f":"BD1247","v":0.47499999999999998},0.52500000000000002,0.52500000000000002,{"$f":"BH1247","v":0.52500000000000002},{"$f":"BI1247","v":0.57499999999999996},{"$f":"BK1247","v":0.57499999999999996},{"$f":"BL1247","v":0.57499999999999996},{"$f":"BN1247","v":0.65}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Passes to Fill Truck","N/A",4,4,"N/A",null,"Passes to Fill Truck","N/A",4,4,{"$f":"BH1248","v":"N/A"},{"$f":"BI1248","v":4},{"$f":"BK1248","v":4},{"$f":"BL1248","v":5},{"$f":"BN1248","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator Efficiency",{"$f":"INDEX(CrusherLoaderDataTable,ROW(BB1349) - ROW(BB$1342)+1,MATCH(BB$1342,CrusherLoaderNames,0))","v":1},1,1,1,null,"Operator Efficiency",{"$f":"BD1250","v":1},1,1,{"$f":"BH1250","v":1},1,{"$f":"BK1250","v":1},1,{"$f":"BN1250","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Job Efficiency",0.83,0.83,0.83,0.83,null,"Job Efficiency",0.83,0.83,0.83,0.83,0.83,0.83,0.83,{"$f":"BN1251","v":0.83}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time to Fill Truck","N/A",2.1,2.1,"N/A",null,"Time to Fill Truck","N/A",2.1,2.1,"N/A",2.2999999999999998,2.2999999999999998,2.88,{"$f":"BN1252","v":6.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rolling Resistance**",2.5,2.5,2.5,2.5,null,"Rolling Resistance**",2.5,2.5,2.5,2.5,2.5,2.5,2.5,{"$f":"BN1253","v":2.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Altitude Deration Factor",1,1,1,1,null,"Altitude Deration Factor",{"$f":"BD1249","v":1},1,1,1,1,1,1,1]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"**A firm, smooth, rolling roadway with dirt or light surfacing, flexing slightly under load "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"        or undulating, maintained fairly regularly, watered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[null,"Loader Travel Times -  Loaded",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loader Travel Times -  Loaded"]
[null,null,{"$f":"\"Distance (\"&IF(Metric,\"m\",\"ft\")&\")\"","v":"Distance (ft)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distance (m)"]
[null,"Loader Model",{"$f":"IF(Metric,BB1367,BB1367*M2Ft)","v":16.404199500000001},32.808399000000001,65.616798000000003,114.8293965,164.04199500000001,328.08399000000003,492.12598500000001,656.16798000000006,820.20997499999999,"a","b",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loader Model",5,10,20,35,50,100,150,200,250,"a","b"]
[null,{"$f":"BA1368","v":"950M"},2.5000000000000001E-2,0.04,0.06,0.08,0.1,0.19,0.28000000000000003,0.36,0.44,1.6999999999999999E-3,2.1100000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1268","v":"950M"},2.5000000000000001E-2,0.04,0.06,0.08,0.1,0.19,0.28000000000000003,0.36,0.44,1.6999999999999999E-3,2.1100000000000001E-2]
[null,{"$f":"BA1369","v":"966M"},0.04,0.05,0.06,0.09,0.12,0.22,0.3,0.4,0.48,1.8E-3,2.9399999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"966M",0.04,0.05,0.06,0.09,0.12,0.22,0.3,0.4,0.48,1.8E-3,2.9399999999999999E-2]
[null,"972M",0.04,0.05,7.0000000000000007E-2,0.1,0.12,0.21,0.3,0.4,0.48,1.8E-3,3.2399999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"972M",0.04,0.05,7.0000000000000007E-2,0.1,0.12,0.21,0.3,0.4,0.48,1.8E-3,3.2399999999999998E-2]
[null,"980M",0.03,0.04,0.06,0.08,0.11,0.2,0.27,0.35,0.42,1.6000000000000001E-3,2.7300000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"980M",0.03,0.04,0.06,0.08,0.11,0.2,0.27,0.35,0.42,1.6000000000000001E-3,2.7300000000000001E-2]
[null,"988K",0.01,1.7999999999999999E-2,0.03,0.05,7.4999999999999997E-2,0.16,0.23499999999999999,0.31,null,1.6000000000000001E-3,-2.0000000000000002E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"988K",0.01,1.7999999999999999E-2,0.03,0.05,7.4999999999999997E-2,0.16,0.23499999999999999,0.31,null,1.6000000000000001E-3,-2.0000000000000002E-5]
[null,"990K",0.02,0.03,0.06,0.09,0.13,0.26,0.4,0.53,null,2.5999999999999999E-3,2.8E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"990K",0.02,0.03,0.06,0.09,0.13,0.26,0.4,0.53,null,2.5999999999999999E-3,2.8E-3]
[null,"992K",0.02,0.03,0.06,0.1,0.15,0.3,0.44,0.59,null,2.8999999999999998E-3,1.9E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"992K",0.02,0.03,0.06,0.1,0.15,0.3,0.44,0.59,null,2.8999999999999998E-3,1.9E-3]
[null,"994K",0.01,0.02,0.05,0.09,0.125,0.25,0.38,0.51,null,2.5999999999999999E-3,-2.8E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"994K",0.01,0.02,0.05,0.09,0.125,0.25,0.38,0.51,null,2.5999999999999999E-3,-2.8E-3]
[]
[null,"Travel Time (min) = ","a(distance) + b",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Travel Time (min) = ","a(distance) + b"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 46  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Productivity - Motor Graders"]
[]
[null,"Motor Grader Specifications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Motor Grader Specifications"]
[null,"Description",{"$f":"'Labor Rates'!A49","v":"12M2"},{"$f":"'Labor Rates'!A50","v":"14M"},{"$f":"'Labor Rates'!A51","v":"16M3"},{"$f":"'Labor Rates'!A52","v":"24M"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description",{"$f":"'Labor Rates'!A49","v":"12M2"},{"$f":"'Labor Rates'!A50","v":"14M"},{"$f":"'Labor Rates'!A51","v":"16M3"},{"$f":"'Labor Rates'!A52","v":"24M"}]
[null,{"$f":"\"Grader Width (\"&IF(Metric,\"m\",\"ft\")&\")\"","v":"Grader Width (ft)"},{"$f":"ROUND(IF(Metric,Grader12M2GraderWidth*Ft2M,Grader12M2GraderWidth),2)","v":8.25},{"$f":"ROUND(IF(Metric,Grader14MGraderWidth*Ft2M,Grader14MGraderWidth),2)","v":9.1999999999999993},{"$f":"ROUND(IF(Metric,Grader16M3GraderWidth*Ft2M,Grader16M3GraderWidth),2)","v":11.2},{"$f":"ROUND(IF(Metric,Grader24MGraderWidth*Ft2M,Grader24MGraderWidth),2)","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grader Width (ft)",8.25,9.1999999999999993,11.2,14]
[null,{"$f":"\"Blade Width (\"&IF(Metric,\"m\",\"ft\")&\")\"","v":"Blade Width (ft)"},{"$f":"ROUND(IF(Metric,Grader12M2BladeWidth*Ft2M,Grader12M2BladeWidth),2)","v":12},{"$f":"ROUND(IF(Metric,Grader14MBladeWidth*Ft2M,Grader14MBladeWidth),2)","v":14},{"$f":"ROUND(IF(Metric,Grader16M3BladeWidth*Ft2M,Grader16M3BladeWidth),2)","v":16},{"$f":"ROUND(IF(Metric,Grader24MBladeWidth*Ft2M,Grader24MBladeWidth),2)","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Blade Width (ft)",12,14,16,24]
[null,"Number of Shanks",{"$f":"BB1422","v":5},{"$f":"BC1422","v":7},7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Shanks",5,7,7,7]
[null,{"$f":"\"Ripper Width (7 shanks) (\"&IF(Metric,\"m\",\"ft\")&\")\"","v":"Ripper Width (7 shanks) (ft)"},{"$f":"ROUND(IF(Metric,Grader12M2RipperWidth*Ft2M,Grader12M2RipperWidth),2)","v":7.6},{"$f":"ROUND(IF(Metric,Grader14MRipperWidth*Ft2M,Grader14MRipperWidth),2)","v":8.5},{"$f":"ROUND(IF(Metric,Grader16M3RipperWidth*Ft2M,Grader16M3RipperWidth),2)","v":9.75},{"$f":"ROUND(IF(Metric,Grader24MRipperWidth*Ft2M,Grader24MRipperWidth),2)","v":12.83},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripper Width (ft)",7.6,8.5,9.75,12.83]
[null,{"$f":"\"Road Maintence Speed (\"&IF(Metric,\"kph\",\"mph\")&\")\"","v":"Road Maintence Speed (mph)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Road Maintence Speed (mph)"]
[null,"Minimum",{"$f":"ROUND(IF(Metric,BB1425*Mi2Km,BB1425),2)","v":3},3,3,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum",3,3,3,3]
[null,"Maximum",9.5,9.5,9.5,9.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum",9.5,9.5,9.5,9.5]
[null,"Average",{"$f":"(C1425+C1426)/2","v":6.25},{"$f":"(D1425+D1426)/2","v":6.25},{"$f":"(E1425+E1426)/2","v":6.25},{"$f":"(F1425+F1426)/2","v":6.25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"(BB1425+BB1426)/2","v":6.25},{"$f":"(BC1425+BC1426)/2","v":6.25},{"$f":"(BD1425+BD1426)/2","v":6.25},{"$f":"(BE1425+BE1426)/2","v":6.25}]
[null,{"$f":"\"Hourly Production (\"&IF(Metric,\"m\",\"ft\")&\")\"","v":"Hourly Production (ft)"},{"$f":"IF(Metric,Grader12M2RoadProd*Ft2M,Grader12M2RoadProd)","v":33000},{"$f":"IF(Metric,Grader14MRoadProd*Ft2M,Grader14MRoadProd)","v":33000},{"$f":"IF(Metric,Grader16M3RoadProd*Ft2M,Grader16M3RoadProd)","v":33000},{"$f":"IF(Metric,Grader24MRoadProd*Ft2M,Grader24MRoadProd)","v":33000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Road Maintenance Hourly Production (ft)",{"$f":"5280*BB1427","v":33000},{"$f":"5280*BC1427","v":33000},{"$f":"5280*BD1427","v":33000},{"$f":"5280*BE1427","v":33000}]
[null,{"$f":"\"Ripping Speed (\"&IF(Metric,\"kph\",\"mph\")&\")\"","v":"Ripping Speed (mph)"},{"$f":"ROUND(IF(Metric,BB1429*Mi2Km,BB1429),1)","v":1},{"$f":"ROUND(IF(Metric,BC1429*Mi2Km,BC1429),1)","v":1},{"$f":"ROUND(IF(Metric,BD1429*Mi2Km,BD1429),1)","v":1},{"$f":"ROUND(IF(Metric,BE1429*Mi2Km,BE1429),1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Speed (mph)",1,1,1,1]
[null,"Minimum",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum",0,0,0,0]
[null,"Maximum",3,3,3,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum",3,3,3,3]
[null,"Average",{"$f":"(C1430+C1431)/2","v":1.5},{"$f":"(D1430+D1431)/2","v":1.5},{"$f":"(E1430+E1431)/2","v":1.5},{"$f":"(F1430+F1431)/2","v":1.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"(BB1430+BB1431)/2","v":1.5},{"$f":"(BC1430+BC1431)/2","v":1.5},{"$f":"(BD1430+BD1431)/2","v":1.5},{"$f":"(BE1430+BE1431)/2","v":1.5}]
[null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(C1419,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(D1419,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(E1419,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(F1419,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BB1419,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BC1419,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BD1419,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BE1419,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1}]
[null,{"$f":"\"Ripping Hourly Production (with job efficiency correction & altitude deration factors) (excluding manuever time) (\"&IF(Metric,\"m\",\"ft\")&\")\"","v":"Ripping Hourly Production (with job efficiency correction & altitude deration factors) (excluding manuever time) (ft)"},{"$f":"IF(Metric,Grader12M2RippingProd*Ft2M,Grader12M2RippingProd)","v":6574},{"$f":"IF(Metric,Grader14MRippingProd*Ft2M,Grader14MRippingProd)","v":6574},{"$f":"IF(Metric,Grader16M3RippingProd*Ft2M,Grader16M3RippingProd)","v":6574},{"$f":"IF(Metric,Grader24MRippingProd*Ft2M,Grader24MRippingProd)","v":6574},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Hourly Production (with job efficiency correction & altitude deration factors) (excluding manuever time) (ft)",{"$f":"ROUND(5280*BB1432*BB1436*BB1433*BB1437,0)","v":6574},{"$f":"ROUND(5280*BC1432*BC1433*INDEX(JobEffArray,MATCH(GraderJobEfficiency,JobEffCategories,0),2),0)","v":6574},{"$f":"ROUND(5280*BD1432*BD1433*INDEX(JobEffArray,MATCH(GraderJobEfficiency,JobEffCategories,0),2),0)","v":6574},{"$f":"ROUND(5280*BE1432*BE1433*INDEX(JobEffArray,MATCH(GraderJobEfficiency,JobEffCategories,0),2),0)","v":6574}]
[null,"Maneuver time per pass (min)",0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maneuver time per pass (min)",0.5,0.5,0.5,0.5]
[null,"Operator Skill",{"$f":"BB1436","v":1},{"$f":"BC1436","v":1},{"$f":"BD1436","v":1},{"$f":"BE1436","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator Efficiency",{"$f":"INDEX(OtherOperatorCorrectionFactors,MATCH(GraderOperator,OtherOperatorTypes,0),2)","v":1},{"$f":"INDEX(OtherOperatorCorrectionFactors,MATCH(GraderOperator,OtherOperatorTypes,0),2)","v":1},{"$f":"INDEX(OtherOperatorCorrectionFactors,MATCH(GraderOperator,OtherOperatorTypes,0),2)","v":1},{"$f":"INDEX(OtherOperatorCorrectionFactors,MATCH(GraderOperator,OtherOperatorTypes,0),2)","v":1}]
[null,"Job Efficiency",{"$f":"BB1437","v":0.83},0.83,0.83,0.83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Job Efficiency",{"$f":"INDEX(JobEffArray,MATCH(GraderJobEfficiency,JobEffCategories,0),2)","v":0.83},{"$f":"INDEX(JobEffArray,MATCH(GraderJobEfficiency,JobEffCategories,0),2)","v":0.83},{"$f":"INDEX(JobEffArray,MATCH(GraderJobEfficiency,JobEffCategories,0),2)","v":0.83},{"$f":"INDEX(JobEffArray,MATCH(GraderJobEfficiency,JobEffCategories,0),2)","v":0.83}]
[]
[null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 46  "]
[]
["Productivity - Excavators"]
[]
[null,"Track Excavator Specifications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Track Excavator Specifications",null,null,null,null,null,null,null,null,null,null,null,null,"Track Excavators","Hvy Duty Rock",null,"Extreme Service",null,"Hvy Duty Trench"]
[null,"Description",{"$f":"BB1444","v":"312F"},{"$f":"BC1444","v":"320F"},{"$f":"BD1444","v":"325F"},"330F",{"$f":"BF1444","v":"349F"},"374F","390F",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description",{"$f":"'Labor Rates'!A54","v":"312F"},{"$f":"'Labor Rates'!A55","v":"320F"},{"$f":"'Labor Rates'!A56","v":"325F"},{"$f":"'Labor Rates'!A57","v":"330F"},{"$f":"'Labor Rates'!A58","v":"349F"},{"$f":"'Labor Rates'!A59","v":"374F"},{"$f":"'Labor Rates'!A60","v":"390F"},null,null,null,null,null,"                                          ","in","yd3","in","yd3","in","yd3"]
[null,{"$f":"\"Bucket Capacity (\"&IF(Metric,\"m3\",\"yd3\")&\")\"","v":"Bucket Capacity (yd3)"},0.68,1.57,2.2200000000000002,2.2200000000000002,3,4.5999999999999996,7.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bucket Capacity (cy)",0.68,1.57,2.2200000000000002,2.2200000000000002,3,4.5999999999999996,7.3,null,null,null,null,null,{"$f":"C1444","v":"312F"},30,0.68,47,0.94,22,0.42]
