{"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 Source Control","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":2,"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$572),2)","v":"S"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('FA Schedule'!$T$25,1,ClosureYear1-FirstYrOps-OpsYears))),$A$365:$A$572),2)","v":"J"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('FA Schedule'!$T$25,1,ClosureYear1-FirstYrOps-OpsYears)))-1,$A$365:$A$572),2)","v":"I"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('FA Schedule'!$T$25,1,ClosureYear1-FirstYrOps))),$A$365:$A$572),2)","v":"T"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('FA Schedule'!$T$25,1,ClosureYear1-FirstYrOps-OpsYears+SchedYears))),$A$365:$A$572),2)","v":"DF"},{"$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$572),2)","v":"G"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Acct Codes'!$H$35,1,ClosureYear1-FirstYrOps-OpsYears))),$A$365:$A$572),2)","v":{"$error":"#REF!"}},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Acct Codes'!$H$35,1,ClosureYear1-FirstYrOps-OpsYears)))-1,$A$365:$A$572),2)","v":{"$error":"#REF!"}},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Acct Codes'!$H$35,1,ClosureYear1-FirstYrOps))),$A$365:$A$572),2)","v":"H"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Acct Codes'!$H$35,1,ClosureYear1-FirstYrOps-OpsYears+SchedYears))),$A$365:$A$572),2)","v":"CT"},{"$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$572),2)","v":"J"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Human Resources'!$K$27,1,ClosureYear1-FirstYrOps-OpsYears))),$A$365:$A$572),2)","v":"A"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Human Resources'!$K$27,1,ClosureYear1-FirstYrOps-OpsYears)))-1,$A$365:$A$572),2)","v":{"$error":"#N/A"}},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Human Resources'!$K$27,1,ClosureYear1-FirstYrOps))),$A$365:$A$572),2)","v":"K"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Human Resources'!$K$27,1,ClosureYear1-FirstYrOps-OpsYears+SchedYears))),$A$365:$A$572),2)","v":"CW"},{"$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$572),2)","v":"E"},{"$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$572),2)","v":"F"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Equip Use'!$F$26,1,ClosureYear1-FirstYrOps-OpsYears+SchedYears))),$A$365:$A$572),2)","v":"CR"},{"$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",8,11,4,9,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",7,11,6,8,null,4,1,1,1,"_PitsTable1","_PitsTable1",3,3,1,4,11,15,1]
[null,null,10,"Yards, Etc.","Yards",6,8,2,7,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",7,5,4,8,null,5,2,2,0]
["Process - Plant & Buildings",null,13,"Foundations & Buildings","Building",7,5,3,8,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",1,1,2,1,"<<<- FacilitiesInfo - DO NOT MODIFY. Used by various VBA routines"]
["Permitting",null,18,"Solution Mgmt","Pump",1,2,4,1]
["Taxes",null,19,"Solution Mgmt","Evap",1,2,2,1]
["Claim fees",null,20,"Solution Mgmt","Treat",1,2,6,1]
["Lease Payments",null,21,"Solution Mgmt","Decon",1,2,2,1]
["Disposal/Acquisition Costs",null,22,"Well Abandonment","ProductionWell",1,1,2,1]
[null,null,23,"Well Abandonment","MonitorWell",1,1,7,1]
["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",1,1,2,1]
["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",1,2,11,1]
["Contract Management/Purchasing",null,37,"Closure Planning","Studies",1,1,3,1]
["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",1,1,9,1]
["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,{"$f":"ROWS(INDIRECT(\"_\"&E267&\"Table1\"))","v":6},0]
["QA/QC Service",null,48,"Acct Codes","Acct",0,1,19,0]
["Survey Service",null,49,"Mobilization","Mob",1,2,10,1]
["Legal",null,50,"Monitoring","ReclMon",1,2,{"$f":"ROWS(INDIRECT(\"_\"&E270&\"Table1\"))","v":3},1]
["Health & safety",null,51,"Monitoring","MonPump",1,1,2,1]
["Donations",null,52,"Recl. Maint","RevegMaint",1,1,2,1]
["Community Relations",null,53,"Recl. Maint","CoverMaint",1,1,{"$f":"ROWS(INDIRECT(\"_\"&E273&\"Table1\"))","v":2},1]
["Social Commitments",null,54,"Recl. Maint","GMMaint",1,1,2,1]
["Electric power",null,55,"Constr. Mgmt","ConstrMgmt",1,2,6,1]