[null,"Fill Factor",0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fill Factor",0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,null,null,null,{"$f":"D1444","v":"320F"},30,0.9,55.1,1.57,23.6,0.57999999999999996]
[null,{"$f":"\"Average Bucket Load (\"&IF(Metric,\"m3\",\"yd3\")&\")\"","v":"Average Bucket Load (yd3)"},{"$f":"C1445*C1446","v":0.6120000000000001},{"$f":"D1445*D1446","v":1.413},{"$f":"E1445*E1446","v":1.9980000000000002},1.9980000000000002,2.7,4.1399999999999997,{"$f":"I1445*I1446","v":6.57},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Bucket Load (cy)",{"$f":"BB1445*BB1446","v":0.6120000000000001},{"$f":"BC1445*BC1446","v":1.413},1.9980000000000002,1.9980000000000002,2.7,4.1399999999999997,6.57,null,null,null,null,null,{"$f":"E1444","v":"325F"},36,1.25,60,2.2200000000000002,30,0.88]
[null,"Soil Type","packed earth","hard clay","hard clay","hard clay","hard clay","hard clay","hard clay",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Soil Type","packed earth","hard clay","hard clay","hard clay","hard clay","hard clay","hard clay",null,null,null,null,null,{"$f":"F1444","v":"330F"},36,1.25,60,2.2200000000000002,30,0.89]
[null,"Job Condition","med-hard","med-hard","med-hard","med-hard","med-hard","med-hard","med-hard",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Job Condition","med-hard","med-hard","med-hard","med-hard","med-hard","med-hard","med-hard",null,null,null,null,null,{"$f":"G1444","v":"349F"},43.2,1.69,65,3,48,2.09]
[null,"Cycle Times (minutes) - based on hard clay",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cycle Times (minutes) - based on hard clay",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H1444","v":"374F"},60,3.25,82,4.5999999999999996,59,3.27]
[null,"Load Bucket",7.0000000000000007E-2,0.09,0.09,0.09,0.13,0.1,0.19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load Bucket",7.0000000000000007E-2,0.09,0.09,0.09,0.13,0.1,0.19,null,null,null,null,null,{"$f":"I1444","v":"390F"},85,6.3,96,7.3,57,2.75]
[null,"Swing Loaded",0.06,0.06,0.06,7.0000000000000007E-2,7.0000000000000007E-2,0.09,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Swing Loaded",0.06,0.06,0.06,7.0000000000000007E-2,7.0000000000000007E-2,0.09,0.06]
[null,"Dump Bucket",0.03,0.03,0.04,0.04,0.02,0.04,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Bucket",0.03,0.03,0.04,0.04,0.02,0.04,0.03]
[null,"Swing Empty",0.05,0.05,0.06,7.0000000000000007E-2,0.06,7.0000000000000007E-2,7.0000000000000007E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Swing Empty",0.05,0.05,0.06,7.0000000000000007E-2,0.06,7.0000000000000007E-2,7.0000000000000007E-2]
[null,"Total Cycle Time",{"$f":"SUM(C1451:C1454)","v":0.21000000000000002},0.22999999999999998,0.25,0.27,0.28000000000000003,0.30000000000000004,0.35000000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Cycle Time",{"$f":"SUM(BB1451:BB1454)","v":0.21000000000000002},0.22999999999999998,0.25,0.27,0.28000000000000003,0.30000000000000004,0.35000000000000003]
[null,"Job Efficiency",{"$f":"INDEX(JobEffArray,MATCH(ExcavatorJobEfficiency,JobEffCategories,0),2)","v":0.83},0.83,0.83,0.83,0.83,0.83,0.83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Job Efficiency",{"$f":"INDEX(JobEffArray,MATCH(ExcavatorJobEfficiency,JobEffCategories,0),2)","v":0.83},0.83,0.83,0.83,0.83,0.83,0.83,null,null,null,null,null,"Note:  capacities are 2:1 heaped, SAE standards"]
[null,"Operator Skill",{"$f":"INDEX(ExcavatorOperatorCorrectionFactors,MATCH($J$9,ExcavatorOperatorTypes,0),2)","v":1},1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator Efficiency",{"$f":"ExcavatorOperator","v":1},1,1,1,1,1,1,null,null,null,null,null,"NOTES:  Buckets for both Track Excavators and Wheel Loaders are offered by CECo &"]
[null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(C1444,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BB1444,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},1,1,1,1,1,1,null,null,null,null,null,"              Extreme service includes road recontouring"]
[null,{"$f":"\"Corrected Productivity (\"&IF(Metric,\"LCM\",\"LCY\")&\"/hr)\"","v":"Corrected Productivity (LCY/hr)"},{"$f":"ROUND(C$1447/C$1455*MinPerHr*C$1456*C$1457*C1458,0)","v":145},306,398,369,480,687,{"$f":"ROUND(I$1447/I$1455*MinPerHr*I$1456*I$1457*I1458,0)","v":935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corrected Productivity (LCY/hr)",{"$f":"ROUND(BB$1447/(((BB$1455/MinPerHr)/BB$1456)/BB$1457)*BB1458,0)","v":145},306,398,369,480,687,935,null,null,null,null,null,"available for the rental rates quoted.  Bucket sizes and capacities obtained from CATERPILLAR"]
[null,"Exploration Road Cycle Time (1) (min)","N/A",0.38,0.4,"N/A",0.42,"N/A","N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration Road Cycle Time (1) (min)","N/A",0.38,0.4,"N/A",0.42,"N/A","N/A",null,null,null,null,null,"PERFORMANCE HANDBOOK, ED 34; Section 12, Wheel Loader and Section 4, Excavators"]
[null,{"$f":"\"Exploration Road Corr Prod (\"&IF(Metric,\"LCM\",\"LCY\")&\"/hr)\"","v":"Exploration Road Corr Prod (LCY/hr)"},"N/A",{"$f":"ROUND(D$1447/(((D$1460/MinPerHr)/D$1456)/D$1457)*D1458,0)","v":185},{"$f":"ROUND(E$1447/(((E$1460/MinPerHr)/E$1456)/E$1457)*E1458,0)","v":249},"N/A",{"$f":"ROUND(G$1447/(((G$1460/MinPerHr)/G$1456)/G$1457)*G1458,0)","v":320},"N/A","N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration Road Corr Prod (LCY/hr)","N/A",{"$f":"ROUND(BC$1447/(((BC$1460/MinPerHr)/BC$1456)/BC$1457)*BC1458,0)","v":185},{"$f":"ROUND(BD$1447/(((BD$1460/MinPerHr)/BD$1456)/BD$1457)*BD1458,0)","v":249},"N/A",{"$f":"ROUND(BF$1447/(((BF$1460/MinPerHr)/BF$1456)/BF$1457)*BF1458,0)","v":320},"N/A","N/A",null,null,null,null,null,"Bucket capacity and width dictated by material weight and configuration, ie., shot, loose, "]
[null,{"$f":"\"Track Width (\"&IF(Metric,\"m\",\"ft\")&\")\"","v":"Track Width (ft)"},8.17,9.17,9.83,10.5,11.42,11.5,11.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Track Width (ft)",8.17,9.17,9.83,10.5,11.42,11.5,11.5,null,null,null,null,null,"tight bank, stockpile, rock, etc.  Typical Nevada applications were used to determine above"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bucket capacities as related to materials & densities.  Job site specifics may alter specific"]
[null,"Ditch/Trench Excavation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ditch/Trench Excavation",null,null,null,null,null,null,null,null,null,null,null,null,"bucket requirements ( Cashman Equipment, Elko, Nevada - February 21, 2005)"]
[null,{"$f":"\"Bucket Capacity (\"&IF(Metric,\"m3\",\"yd3\")&\")\"","v":"Bucket Capacity (yd3)"},0.42,0.57999999999999996,0.88,0.89,2.09,3.27,2.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bucket Capacity (cy)",0.42,0.57999999999999996,0.88,0.89,2.09,3.27,2.75]
[null,"Fill Factor",0.5,0.5,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fill Factor",0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,{"$f":"\"Corrected Productivity (\"&IF(Metric,\"LCM\",\"LCY\")&\"/hr)\"","v":"Corrected Productivity (LCY/hr)"},{"$f":"ROUND((C1465*C$1466)/(((C$1455/MinPerHr)/C$1456)/C$1457)*C1458,0)","v":50},63,88,82,186,271,196,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corrected Productivity (LCY/hr)",{"$f":"ROUND((BB1465*BB$1466)/(((BB$1455/MinPerHr)/BB$1456)/BB$1457)*BB1458,0)","v":50},63,88,82,186,271,196]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) Exploration cycle time assumes feathering/smoothing performed by excavator"]
[null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 46  "]
[]
["Concrete Breaking Production"]
[]
[]
[null,"Track Excavator w/Hammer Specifications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Track Excavator w/Hammer Specifications"]
[null,"Description","320F","349F","374F",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description",{"$f":"BD1444","v":"325F"},{"$f":"BF1444","v":"349F"},{"$f":"BG1444","v":"374F"}]
[null,"Hydraulic Hammer","H120Es","H160Es","H180Es",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydraulic Hammer",{"$f":"LEFT('Labor Rates'!A84,6)","v":"H120Es"},{"$f":"LEFT('Labor Rates'!A85,6)","v":"H160Es"},{"$f":"LEFT('Labor Rates'!A86,6)","v":"H180Es"}]
[null,"Material","reinforced concrete",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Material","reinforced concrete"]
[null,{"$f":"\"Min Shift Production (\"&IF(Metric,\"m3\",\"yd3\")&\"/8hr)\"","v":"Min Shift Production (yd3/8hr)"},{"$f":"IF(Metric,ROUND(BB1479*Yd3_2_M3,0),BB1479)","v":160},300,385,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min Shift Production (yd3/8hr)",160,300,385]
[null,{"$f":"\"Max Shift Production (\"&IF(Metric,\"m3\",\"yd3\")&\"/8hr)\"","v":"Max Shift Production (yd3/8hr)"},300,850,1705,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max Shift Production (yd3/8hr)",300,850,1705]
[null,"Avg Shift Production (8hr)",{"$f":"AVERAGE(C1479:C1480)","v":230},575,1045,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avg Shift Production (8hr)",{"$f":"AVERAGE(BB1479:BB1480)","v":230},{"$f":"AVERAGE(BC1479:BC1480)","v":575},{"$f":"AVERAGE(BD1479:BD1480)","v":1045}]
[null,"Job Efficiency",{"$f":"BB1482","v":0.83},{"$f":"BC1482","v":0.83},0.83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Job Efficiency",{"$f":"INDEX(JobEffArray,MATCH(ExcavatorJobEfficiency,JobEffCategories,0),2)","v":0.83},{"$f":"INDEX(JobEffArray,MATCH(ExcavatorJobEfficiency,JobEffCategories,0),2)","v":0.83},{"$f":"INDEX(JobEffArray,MATCH(ExcavatorJobEfficiency,JobEffCategories,0),2)","v":0.83}]
[null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(C1476,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(D1476,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(E1476,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BB1476,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BC1476,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BD1476,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1}]
[]
[]
[null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 46  "]
[]
[]
[null,"Productivity - Backhoe/Loader"]
[]
[null,"Backhoe/Loader Specifications"]
[null,"Description","420D"]
[null,"Loader"]
[null,"Loader Bucket Capacity",1.3]
[null,"Fill Factor",0.9]
[null,"Average Bucket Load",{"$f":"C1494*C1495","v":1.1700000000000002}]
[null,"Soil Type","clay, till or blasted rock"]
[null,"Corrected Productivity (LCY/hr)"]
[null,"Backhoe"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
["Drill Hole Plugging Productivity"]
[]
[]
[null,"Drill Hole Plugging Productivity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drill Hole Plugging Productivity"]
[null,"Description","Drill Rig","Pump Rig",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","Drill Rig","Pump Rig"]
[null,"Move-to-hole, set-up, tear-down (1)","2 hrs","2 hrs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Move-to-hole, set-up, tear-down (1)",2,2]
[]
[null,{"$f":"\"Trip in tremmie pipe (1) (\"&IF(Metric,\"m\",\"ft\")&\"/hr)\"","v":"Trip in tremmie pipe (1) (ft/hr)"},{"$f":"IF(Metric,ROUND(BB1518*Ft2M,0),BB1518)","v":500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trip in tremmie pipe (1)",500]
[]
[null,{"$f":"\"Pulling casing (threaded, not cemented) (1) (\"&IF(Metric,\"m\",\"ft\")&\"/hr)\"","v":"Pulling casing (threaded, not cemented) (1) (ft/hr)"},{"$f":"IF(Metric,ROUND(BB1520*Ft2M,0),BB1520)","v":200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pulling casing (threaded, not cemented) (1)",200,null,null,null,"Carson Pump Company @ Goldstrike"]
[]
[null,{"$f":"IF(Metric,\"Single-pass perforating (water wells) by diameter (\"&IF(Metric,\"mm\",\"in\")&\")\")","v":false},{"$f":"\"Productivity\n(all passes) (2) (\"&IF(Metric,\"m\",\"ft\")&\"/hr)\"","v":"Productivity\n(all passes) (2) (ft/hr)"},"Passes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Single-pass perforating (water wells) by diameter (in)","Productivity\n(all passes) (2) (ft/hr)","Passes",null,300,null,"five passes"]
[null,{"$f":"IF(Metric,ROUND(BA1523*In_2_mm,-1),BA1523)","v":4},{"$f":"IF(Metric,ROUND(BB1523*Ft2M,0),BB1523)","v":60},4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,60,4,null,300]
[null,6,60,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,60,4,null,250,"diameter","from","to","ft","time (hrs)","ft/hr"]
[null,8,50,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,50,4,null,175,"12 inch",390,325,{"$f":"BG1525-BH1525","v":65},1.5,{"$f":"BI1525/BJ1525","v":43.333333333333336}]
[null,12,45,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,45,6,null,null,null,null,null,null,null,null,"this was done with a mills knife (not a star perforator) is shredding - from cable tool technology"]
[null,18,40,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,40,9,null,40,null,null,null,null,"      - 1hr included in setup"]
[null,24,28,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,28,12]
[]
[null,"Perforation setup,trip in/out,tear-down time (2) (hr)","2 hrs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Perforation setup,trip in/out,tear-down time (2) (hr)",2]
[null,"Perforation tool cost (wear cost)(3)","2.5 hrs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Perforation tool cost (wear cost)(3)",2.5]