["Transport",null,56,"Constr. Mgmt","RoadMaint",1,1,{"$f":"ROWS(INDIRECT(\"_\"&E276&\"Table1\"))","v":3},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 Source Control"},{"$f":"IF(ISERROR(UserSheetRange(D376)),8,UserSheetRange(D376))","v":8},{"$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,{"$f":"\"User \"&TEXT(C455,\"00\")&IF(INDIRECT(\"User\"&TEXT(C455,\"00\")&\"Name\")=\"\",\"\",\" \"&INDIRECT(\"User\"&TEXT(C455,\"00\")&\"Name\"))","v":"User 01 Source Control"},{"$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)",{"$f":"_OtherUserCost-SUM(Lists!E489:E537)","v":373320.62400000001}]
[175,"FS"]
[176,"FT"]
[177,"FU"]
[178,"FV"]
[179,"FW"]
[180,"FX"]
[181,"FY"]
[182,"FZ"]
[183,{"$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:  ",{"$f":"MID(BF16,BE16+1,BD16-BE16-1)","v":"20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nevada?",false]
[null,"Cost Data File:",{"$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":"20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"},null,{"$f":"FIND(\"]\",BF16,BE16+1)","v":199},{"$f":"FIND(\"[\",BF16)","v":137},{"$f":"BG16","v":"https://barrickgold.sharepoint.com/sites/PMClosure/Shared Documents/Cunningham Hill/09-Reclamation/2023 Financial Assurance - SRCE Docs/[20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm]Property Information"},{"$f":"CELL(\"filename\",C12)","v":"https://barrickgold.sharepoint.com/sites/PMClosure/Shared Documents/Cunningham Hill/09-Reclamation/2023 Financial Assurance - SRCE Docs/[20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.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,{"$f":"C32","v":"Russian"}]
[]
[null,"PROJECT INFORMATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Data File:",null,"SRCE_2.0_CostDataFile_2022 NM contractor rates.xlsm"]
[]
[null,"Property/Mine Name:  ","Cunningham Hill Mine Reclamation Project",null,null,"Property Code:",1310,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Data Date:",null,"2022-11-04"]
[]
[null,"Project Name:  ","CHMRP DP 55 Cost Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Data Basis:",null,"User Data"]
[]
[null,"Date of Submittal:  ","December 2022",null,null,"Average Elevation",7100,{"$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,{"$f":"IF('Property Information'!C26=0,\"Enter Project Name\",CONCATENATE(\"Project Name: \",'Property Information'!C26))","v":"Project Name: CHMRP DP 55 Cost Estimate"}]
[null,{"$f":"IF(SubmittalDate=0,\"Enter Submittal Date\",CONCATENATE(\"Project Date: \",SubmittalDate))","v":"Project Date: December 2022"}]
[null,{"$f":"FileName","v":"20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[null,{"$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":431,"n_cols":157,"rows_kept":431,"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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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:",2023,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",97,"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",{"$f":"ClosureYear1-FirstYrOps","v":0}]
[null,null,"ID Code Filter:",null,null,null,null,null,{"$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",{"$f":"ClosureYear1-FirstYrOps+1","v":1}]
[null,null,"Facility/Activity Type:"]
[null,null,{"$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":0},{"$f":"IF(T26+1=0,1,T26+1)","v":1},{"$f":"IF(U26+1=0,1,U26+1)","v":2},3,4,5,6,7,8,9,10,11,12,13,14,{"$f":"IF(AH26+1=0,1,AH26+1)","v":15},16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"IF(AX26+1=0,1,AX26+1)","v":31},32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,{"$f":"IF(BP26+1=0,1,BP26+1)","v":49},50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,{"$f":"IF(CV26+1=0,1,CV26+1)","v":81},82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,"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",{"$f":"FirstYrOps+T25-1","v":2023},{"$f":"T27+1","v":2024},{"$f":"U27+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,{"$f":"AH27+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,{"$f":"AX27+1","v":2054},2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,{"$f":"BP27+1","v":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,{"$f":"CV27+1","v":2104},2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,null,null,null,null,null,null,null,null,null,null,null,"Release",{"$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":87970},{"$f":"SumByColor(K30,K30:K44)","v":87970},null,null,null,null,null,{"$f":"SumByColor(Q30,Q30:Q44)","v":0},null,null,{"$f":"SumByColor(T30,T30:T44)","v":0},0,0,0,0,0,4398.5,0,0,0,0,4398.5,0,0,0,0,4398.5,0,0,0,0,4398.5,0,0,0,0,4398.5,0,0,0,0,4398.5,{"$f":"SumByColor(AZ30,AZ30:AZ44)","v":0},0,0,0,4398.5,0,0,0,0,4398.5,0,0,0,0,4398.5,0,0,0,0,4398.5,0,0,0,0,4398.5,0,0,0,0,4398.5,0,0,{"$f":"SumByColor(CF30,CF30:CF44)","v":0},0,4398.5,0,0,0,0,4398.5,0,0,0,0,4398.5,0,0,0,0,4398.5,0,0,0,0,4398.5,0,0,0,0,4398.5,0,0,0,0,{"$f":"SumByColor(DL30,DL30:DL44)","v":4398.5},0,0,4398.5,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB30,EB30:EB44)","v":87970},{"$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$29&\"Table1\"),B37+1,2)","v":"WRD