[]
[]
[null,"Inert Material Placement (backfill)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inert Material Placement (backfill)",null,null,null,"assumes cement top to bottom"]
[null,"Grouting/Cement (4) (cy/hr)",null,5.33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grouting/Cement (4) (cy/hr)",null,5.33]
[null,"Cuttings (see below) (cy/hr)",null,{"$f":"C1548","v":3.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cuttings (see below) (cy/hr)",null,{"$f":"BB1548","v":3.5},null,null,"only use drill rig if hole is plugged - pump rig can do perfing - was used on Newmont holes at Mill 4."]
[]
[null,"Sources:","1. Drillers daily logs from Newmont, Barrick, New West Gold, Agnico Eagle, Idaho General Mines Inc. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sources:","1. Drillers daily logs from Newmont, Barrick, New West Gold, Agnico Eagle, Idaho General Mines Inc. "]
[null,null,"2. Drillers daily logs from Newmont, Barrick, Target Minerals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Drillers daily logs from Newmont, Barrick, Target Minerals"]
[null,null,"3. Drillers daily logs from Newmont",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Drillers daily logs from Newmont"]
[null,null,"4. WDC Exploration, Dec 2005",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. WDC Exploration, Dec 2005"]
[]
[]
[null,null,null,"Sournce: WDC Exploration, Dec 2005",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sournce: WDC Exploration, Dec 2005"]
[null,"Cuttings Placement Productivity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cuttings Placement Productivity"]
[null,"Shift productivity (Means 02210-700-0120; Crew B11M)",{"$f":"IF(Metric,ROUND(BB1546*Yd3_2_M3,0),BB1546)","v":28},{"$f":"\" (\"&IF(Metric,\"m3\",\"yd3\")&\"/shift)\"","v":" (yd3/shift)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shift productivity (Means 02210-700-0120; Crew B11M)",28,"cy / shift"]
[null,"Shift length",8,"hours",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shift length",8,"hours"]
[null,"Estimated Hourly Productivity",{"$f":"C1546/C1547","v":3.5},{"$f":"\" (\"&IF(Metric,\"m3\",\"yd3\")&\"/hr)\"","v":" (yd3/hr)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated Hourly Productivity",{"$f":"BB1546/BB1547","v":3.5},"cy / hour"]
[]
[]
["Altitude Deration Table"]
[]
[null,null,"Elevation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,4600,ROUND(M2Ft*4600,0))","v":15092},{"$f":"IF(Metric,3800,ROUND(M2Ft*3800,0))","v":12467},{"$f":"IF(Metric,3000,ROUND(M2Ft*3000,0))","v":9843},{"$f":"IF(Metric,2300,ROUND(M2Ft*2300,0))","v":7546},{"$f":"IF(Metric,1500,ROUND(M2Ft*1500,0))","v":4921},{"$f":"IF(Metric,760,ROUND(M2Ft*760,0))","v":2493}]
[null,null,"0-760 m",null,"760-1500 m",null,"1500-2300 m",null,"2300-3000 m",null,"3000-3800 m",null,"3800-4600 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3800-4600 m","3000-3800 m","2300-3000 m","1500-2300 m","760-1500 m","0-760 m"]
[null,null,"(0-2500')",null,"(2500-5000')",null,"(5000-7000')",null,"(7500-10,000')",null,"(10,000-12,000')",null,"(12,500-15,000')",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(12,500-15,000')","(10,000-12,000')","(7500-10,000')","(5000-7000')","(2500-5000')","(0-2500')"]
[null,"MODEL","CAT","User","CAT","User","CAT","User","CAT","User","CAT","User","CAT","User",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MODEL"]
[null,"Bulldozers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulldozers"]
[null,{"$f":"'Labor Rates'!A36","v":"D6T"},100,null,100,null,100,null,100,null,100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1558","v":"D6T"},{"$f":"IF(ISBLANK(N1558),M1558,N1558)","v":100},{"$f":"IF(ISBLANK(L1558),K1558,L1558)","v":100},{"$f":"IF(ISBLANK(J1558),I1558,J1558)","v":100},{"$f":"IF(ISBLANK(H1558),G1558,H1558)","v":100},{"$f":"IF(ISBLANK(F1558),E1558,F1558)","v":100},{"$f":"IF(ISBLANK(D1558),C1558,D1558)","v":100}]
[null,{"$f":"'Labor Rates'!A37","v":"D6R w/ Winch"},100,null,100,null,100,null,100,null,100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D6R w/ Winch",100,100,100,100,100,100]
[null,{"$f":"'Labor Rates'!A38","v":"D7E"},100,null,100,null,100,null,100,null,99,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D7E",95,99,100,100,100,100]
[null,{"$f":"'Labor Rates'!A39","v":"D8T"},100,null,100,null,100,null,100,null,100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D8T",100,100,100,100,100,100]
[null,{"$f":"'Labor Rates'!A40","v":"D9T"},100,null,100,null,100,null,100,null,100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D9T",100,100,100,100,100,100]
[null,{"$f":"'Labor Rates'!A41","v":"D10T2"},100,null,100,null,100,null,100,null,100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D10T2",100,100,100,100,100,100]
[null,{"$f":"'Labor Rates'!A42","v":"D11T"},100,null,100,null,100,null,100,null,100,null,86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D11T",86,100,100,100,100,100]
[null,"Wheeled Dozers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Dozers"]
[null,{"$f":"'Labor Rates'!A44","v":"824K"},100,null,100,null,100,null,100,null,92,null,84,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"824K",{"$f":"IF(ISBLANK(N1566),M1566,N1566)","v":84},{"$f":"IF(ISBLANK(L1566),K1566,L1566)","v":92},{"$f":"IF(ISBLANK(J1566),I1566,J1566)","v":100},{"$f":"IF(ISBLANK(H1566),G1566,H1566)","v":100},{"$f":"IF(ISBLANK(F1566),E1566,F1566)","v":100},{"$f":"IF(ISBLANK(D1566),C1566,D1566)","v":100}]
[null,{"$f":"'Labor Rates'!A45","v":"834K"},100,null,100,null,100,null,100,null,98,null,85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"834K",{"$f":"IF(ISBLANK(N1567),M1567,N1567)","v":85},{"$f":"IF(ISBLANK(L1567),K1567,L1567)","v":98},{"$f":"IF(ISBLANK(J1567),I1567,J1567)","v":100},{"$f":"IF(ISBLANK(H1567),G1567,H1567)","v":100},{"$f":"IF(ISBLANK(F1567),E1567,F1567)","v":100},{"$f":"IF(ISBLANK(D1567),C1567,D1567)","v":100}]
[null,{"$f":"'Labor Rates'!A46","v":"844K"},100,null,100,null,100,null,98,null,93,null,83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"844K",{"$f":"IF(ISBLANK(N1568),M1568,N1568)","v":83},{"$f":"IF(ISBLANK(L1568),K1568,L1568)","v":93},{"$f":"IF(ISBLANK(J1568),I1568,J1568)","v":98},{"$f":"IF(ISBLANK(H1568),G1568,H1568)","v":100},{"$f":"IF(ISBLANK(F1568),E1568,F1568)","v":100},{"$f":"IF(ISBLANK(D1568),C1568,D1568)","v":100}]
[null,{"$f":"'Labor Rates'!A47","v":"854K"},100,null,100,null,100,null,98,null,93,null,79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"854K",{"$f":"IF(ISBLANK(N1569),M1569,N1569)","v":79},{"$f":"IF(ISBLANK(L1569),K1569,L1569)","v":93},{"$f":"IF(ISBLANK(J1569),I1569,J1569)","v":98},{"$f":"IF(ISBLANK(H1569),G1569,H1569)","v":100},{"$f":"IF(ISBLANK(F1569),E1569,F1569)","v":100},{"$f":"IF(ISBLANK(D1569),C1569,D1569)","v":100}]
[null,"Graders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graders"]
[null,{"$f":"'Labor Rates'!A49","v":"12M2"},100,null,100,null,100,null,100,null,100,null,99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12M2",{"$f":"IF(ISBLANK(N1571),M1571,N1571)","v":99},{"$f":"IF(ISBLANK(L1571),K1571,L1571)","v":100},{"$f":"IF(ISBLANK(J1571),I1571,J1571)","v":100},{"$f":"IF(ISBLANK(H1571),G1571,H1571)","v":100},{"$f":"IF(ISBLANK(F1571),E1571,F1571)","v":100},{"$f":"IF(ISBLANK(D1571),C1571,D1571)","v":100}]
[null,{"$f":"'Labor Rates'!A50","v":"14M"},100,null,100,null,100,null,100,null,100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14M",{"$f":"IF(ISBLANK(N1572),M1572,N1572)","v":100},{"$f":"IF(ISBLANK(L1572),K1572,L1572)","v":100},{"$f":"IF(ISBLANK(J1572),I1572,J1572)","v":100},{"$f":"IF(ISBLANK(H1572),G1572,H1572)","v":100},{"$f":"IF(ISBLANK(F1572),E1572,F1572)","v":100},{"$f":"IF(ISBLANK(D1572),C1572,D1572)","v":100}]
[null,{"$f":"'Labor Rates'!A51","v":"16M3"},100,null,100,null,100,null,100,null,100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16M3",{"$f":"IF(ISBLANK(N1573),M1573,N1573)","v":100},{"$f":"IF(ISBLANK(L1573),K1573,L1573)","v":100},{"$f":"IF(ISBLANK(J1573),I1573,J1573)","v":100},{"$f":"IF(ISBLANK(H1573),G1573,H1573)","v":100},{"$f":"IF(ISBLANK(F1573),E1573,F1573)","v":100},{"$f":"IF(ISBLANK(D1573),C1573,D1573)","v":100}]
[null,{"$f":"'Labor Rates'!A52","v":"24M"},100,null,100,null,100,null,100,null,91,null,86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"24M",{"$f":"IF(ISBLANK(N1574),M1574,N1574)","v":86},{"$f":"IF(ISBLANK(L1574),K1574,L1574)","v":91},{"$f":"IF(ISBLANK(J1574),I1574,J1574)","v":100},{"$f":"IF(ISBLANK(H1574),G1574,H1574)","v":100},{"$f":"IF(ISBLANK(F1574),E1574,F1574)","v":100},{"$f":"IF(ISBLANK(D1574),C1574,D1574)","v":100}]
[null,"Excavators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excavators"]
[null,{"$f":"'Labor Rates'!A54","v":"312F"},100,null,100,null,100,null,83,null,78,null,73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"312F",{"$f":"IF(ISBLANK(N1576),M1576,N1576)","v":73},{"$f":"IF(ISBLANK(L1576),K1576,L1576)","v":78},{"$f":"IF(ISBLANK(J1576),I1576,J1576)","v":83},{"$f":"IF(ISBLANK(H1576),G1576,H1576)","v":100},{"$f":"IF(ISBLANK(F1576),E1576,F1576)","v":100},{"$f":"IF(ISBLANK(D1576),C1576,D1576)","v":100}]
[null,{"$f":"'Labor Rates'!A55","v":"320F"},100,null,100,null,100,null,87,null,83,null,76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"320F",76,83,87,100,100,100]
[null,{"$f":"'Labor Rates'!A56","v":"325F"},100,null,100,null,100,null,100,null,100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"325F",100,100,100,100,100,100]
[null,{"$f":"'Labor Rates'!A57","v":"330F"},100,null,100,null,100,null,100,null,100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"330F",100,100,100,100,100,100]
[null,{"$f":"'Labor Rates'!A58","v":"349F"},100,null,100,null,100,null,100,null,93,null,93,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"349F",93,93,100,100,100,100]
[null,{"$f":"'Labor Rates'!A59","v":"374F"},100,null,100,null,100,null,100,null,100,null,95.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"374F",95.5,100,100,100,100,100]
[null,{"$f":"'Labor Rates'!A60","v":"390F"},100,null,100,null,100,null,100,null,100,null,95.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"390F",95.5,100,100,100,100,100]
[null,"Scrapers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scrapers"]
[null,{"$f":"'Labor Rates'!A62","v":"631K"},100,null,100,null,100,null,100,null,97,null,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"631K",{"$f":"IF(ISBLANK(N1584),M1584,N1584)","v":90},{"$f":"IF(ISBLANK(L1584),K1584,L1584)","v":97},{"$f":"IF(ISBLANK(J1584),I1584,J1584)","v":100},{"$f":"IF(ISBLANK(H1584),G1584,H1584)","v":100},{"$f":"IF(ISBLANK(F1584),E1584,F1584)","v":100},{"$f":"IF(ISBLANK(D1584),C1584,D1584)","v":100}]
[null,{"$f":"'Labor Rates'!A63","v":"637K"},100,null,100,null,100,null,98,null,80,null,64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"637K",{"$f":"IF(ISBLANK(N1585),M1585,N1585)","v":64},{"$f":"IF(ISBLANK(L1585),K1585,L1585)","v":80},{"$f":"IF(ISBLANK(J1585),I1585,J1585)","v":98},{"$f":"IF(ISBLANK(H1585),G1585,H1585)","v":100},{"$f":"IF(ISBLANK(F1585),E1585,F1585)","v":100},{"$f":"IF(ISBLANK(D1585),C1585,D1585)","v":100}]
[null,"Loaders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loaders"]
[null,{"$f":"'Labor Rates'!A65","v":"926M"},100,null,100,null,100,null,100,null,92,null,81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"926M",{"$f":"IF(ISBLANK(N1587),M1587,N1587)","v":81},{"$f":"IF(ISBLANK(L1587),K1587,L1587)","v":92},{"$f":"IF(ISBLANK(J1587),I1587,J1587)","v":100},{"$f":"IF(ISBLANK(H1587),G1587,H1587)","v":100},{"$f":"IF(ISBLANK(F1587),E1587,F1587)","v":100},{"$f":"IF(ISBLANK(D1587),C1587,D1587)","v":100}]
[null,{"$f":"'Labor Rates'!A66","v":"930M"},100,null,100,null,100,null,100,null,90,null,77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930M",77,90,100,100,100,100]
[null,{"$f":"'Labor Rates'!A67","v":"950M"},100,null,100,null,100,null,100,null,97,null,91,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"950M",91,97,100,100,100,100]
[null,{"$f":"'Labor Rates'!A68","v":"966M"},100,null,100,null,100,null,99,null,91,null,79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1590","v":"966M"},79,91,99,100,100,100]
[null,{"$f":"'Labor Rates'!A69","v":"972M"},100,null,100,null,100,null,99,null,89,null,79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"972M",79,89,99,100,100,100]
[null,{"$f":"'Labor Rates'!A70","v":"980M"},100,null,100,null,100,null,100,null,100,null,88,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"980M",88,100,100,100,100,100]
[null,{"$f":"'Labor Rates'!A71","v":"988K"},100,null,100,null,100,null,100,null,98,null,85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"988K",85,98,100,100,100,100]
[null,{"$f":"'Labor Rates'!A72","v":"990K"},100,null,100,null,100,null,98,null,93,null,83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"990K",83,93,98,100,100,100]
[null,{"$f":"'Labor Rates'!A73","v":"992K"},100,null,100,null,100,null,98,null,93,null,79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"992K",79,93,98,100,100,100]
[null,{"$f":"'Labor Rates'!A74","v":"994K"},100,null,100,null,100,null,100,null,99,null,97,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"994K",97,99,100,100,100,100]
[null,{"$f":"'Labor Rates'!A75","v":"L2350"},100,null,100,null,100,null,100,null,96,null,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L2350",90,96,100,100,100,100]