Contingency cover maintenance"},{"$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$29&\"Table1\"),B37+1,5)))","v":"Waste Rock Pile"},{"$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$29&\"Table1\"),B37+1,8))","v":"Public Land"},{"$f":"SUM(J38:J43)","v":87970},{"$f":"IF(ISERR(ED37),\"Cost Type\",IF(A37=\"X\",\"Override\",IF(AND(CostType=ARO,L37>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI37)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ37)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG37)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF37)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH37)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J37,SUM(T37:DO37))))))))))","v":87970},{"$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:$EB43)))))","v":0},0,0,0,0,0,4398.5,0,0,0,0,4398.5,0,0,0,0,4398.5,0,0,0,0,4398.5,0,0,0,0,4398.5,0,0,0,0,4398.5,0,0,0,0,4398.5,0,0,0,0,4398.5,0,0,0,0,4398.5,0,0,0,0,4398.5,0,0,0,0,4398.5,0,0,0,0,4398.5,0,0,{"$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:$EB43)))))","v":0},0,4398.5,0,0,0,0,4398.5,0,0,0,0,4398.5,0,0,0,0,4398.5,0,0,0,0,4398.5,0,0,0,0,4398.5,0,0,0,0,4398.5,0,0,4398.5,{"$f":"IF(ISNUMBER(K37),SUM(T37:DO37)-K37,K37)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED37),\"Cost Type\",IF(A37=\"X\",\"Override\",IF(AND(CostType=ARO,L37>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI37)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ37)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG37)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF37)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH37)),\"Phase\",J37))))))))","v":87970},{"$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$29&\"Table8\"),B37+1,5),\"\")","v":8.1},{"$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,2023,2122,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,2023,2122,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,2023,2122,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$29&\"Table7\"),B37+1,11)","v":83632},{"$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":83632},null,2023,2122,null,1.0000000000000002,0,0,null,null,null,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,0.05,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J41=\"\",EB37=\"\",ISTEXT(EB37)),0,IF(OR(ISBLANK(M41),ISBLANK(N41)),0,IF(OR(AND(CostType=ARO,L37>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N41<=ScheduleYear)),0,J41)))","v":83632},{"$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$29&\"Table7\"),B37+1,3),0)","v":25813},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B37+1,4)","v":"725C2/966M/D6T"},{"$f":"IF(OR(NOT(ISNUMBER(K41)),K41=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B37+1,6))","v":5},{"$f":"IF(OR(NOT(ISNUMBER(K41)),K41=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B37+1,8))","v":66},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B37+1,13)","v":158},{"$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":158},null,2023,2122,null,1.0000000000000002,0,0,null,null,null,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,0.05,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J42=\"\",EB37=\"\",ISTEXT(EB37)),0,IF(OR(ISBLANK(M42),ISBLANK(N42)),0,IF(OR(AND(CostType=ARO,L37>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N42<=ScheduleYear)),0,J42)))","v":158},{"$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$29&\"Table8\"),B37+1,5),0)","v":8.1},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B37+1,8)","v":"Rip