[null,"Shovels",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shovels"]
[null,{"$f":"'Labor Rates'!A77","v":"PC2000"},100,null,100,null,100,null,100,null,96,null,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC2000",{"$f":"IF(ISBLANK(N1599),M1599,N1599)","v":90},{"$f":"IF(ISBLANK(L1599),K1599,L1599)","v":96},{"$f":"IF(ISBLANK(J1599),I1599,J1599)","v":100},{"$f":"IF(ISBLANK(H1599),G1599,H1599)","v":100},{"$f":"IF(ISBLANK(F1599),E1599,F1599)","v":100},{"$f":"IF(ISBLANK(D1599),C1599,D1599)","v":100}]
[null,{"$f":"'Labor Rates'!A78","v":"PC3000"},100,null,100,null,100,null,100,null,96,null,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC3000",90,96,100,100,100,100]
[null,{"$f":"'Labor Rates'!A79","v":"PC4000"},100,null,100,null,100,null,100,null,96,null,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC4000",90,96,100,100,100,100]
[null,{"$f":"'Labor Rates'!A80","v":"PC5500"},100,null,100,null,100,null,100,null,96,null,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC5500",90,96,100,100,100,100]
[null,{"$f":"'Labor Rates'!A81","v":"PC8000"},100,null,100,null,100,null,100,null,96,null,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC8000",90,96,100,100,100,100]
[null,{"$f":"'Labor Rates'!A82","v":"EX2500"},100,null,100,null,100,null,100,null,96,null,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EX2500",90,96,100,100,100,100]
[null,"Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Equipment"]
[null,{"$f":"'Labor Rates'!A84","v":"H120Es (fits 325)"},99,null,97,null,95,null,91,null,91,null,91,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H120Es (fits 325)",{"$f":"IF(ISBLANK(N1606),M1606,N1606)","v":91},{"$f":"IF(ISBLANK(L1606),K1606,L1606)","v":91},{"$f":"IF(ISBLANK(J1606),I1606,J1606)","v":91},{"$f":"IF(ISBLANK(H1606),G1606,H1606)","v":95},{"$f":"IF(ISBLANK(F1606),E1606,F1606)","v":97},{"$f":"IF(ISBLANK(D1606),C1606,D1606)","v":99}]
[null,{"$f":"'Labor Rates'!A85","v":"H160Es (fits 349)"},99,null,97,null,95,null,91,null,91,null,91,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H160Es (fits 349)",91,91,91,95,97,99]
[null,{"$f":"'Labor Rates'!A86","v":"H180Es (fits 374/390)"},100,null,100,null,98,null,95,null,91,null,86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H180Es (fits 374/390)",86,91,95,98,100,100]
[null,{"$f":"'Labor Rates'!A87","v":"Demolition Shears"},100,null,100,null,100,null,100,null,91,null,86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Shears",86,91,100,100,100,100]
[null,{"$f":"'Labor Rates'!A88","v":"S3050 (fits 320/325/330)"},100,null,100,null,98,null,95,null,91,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3050 (fits 320/325/330)",100,91,95,98,100,100]
[null,{"$f":"'Labor Rates'!A89","v":"S3070 (fits 330/349)"},100,null,100,null,100,null,100,null,91,null,86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3070 (fits 330/349)",86,91,100,100,100,100]
[null,{"$f":"'Labor Rates'!A90","v":"S3090 (fits 374/390)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3090 (fits 374/390)",0,0,0,0,0,0]
[null,{"$f":"'Labor Rates'!A91","v":"Demolition Grapples"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Grapples",0,0,0,0,0,0]
[null,{"$f":"'Labor Rates'!A92","v":"G315B (fits 320/325)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G315B (fits 320/325)",0,0,0,0,0,0]
[null,{"$f":"'Labor Rates'!A93","v":"G320B (fits 325/330)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G320B (fits 325/330)",0,0,0,0,0,0]
[null,{"$f":"'Labor Rates'!A94","v":"G330 (fits 349/374)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G330 (fits 349/374)",0,0,0,0,0,0]
[null,{"$f":"'Labor Rates'!A95","v":"Other Equipment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Equipment",0,0,0,0,0,0]
[null,{"$f":"'Labor Rates'!A96","v":"420F2"},100,null,100,null,100,null,100,null,100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"420F2",100,100,100,100,100,100]
[null,{"$f":"'Labor Rates'!A97","v":"430F2"},100,null,100,null,100,null,100,null,100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"430F2",100,100,100,100,100,100]
[null,{"$f":"'Labor Rates'!A98","v":"CS54B"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS54B",0,0,0,0,0,0]
[null,{"$f":"'Labor Rates'!A99","v":"CS64B"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS64B",0,0,0,0,0,0]
[null,{"$f":"'Labor Rates'!A100","v":"CP54B"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1622","v":"CP54B"},0,0,0,0,0,0]
[null,{"$f":"'Labor Rates'!A101","v":"CP68B"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CP68B",0,0,0,0,0,0]
[null,{"$f":"'Labor Rates'!A102","v":"Light Truck - 1.5 Ton"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Light Truck - 1.5 Ton",0,0,0,0,0,0]
[null,{"$f":"'Labor Rates'!A103","v":"Supervisor's Truck"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supervisor's Truck",0,0,0,0,0,0]
[null,{"$f":"'Labor Rates'!A104","v":"Flatbed Truck"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flatbed Truck",0,0,0,0,0,0]
[null,"Trucks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trucks"]
[null,{"$f":"'Labor Rates'!A123","v":"725C2"},100,null,100,null,100,null,100,null,100,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"725C2",{"$f":"IF(ISBLANK(N1628),M1628,N1628)","v":95},{"$f":"IF(ISBLANK(L1628),K1628,L1628)","v":100},{"$f":"IF(ISBLANK(J1628),I1628,J1628)","v":100},{"$f":"IF(ISBLANK(H1628),G1628,H1628)","v":100},{"$f":"IF(ISBLANK(F1628),E1628,F1628)","v":100},{"$f":"IF(ISBLANK(D1628),C1628,D1628)","v":100}]
[null,{"$f":"'Labor Rates'!A124","v":"730C2"},100,null,100,null,100,null,100,null,100,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"730C2",95,100,100,100,100,100]
[null,{"$f":"'Labor Rates'!A125","v":"735C"},100,null,100,null,100,null,100,null,99,null,91,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"735C",91,99,100,100,100,100]
[null,{"$f":"'Labor Rates'!A126","v":"740C"},100,null,100,null,100,null,100,null,99,null,91,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"740C",91,99,100,100,100,100]
[null,{"$f":"'Labor Rates'!A127","v":"770G"},100,null,100,null,100,null,99,null,96.5,null,89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"770G",89,96.5,99,100,100,100]
[null,{"$f":"'Labor Rates'!A128","v":"773G"},100,null,100,null,100,null,100,null,100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"773G",100,100,100,100,100,100]
[null,{"$f":"'Labor Rates'!A129","v":"777G"},100,null,100,null,100,null,100,null,100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777G",100,100,100,100,100,100]
[null,{"$f":"'Labor Rates'!A130","v":"785D"},100,null,100,null,100,null,100,null,100,null,98.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"785D",98.5,100,100,100,100,100]
[null,{"$f":"'Labor Rates'!A131","v":"789D"},100,null,100,null,100,null,98.5,null,93,null,86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"789D",86,93,98.5,100,100,100]
[null,{"$f":"'Labor Rates'!A132","v":"793F"},100,null,100,null,100,null,100,null,100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"793F",100,100,100,100,100,100]
[null,{"$f":"'Labor Rates'!A133","v":"797F"},100,null,100,null,100,null,100,null,100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"797F",100,100,100,100,100,100]
[null,{"$f":"'Labor Rates'!A134","v":"613E (5,000 gal)"},100,null,100,null,100,null,100,null,95,null,87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"613E (5,000 gal)",87,95,100,100,100,100]
[null,{"$f":"'Labor Rates'!A135","v":"621E (8,000 gal)"},100,null,100,null,100,null,100,null,97,null,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"621E (8,000 gal)",90,97,100,100,100,100]
[null,{"$f":"'Labor Rates'!A136","v":"777G H2O Truck"},100,null,100,null,100,null,100,null,93,null,87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777G H2O Truck",87,93,100,100,100,100]
[null,{"$f":"'Labor Rates'!A137","v":"785D H2O Truck"},100,null,100,null,100,null,93,null,86,null,80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"785D H2O Truck",80,86,93,100,100,100]
[]
[]
[null,"Notes:"]
[null,"User entered deration value will override values from CAT Performance Handbook (Ed. 47), except L2350 Loader: data from actual mine performance in Chile."]
[null,"         Komatsu altitude deration assumed from LeTourneau L2350"]
[]
[]
["Fuel Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAT Handbook ed. 47",null,null,"Medium"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"US Gal"]
[null,"EQUIPMENT TYPE (1)",{"$f":" \"Fuel Use (1) \"&IF(Metric,\"L/hr\",\"gal/hr\")","v":"Fuel Use (1) gal/hr"},"User Override",{"$f":" \"Fuel Use (1) \"&IF(Metric,\"L/hr\",\"gal/hr\")","v":"Fuel Use (1) gal/hr"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"low","high","average"]
[null,"Bulldozers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulldozers"]
[null,{"$f":"'Labor Rates'!A36","v":"D6T"},{"$f":"IF(Metric,ROUND(BB1654*Gal2Liters,2),BB1654)","v":6.4499999999999993},null,{"$f":"IF(OR(ISBLANK(D1654),D1654=\"\"),C1654,D1654)","v":6.4499999999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1654","v":"D6T"},{"$f":"BF1654","v":6.4499999999999993},null,5.6,7.3,{"$f":"AVERAGE(BD1654:BE1654)","v":6.4499999999999993}]
[null,{"$f":"'Labor Rates'!A37","v":"D6R w/ Winch"},{"$f":"IF(Metric,ROUND(BB1655*Gal2Liters,2),BB1655)","v":6.4499999999999993},null,{"$f":"IF(OR(ISBLANK(D1655),D1655=\"\"),C1655,D1655)","v":6.4499999999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D6R w/ Winch",{"$f":"BF1655","v":6.4499999999999993},null,5.6,7.3,6.4499999999999993]
[null,{"$f":"'Labor Rates'!A38","v":"D7E"},5.9,null,5.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D7E",5.9,null,5.0999999999999996,6.7,5.9]
[null,{"$f":"'Labor Rates'!A39","v":"D8T"},10.399999999999999,null,10.399999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D8T",10.399999999999999,null,9.1,11.7,10.399999999999999]
[null,{"$f":"'Labor Rates'!A40","v":"D9T"},13.5,null,13.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D9T",13.5,null,11.7,15.3,13.5]
[null,{"$f":"'Labor Rates'!A41","v":"D10T2"},18.700000000000003,null,18.700000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D10T2",18.700000000000003,null,16.3,21.1,18.700000000000003]
[null,{"$f":"'Labor Rates'!A42","v":"D11T"},26.200000000000003,null,26.200000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D11T",26.200000000000003,null,22.8,29.6,26.200000000000003]
[null,"Wheeled Dozers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Dozers"]
[null,{"$f":"'Labor Rates'!A44","v":"824K"},{"$f":"IF(Metric,ROUND(BB1662*Gal2Liters,2),BB1662)","v":11.3},null,{"$f":"IF(OR(ISBLANK(D1662),D1662=\"\"),C1662,D1662)","v":11.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"824K",{"$f":"BF1662","v":11.3},null,10.5,12.1,{"$f":"AVERAGE(BD1662:BE1662)","v":11.3}]
[null,{"$f":"'Labor Rates'!A45","v":"834K"},{"$f":"IF(Metric,ROUND(BB1663*Gal2Liters,2),BB1663)","v":13.25},null,{"$f":"IF(OR(ISBLANK(D1663),D1663=\"\"),C1663,D1663)","v":13.25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"834K",13.25,null,12.7,13.8,{"$f":"AVERAGE(BD1663:BE1663)","v":13.25}]
[null,{"$f":"'Labor Rates'!A46","v":"844K"},{"$f":"IF(Metric,ROUND(BB1664*Gal2Liters,2),BB1664)","v":15},null,{"$f":"IF(OR(ISBLANK(D1664),D1664=\"\"),C1664,D1664)","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"844K",15,null,14,16,{"$f":"AVERAGE(BD1664:BE1664)","v":15}]
[null,{"$f":"'Labor Rates'!A47","v":"854K"},{"$f":"IF(Metric,ROUND(BB1665*Gal2Liters,2),BB1665)","v":19},null,{"$f":"IF(OR(ISBLANK(D1665),D1665=\"\"),C1665,D1665)","v":19},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"854K",19,null,17,21,{"$f":"AVERAGE(BD1665:BE1665)","v":19}]
[null,"Motor Graders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Motor Graders"]
[null,{"$f":"'Labor Rates'!A49","v":"12M2"},{"$f":"IF(Metric,ROUND(BB1667*Gal2Liters,2),BB1667)","v":3.8499999999999996},null,{"$f":"IF(OR(ISBLANK(D1667),D1667=\"\"),C1667,D1667)","v":3.8499999999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12M2",{"$f":"BF1667","v":3.8499999999999996},null,2.9,4.8,{"$f":"AVERAGE(BD1667:BE1667)","v":3.8499999999999996}]
[null,{"$f":"'Labor Rates'!A50","v":"14M"},{"$f":"IF(Metric,ROUND(BB1668*Gal2Liters,2),BB1668)","v":5.05},null,{"$f":"IF(OR(ISBLANK(D1668),D1668=\"\"),C1668,D1668)","v":5.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14M",5.05,null,3.8,6.3,{"$f":"AVERAGE(BD1668:BE1668)","v":5.05}]
[null,{"$f":"'Labor Rates'!A51","v":"16M3"},{"$f":"IF(Metric,ROUND(BB1669*Gal2Liters,2),BB1669)","v":6.25},null,{"$f":"IF(OR(ISBLANK(D1669),D1669=\"\"),C1669,D1669)","v":6.25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16M3",6.25,null,4.7,7.8,{"$f":"AVERAGE(BD1669:BE1669)","v":6.25}]
[null,{"$f":"'Labor Rates'!A52","v":"24M"},{"$f":"IF(Metric,ROUND(BB1670*Gal2Liters,2),BB1670)","v":11.75},null,{"$f":"IF(OR(ISBLANK(D1670),D1670=\"\"),C1670,D1670)","v":11.75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"24M",11.75,null,8.8000000000000007,14.7,{"$f":"AVERAGE(BD1670:BE1670)","v":11.75}]
[null,"Track Excavators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Track Excavators"]