Dist"},null,{"$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$29&\"Table8\"),B37+1,17)","v":4180},{"$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":4180},null,2023,2122,null,1.0000000000000002,0,0,null,null,null,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,0.05,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J43=\"\",EB37=\"\",ISTEXT(EB37)),0,IF(OR(ISBLANK(M43),ISBLANK(N43)),0,IF(OR(AND(CostType=ARO,L37>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N43<=ScheduleYear)),0,J43)))","v":4180},{"$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$29&\"Table8\"),B37+1,5),0)","v":8.1},{"$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,{"$f":"SumByColor(J71,J71:J98)","v":20841},{"$f":"SumByColor(K71,K71:K98)","v":20841},null,null,null,null,null,{"$f":"SumByColor(Q71,Q71:Q98)","v":0},null,null,{"$f":"SumByColor(T71,T71:T98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(AZ71,AZ71:AZ98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(CF71,CF71:CF98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(DL71,DL71:DL98)","v":0},0,0,20841,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB71,EB71:EB98)","v":20841},{"$f":"SumByColor(EC71,EC71:EC98)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$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,{"$f":"(ROW(B80) - ROW($A$70)-1)/INDEX(SheetRangeIndex,MATCH($A$70,TableNamesSorted,0),7)","v":1},{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B80+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B80+1,2)","v":"Borrow Area for Pond Backfill material"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B80+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B80+1,3))","v":""},{"$f":"IF(ISERROR(EL80),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B80+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B80+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B80+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B80+1,6))","v":"Post Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B80+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B80+1,7))","v":"Borrow Area"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B80+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B80+1,8))","v":"Public Land"},{"$f":"SUM(J81:J88)","v":17316},{"$f":"IF(ISERR(ED80),\"Cost Type\",IF(A80=\"X\",\"Override\",IF(AND(CostType=ARO,L80>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI80)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ80)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG80)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF80)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH80)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J80,SUM(T80:DO80))))))))))","v":17316},{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B80+1,4)","v":2000},null,null,null,null,{"$f":"SUM(Q81:Q88)","v":0},null,null,{"$f":"IF(ISTEXT($EB80),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T81:T88,$J81:$J88),IF(CostType=Bond,SUMPRODUCT($EB81:$EB88,T81:T88,$EA81:$EA88),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T81:T88,$EB81:$EB88)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB80),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF81:CF88,$J81:$J88),IF(CostType=Bond,SUMPRODUCT($EB81:$EB88,CF81:CF88,$EA81:$EA88),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF81:CF88,$EB81:$EB88)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17316,{"$f":"IF(ISNUMBER(K80),SUM(T80:DO80)-K80,K80)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED80),\"Cost Type\",IF(A80=\"X\",\"Override\",IF(AND(CostType=ARO,L80>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI80)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ80)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG80)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF80)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH80)),\"Phase\",J80))))))))","v":17316},{"$f":"IF(EE80=\"\",\"Cost Type\",IF(A80=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L80>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI80=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ80=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG80=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF80=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH80=\"\"),\"Phase\",J80))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C80)","v":1},{"$f":"SEARCH(OtherCostType,C80)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E80)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E80))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E80,0)))),1,$EK80)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F80)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F80))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F80,0)))),1,$EK80)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G80)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