[null,{"$f":"'Labor Rates'!A54","v":"312F"},{"$f":"IF(Metric,ROUND(BB1672*Gal2Liters,2),BB1672)","v":2.0499999999999998},null,{"$f":"IF(OR(ISBLANK(D1672),D1672=\"\"),C1672,D1672)","v":2.0499999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"312F",{"$f":"BF1672","v":2.0499999999999998},null,1.6,2.5,{"$f":"AVERAGE(BD1672:BE1672)","v":2.0499999999999998}]
[null,{"$f":"'Labor Rates'!A55","v":"320F"},3.5999999999999996,null,3.5999999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"320F",3.5999999999999996,null,2.9,4.3,3.5999999999999996]
[null,{"$f":"'Labor Rates'!A56","v":"325F"},3.7,null,3.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"325F",3.7,null,3,4.4000000000000004,3.7]
[null,{"$f":"'Labor Rates'!A57","v":"330F"},5.15,null,5.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"330F",5.15,null,4.0999999999999996,6.2,5.15]
[null,{"$f":"'Labor Rates'!A58","v":"349F"},9.75,null,9.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"349F",9.75,null,7.8,11.7,9.75]
[null,{"$f":"'Labor Rates'!A59","v":"374F"},10.3,null,10.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"374F",10.3,null,8.9,11.7,10.3]
[null,{"$f":"'Labor Rates'!A60","v":"390F"},11.75,null,11.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"390F",11.75,null,10.3,13.2,11.75]
[null,"Scrapers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scrapers"]
[null,{"$f":"'Labor Rates'!A62","v":"631K"},{"$f":"IF(Metric,ROUND(BB1680*Gal2Liters,2),BB1680)","v":15.120000000000001},null,{"$f":"IF(OR(ISBLANK(D1680),D1680=\"\"),C1680,D1680)","v":15.120000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"631K",{"$f":"BF1680","v":15.120000000000001},null,14.35,15.89,{"$f":"AVERAGE(BD1680:BE1680)","v":15.120000000000001}]
[null,{"$f":"'Labor Rates'!A63","v":"637K"},{"$f":"IF(Metric,ROUND(BB1681*Gal2Liters,2),BB1681)","v":24.344999999999999},null,{"$f":"IF(OR(ISBLANK(D1681),D1681=\"\"),C1681,D1681)","v":24.344999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"637K",24.344999999999999,null,23.58,25.11,{"$f":"AVERAGE(BD1681:BE1681)","v":24.344999999999999}]
[null,"Wheeled Loaders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Loaders"]
[null,{"$f":"'Labor Rates'!A65","v":"926M"},{"$f":"IF(Metric,ROUND(BB1683*Gal2Liters,2),BB1683)","v":1.8},null,{"$f":"IF(OR(ISBLANK(D1683),D1683=\"\"),C1683,D1683)","v":1.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"926M",{"$f":"BF1683","v":1.8},null,1.4,2.2000000000000002,{"$f":"AVERAGE(BD1683:BE1683)","v":1.8}]
[null,{"$f":"'Labor Rates'!A66","v":"930M"},1.9,null,1.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930M",1.9,null,1.5,2.2999999999999998,1.9]
[null,{"$f":"'Labor Rates'!A67","v":"950M"},3.0999999999999996,null,3.0999999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"950M",3.0999999999999996,null,2.8,3.4,3.0999999999999996]
[null,{"$f":"'Labor Rates'!A68","v":"966M"},3.75,null,3.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1686","v":"966M"},3.75,null,3.3,4.2,3.75]
[null,{"$f":"'Labor Rates'!A69","v":"972M"},4.1500000000000004,null,4.1500000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"972M",4.1500000000000004,null,3.7,4.5999999999999996,4.1500000000000004]
[null,{"$f":"'Labor Rates'!A70","v":"980M"},5.5,null,5.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"980M",5.5,null,4.9000000000000004,6.1,5.5]
[null,{"$f":"'Labor Rates'!A71","v":"988K"},10.4,null,10.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"988K",10.4,null,9,11.8,10.4]
[null,{"$f":"'Labor Rates'!A72","v":"990K"},17.600000000000001,null,17.600000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"990K",17.600000000000001,null,15.4,19.8,{"$f":"AVERAGE(BD1690:BE1690)","v":17.600000000000001}]
[null,{"$f":"'Labor Rates'!A73","v":"992K"},23,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"992K",23,null,20,26,{"$f":"AVERAGE(BD1691:BE1691)","v":23}]
[null,{"$f":"'Labor Rates'!A74","v":"994K"},41.4,null,41.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"994K",41.4,null,35.9,46.9,{"$f":"AVERAGE(BD1692:BE1692)","v":41.4}]
[null,{"$f":"'Labor Rates'!A75","v":"L2350"},66,null,66,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L2350",66]
[null,"Shovels",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shovels"]
[null,{"$f":"'Labor Rates'!A77","v":"PC2000"},{"$f":"IF(Metric,ROUND(BB1695*Gal2Liters,2),BB1695)","v":37},null,{"$f":"IF(OR(ISBLANK(D1695),D1695=\"\"),C1695,D1695)","v":37},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC2000",37]
[null,{"$f":"'Labor Rates'!A78","v":"PC3000"},50,null,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC3000",50]
[null,{"$f":"'Labor Rates'!A79","v":"PC4000"},70,null,70,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC4000",70]
[null,{"$f":"'Labor Rates'!A80","v":"PC5500"},119,null,119,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC5500",119]
[null,{"$f":"'Labor Rates'!A81","v":"PC8000"},149,null,149,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC8000",149]
[null,{"$f":"'Labor Rates'!A82","v":"EX2500"},51,null,51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EX2500",51]
[null,"Hydraulic Hammers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydraulic Hammers"]
[null,{"$f":"'Labor Rates'!A84","v":"H120Es (fits 325)"},"N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H120Es (fits 325)","N/A"]
[null,{"$f":"'Labor Rates'!A85","v":"H160Es (fits 349)"},"N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H160Es (fits 349)","N/A"]
[null,{"$f":"'Labor Rates'!A86","v":"H180Es (fits 374/390)"},"N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H180Es (fits 374/390)","N/A"]
[null,"Demolition Shears",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Shears"]
[null,{"$f":"'Labor Rates'!A88","v":"S3050 (fits 320/325/330)"},"N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3050 (fits 320/325/330)","N/A"]
[null,{"$f":"'Labor Rates'!A89","v":"S3070 (fits 330/349)"},"N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3070 (fits 330/349)","N/A"]
[null,{"$f":"'Labor Rates'!A90","v":"S3090 (fits 374/390)"},"N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3090 (fits 374/390)","N/A"]
[null,"Demolition Grapples",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Grapples"]
[null,{"$f":"'Labor Rates'!A92","v":"G315B (fits 320/325)"},"N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G315B (fits 320/325)","N/A"]
[null,{"$f":"'Labor Rates'!A93","v":"G320B (fits 325/330)"},"N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G320B (fits 325/330)","N/A"]
[null,{"$f":"'Labor Rates'!A94","v":"G330 (fits 349/374)"},"N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G330 (fits 349/374)","N/A"]
[null,"Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Equipment"]
[null,{"$f":"'Labor Rates'!A96","v":"420F2"},{"$f":"IF(Metric,ROUND(BB1714*Gal2Liters,2),BB1714)","v":4.3},null,{"$f":"IF(OR(ISBLANK(D1714),D1714=\"\"),C1714,D1714)","v":4.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"420F2",{"$f":"BF1714","v":4.3},null,3.6,5,{"$f":"AVERAGE(BD1714:BE1714)","v":4.3}]
[null,{"$f":"'Labor Rates'!A97","v":"430F2"},4.7,null,4.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"430F2",4.7,null,3.9,5.5,4.7]
[null,{"$f":"'Labor Rates'!A98","v":"CS54B"},3.3499999999999996,null,3.3499999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS54B",3.3499999999999996,null,2.8,3.9,3.3499999999999996]
[null,{"$f":"'Labor Rates'!A99","v":"CS64B"},3.3499999999999996,null,3.3499999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS64B",3.3499999999999996,null,2.8,3.9,3.3499999999999996]
[null,{"$f":"'Labor Rates'!A100","v":"CP54B"},3.3499999999999996,null,3.3499999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1718","v":"CP54B"},3.3499999999999996,null,2.8,3.9,3.3499999999999996]
[null,{"$f":"'Labor Rates'!A101","v":"CP68B"},3.6,null,3.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CP68B",3.6,null,2.8,4.4000000000000004,3.6]
[null,{"$f":"'Labor Rates'!A102","v":"Light Truck - 1.5 Ton"},1.5,null,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Light Truck - 1.5 Ton",1.5]
[null,{"$f":"'Labor Rates'!A103","v":"Supervisor's Truck"},1,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supervisor's Truck",1]
[null,{"$f":"'Labor Rates'!A104","v":"Flatbed Truck"},4.7,null,4.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flatbed Truck",4.7]
[null,{"$f":"'Labor Rates'!A105","v":"Air Compressor + tools"},1,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Air Compressor + tools",1]
[null,{"$f":"'Labor Rates'!A106","v":"Welding Equipment"},2,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welding Equipment",2]
[null,{"$f":"'Labor Rates'!A107","v":"Heavy Duty Drill Rig"},12,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heavy Duty Drill Rig",12]
[null,{"$f":"'Labor Rates'!A108","v":"Pump (plugging) Drill Rig"},10,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump (plugging) Drill Rig",10]
[null,{"$f":"'Labor Rates'!A109","v":"Concrete Pump"},10,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Concrete Pump",10]
[null,{"$f":"'Labor Rates'!A110","v":"Gas Engine Vibrator"},1,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Engine Vibrator",1]
[null,{"$f":"'Labor Rates'!A111","v":"Generator 5KW"},1.5,null,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator 5KW",1.5]
[null,{"$f":"'Labor Rates'!A112","v":"HDEP Welder (pipe or liner)"},2,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HDEP Welder (pipe or liner)",2]
[null,{"$f":"'Labor Rates'!A113","v":"5 Ton Crane"},3,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 Ton Crane",3]
[null,{"$f":"'Labor Rates'!A114","v":"20 Ton Crane"},4,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20 Ton Crane",4]
[null,{"$f":"'Labor Rates'!A115","v":"50 Ton Crane"},4.7,null,4.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50 Ton Crane",4.7]
[null,{"$f":"'Labor Rates'!A116","v":"120 Ton Crane"},5.2,null,5.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"120 Ton Crane",5.2]
[null,"Trucks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trucks"]
[null,{"$f":"'Labor Rates'!A123","v":"725C2"},{"$f":"IF(Metric,ROUND(BB1736*Gal2Liters,2),BB1736)","v":5.05},null,5.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"725C2",{"$f":"BF1736","v":5.05},null,3.9,6.2,{"$f":"AVERAGE(BD1736:BE1736)","v":5.05}]
[null,{"$f":"'Labor Rates'!A124","v":"730C2"},5.4,null,5.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"730C2",5.4,null,4.0999999999999996,6.7,5.4]
[null,{"$f":"'Labor Rates'!A125","v":"735C"},6.9499999999999993,null,6.9499999999999993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"735C",6.9499999999999993,null,5.3,8.6,6.9499999999999993]
[null,{"$f":"'Labor Rates'!A126","v":"740C"},7.8,null,7.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"740C",7.8,null,6,9.6,7.8]
[null,{"$f":"'Labor Rates'!A127","v":"770G"},4.9499999999999993,null,4.9499999999999993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"770G",4.9499999999999993,null,4.3,5.6,4.9499999999999993]
[null,{"$f":"'Labor Rates'!A128","v":"773G"},8.25,null,8.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"773G",8.25,null,7.3,9.1999999999999993,8.25]
[null,{"$f":"'Labor Rates'!A129","v":"777G"},13.55,null,13.55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777G",13.55,null,12.1,15,13.55]
[null,{"$f":"'Labor Rates'!A130","v":"785D"},25.1,null,25.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"785D",25.1,null,21.5,28.7,25.1]
[null,{"$f":"'Labor Rates'!A131","v":"789D"},36.85,null,36.85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"789D",36.85,null,31.6,42.1,36.85]
[null,{"$f":"'Labor Rates'!A132","v":"793F"},44.75,null,44.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"793F",44.75,null,38.4,51.1,44.75]
[null,{"$f":"'Labor Rates'!A133","v":"797F"},67.650000000000006,null,67.650000000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"797F",67.650000000000006,null,58,77.3,67.650000000000006]
[null,{"$f":"'Labor Rates'!A134","v":"613E (5,000 gal)"},6,null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"613E (5,000 gal)",6]
[null,{"$f":"'Labor Rates'!A135","v":"621E (8,000 gal)"},10.75,null,10.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"621E (8,000 gal)",10.75]
[null,{"$f":"'Labor Rates'!A136","v":"777G H2O Truck"},13.55,null,{"$f":"IF(OR(ISBLANK(D1749),D1749=\"\"),C1749,D1749)","v":13.55},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777G H2O Truck",{"$f":"BF1749","v":13.55},null,12.1,15,{"$f":"AVERAGE(BD1749:BE1749)","v":13.55}]
[null,{"$f":"'Labor Rates'!A137","v":"785D H2O Truck"},25.1,null,25.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"785D H2O Truck",25.1,null,21.5,28.7,25.1]
[null,{"$f":"'Labor Rates'!A138","v":"Dump Truck (10-12 yd3)"},{"$f":"IF(Metric,ROUND(BB1751*Gal2Liters,2),BB1751)","v":5.2},null,{"$f":"IF(OR(ISBLANK(D1751),D1751=\"\"),C1751,D1751)","v":5.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Truck (10-12 yd3)",5.2]
[null,{"$f":"'Labor Rates'!A139","v":"Tractor/Trailer (20 ton)"},14,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (20 ton)",14]
[null,{"$f":"'Labor Rates'!A140","v":"Tractor/Trailer (50 ton)"},18,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (50 ton)",18]
[null,{"$f":"'Labor Rates'!A141","v":"Tractor/Trailer (80 ton)"},22,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (80 ton)",22]
[null,"NOTES:"]
[null,"(1) Fuel use Source: Caterpillar Performance Handbook (Ed. 47)"]
[null,"(2) assumes 24 hr tank"]
[null," "]

{"sheet":"Figures","index":45,"n_rows":322,"n_cols":7,"rows_kept":322,"cut":false,"hidden":false,"merged":[]}
[]
["FIGURES"]
[]
["These figures show key inputs to the model and important calculations used by the model"]
[]
[]
["Slope Regrading Volumes"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Slope Regrading Push Distance"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Slope/Flat Area Calculations"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Tailings Impoundments"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Tailings Embankments"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Road Regrading Volume Calculations"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Exploration Road Calculations"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Pond Volume Calculations"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Berm Volume Calculations"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Ditch Volume Calculations"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Portal/Adit Measurements"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Shaft Measurements"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Production Well",null,null,null,null,"Monitor Well"]

{"sheet":"Settings","index":46,"n_rows":22,"n_cols":54,"rows_kept":22,"cut":false,"hidden":false,"merged":[[13,2,14,2]]}
[]
[]
[null,"STANDARDIZED RECLAMATION COST ESTIMATOR\n User Settings"]
[null,{"$f":"\"Version 2 - \"&BuildNo","v":"Version 2 - Beta 01"}]
[]
[null,"Cost Estimate Type","Alias*"]
[null,"Life-of-Mine","LOM"]
[null,"Financial Assurance","FA"]
[null,"Asset Retirement Obligation","ARO"]
[null,"Note:  Aliases cannot use any of the following characters: \\ / * ? : [  ]"]
[]
[null,"Other Settings"]
[null,{"$f":"\"Road Transport Speed (\" & IF(Metric,\"kph\",\"mph\")&\")\"","v":"Road Transport Speed (mph)"},80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transport speed (in MPH)",{"$f":"ROUND(IF(Metric,C13*kph2mph,C13),1)","v":80}]
[null,{"$f":"\"Site Speed limit (\" & IF(Metric,\"kph\",\"mph\")&\")\"","v":"Site Speed limit (mph)"},30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Speedlimit (in MPH)",{"$f":"ROUND(IF(Metric,SiteSpeed*kph2mph,C14),1)","v":30}]
[null,"(determines maximum speed for all haul fleets)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SpeedUnits",{"$f":"IF(Metric,\"kph\",\"mph\")","v":"mph"}]
[null,{"$f":"\"Maximum Loader Haul to Crusher (\"&IF(Metric,\"m\",\"ft\")&\")\"","v":"Maximum Loader Haul to Crusher (ft)"},200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ShortHaulDist",{"$f":"IF(Metric,C16,C16*Ft2M)","v":60.96}]
[]
[null,"Set Recalculation Options\n\nSeveral of the actions in the worksheet will recalculate the entire workbook when completed. This can reduce the efficiency of the model. The options below allow the user to determine which of these actions will include a recalculation command at the end of the action. \n\nFor example, when adding numerous facilities to different sheets, it is best to turnoff recalculation for the Add Facility action by selecting FALSE below.\n\nThese options are only active if MANUAL is selected on the Formulas/Calculation Options menu. If FALSE is selected, then recalculation will not occur and must be requested manually, by entering Ctrl-Shift-W (recalculates current worksheet), Ctrl-Shift-R (recalculates entire model). \n\nNote: Pressing the F9 key or selecting CALCULATE NOW from the Formulas/Calculation Options menu will recalculate all open workbooks.\n"]
[null,"Action","Recalc?"]
[null,"Add Facility",false]
[null,"Delete Facility",false]
[null,"Import User Data",false]

{"sheet":"Tools","index":47,"n_rows":84,"n_cols":5,"rows_kept":84,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"STANDARDIZED RECLAMATION COST ESTIMATOR\n User Tools"]
[null,null,{"$f":"\"Version \"&ModelVersion&\" - \"&BuildNo","v":"Version 2.0 - Beta 01"}]
[]
[null,"These tools allow easy access to some useful VBA routines and macros that are include in this Model Version"]
[]
[null,null,null,null,"This option resets the StdRecCost Menu in case it gets removed from the tool bar"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Keyboard Shortcuts"]
[]
[null,null,"SHORTCUT KEYS",null,"ACTION"]
[]
[]
[null,null,"Ctrl-Shift-C",null,"Go to Table of Contents"]
[]
[]
[null,null,"Ctrl-Shift-M",null,"Reset the StdRecCost Menu on the MenuBar"]
[]
[]
[null,null,"Ctrl-Shift-H",null,"Hide/Unhide Sheets"]
[]
[]
[null,null,"Ctrl-Shift-I",null,"Go to Property Information Sheet"]
[]
[]
[null,null,"Ctrl-Shift-O",null,"Open Toe Offset Calculator"]
[]
[]
[null,null,"Ctrl-Shift-P",null,"Print Multiple Sheets"]
[]
[]
[null,null,"Ctrl-Shift-R",null,"Recalculate Entire Model (but only this workbook)"]
[]
[]
[null,null,"Ctrl-Shift-S",null,"Show Slope Conversion Table"]
[]
[]
[null,null,"Ctrl-Shift-T",null,"Go to Tools Sheet"]
[]
[]
[null,null,"Ctrl-Shift-W",null,"Recalculate Current Sheet"]
[]
[]
[null,null,"Ctrl-Shift-Z",null,"Paste Formulas - First Use Ctrl-C to copy a range, then use the mouse (or keyboard) to select the paste range and then use this shortcut to paste formulas only from the copy range to the paste range. Equivalent to the Paste Special/Formulas command."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Locks all cells in all sheets from editing. Useful for keeping archived models"]
[null,null,null,null,"WARNING! - Selecting this will \"ock all cells. There is no Unlock option,"]
[null,null,null,null,"    so only use this if you never want to change this model again."]

{"sheet":"User 01","index":48,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
["Sheet Name:"]

{"sheet":"User 02","index":49,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
["Sheet Name:"]

{"sheet":"User 03","index":50,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
["Sheet Name:"]

{"sheet":"User 04","index":51,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
["Sheet Name:"]

{"sheet":"User 05","index":52,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
["Sheet Name:"]

{"sheet":"User 06","index":53,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
["Sheet Name:"]

{"sheet":"User 07","index":54,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
["Sheet Name:"]

{"sheet":"User 08","index":55,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
["Sheet Name:"]

{"sheet":"User 09","index":56,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
["Sheet Name:"]

{"sheet":"User 10","index":57,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
["Sheet Name:"]

{"sheet":"User 11","index":58,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
["Sheet Name:"]

{"sheet":"User 12","index":59,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
["Sheet Name:"]

{"sheet":"User 13","index":60,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
["Sheet Name:"]

{"sheet":"User 14","index":61,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
["Sheet Name:"]

{"sheet":"User 15","index":62,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
["Sheet Name:"]

{"sheet":"User 16","index":63,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
["Sheet Name:"]

{"sheet":"User 17","index":64,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
["Sheet Name:"]

{"sheet":"User 18","index":65,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
["Sheet Name:"]

{"sheet":"User 19","index":66,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
["Sheet Name:"]

{"sheet":"User 20","index":67,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
["Sheet Name:"]

{"sheet":"User 21","index":68,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
["Sheet Name:"]

{"sheet":"User 22","index":69,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
["Sheet Name:"]

{"sheet":"User 23","index":70,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
["Sheet Name:"]

{"sheet":"User 24","index":71,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
["Sheet Name:"]

{"sheet":"User 25","index":72,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
["Sheet Name:"]

{"sheet":"User 26","index":73,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
["Sheet Name:"]

{"sheet":"User 27","index":74,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
["Sheet Name:"]

{"sheet":"User 28","index":75,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
["Sheet Name:"]

{"sheet":"User 29","index":76,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
["Sheet Name:"]

{"sheet":"User 30","index":77,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP Surface Reclamation Cost Estimate SF002RE - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230223 CHMRP - MMD SF002RE FA Cost Estimate Model_EB.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
["Sheet Name:"]

{"sheet":"BreakLinks","index":78,"n_rows":31,"n_cols":2,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
["BREAK LINKS TO OTHER EXCEL FILES"]
[]
["INSTRUCTIONS TO CHANGE INTERNAL AND EXTERNAL FILE LINKS"]
["Do Not Delete Text Below"]
[]
["This sheet is unprotected to facilitate breaking or changing the source of links."]
["This issue occurs when importing a model file that has internal links to other sheets or"]
["external links to other Excel workbooks. "]
[]
["For example, internal links occur if you create calculations in a User sheet and then reference those results"]
["in a formula in another sheet. If you then import that model into an empty file, the internal links "]
["will include the full path name of the original file, converting the internal links to external links. "]
["This means that the new model will be referring to the original file, not the User sheet in your current model. "]
[]
["External links are created when you reference another Excel workbook in a formula. External links from the "]
["imported file will also copied to the new model file."]
[]
["In theory, the Import User Data function should change all internal links to the current file name,"]
["but if that fails for some reason, or you want to change external file links, this sheet is where you do it."]
[]
["To change the locations of these source files you need to change the source of the link to the new file (or other file as desired)."]
["To do that you need a completely unprotected sheet like this one."]
[]
["To remove the links from an imported file do the following:"]
[]
[null,"1) Save this file with a new name."]
[null,"2) activate this sheet (make it the active sheet on the screen, which you have already done)"]
[null,"3) On the File menu select \"Links\". If the \"Links\" option does not appear, there are no links."]
[null,"4) The name of the original file will appear in the list of linked files. Select it."]
[null,"5) Select \"Choose\" from the options. A Windows Explorer window will open."]
[null,"6) Use the window to locate the file you wish to reference (this file if you want to change internal links to the current model) and select it. "]