G80))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G80,0)))),1,$EK80)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H80)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H80))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H80,0)))),1,$EK80)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I80)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I80))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I80,0)))),1,$EK80)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B80+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B80+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$70&\"Table5\"),B80+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$70&\"Table5\"),B80+1,15))","v":0},{"$f":"IF(OR(J81=\"\",K80=\"\",ISTEXT(K80),J81=0),\"\",IF(OR(ISBLANK(M81),ISBLANK(N81)),\"Enter Dates\",IF(K80=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L80>ScheduleYear),AND(CostType=ARO,N81<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O81>ScheduleYear),AND(CostType=LOM,LOMComplete)),J81,J81-Q81)))))","v":""},null,2023,2122,null,{"$f":"IF(K81=\"\",\"\",SUM(T81:DO81))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N81<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J81*R81,R81*EB81)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T81:DP81,T$27:DP$27,\"<=\"&O81,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T81:DP81))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J81=\"\",EB80=\"\",ISTEXT(EB80)),0,IF(OR(ISBLANK(M81),ISBLANK(N81)),0,IF(OR(AND(CostType=ARO,L80>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N81<=ScheduleYear)),0,J81)))","v":0},{"$f":"IF(OR(J81=\"\",EC80=\"\",ISTEXT(EC80)),0,IF(OR(ISBLANK(M81),ISBLANK(N81)),0,IF(EC80=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L80>ScheduleYear),N81<=ScheduleYear),0,J81))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K81),IF(INDEX(INDIRECT(\"_\"&$A$70&\"Table5\"),B80+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$70&\"Table5\"),B80+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table5\"),B80+1,5)","v":"D6T"},null,{"$f":"IF(NOT(ISNUMBER(K81)),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table5\"),B80+1,12))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table6\"),B80+1,25)","v":0},{"$f":"IF(OR(J82=\"\",K80=\"\",ISTEXT(K80),J82=0),\"\",IF(OR(ISBLANK(M82),ISBLANK(N82)),\"Enter Dates\",IF(K80=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L80>ScheduleYear),AND(CostType=ARO,N82<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O82>ScheduleYear),AND(CostType=LOM,LOMComplete)),J82,J82-Q82)))))","v":""},null,2023,2122,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,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J82=\"\",EB80=\"\",ISTEXT(EB80)),0,IF(OR(ISBLANK(M82),ISBLANK(N82)),0,IF(OR(AND(CostType=ARO,L80>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N82<=ScheduleYear)),0,J82)))","v":0},{"$f":"IF(OR(J82=\"\",EC80=\"\",ISTEXT(EC80)),0,IF(OR(ISBLANK(M82),ISBLANK(N82)),0,IF(EC80=\"Date Range\",0,IF(OR(AND(CostType=ARO,L80>ScheduleYear),N82<=ScheduleYear),0,J82))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K82),INDEX(INDIRECT(\"_\"&$A$70&\"Table6\"),B80+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table6\"),B80+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K82)),K82=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table6\"),B80+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K82)),K82=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table6\"),B80+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table6\"),B80+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K82)),K82=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table6\"),B80+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K82)),K82=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table6\"),B80+1,9))","v":0},null,null,null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table7\"),B80+1,25)","v":0},{"$f":"IF(OR(J83=\"\",K80=\"\",ISTEXT(K80),J83=0),\"\",IF(OR(ISBLANK(M83),ISBLANK(N83)),\"Enter Dates\",IF(K80=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L80>ScheduleYear),AND(CostType=ARO,N83<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O83>ScheduleYear),AND(CostType=LOM,LOMComplete)),J83,J83-Q83)))))","v":""},null,2023,2122,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,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J83=\"\",EB80=\"\",ISTEXT(EB80)),0,IF(OR(ISBLANK(M83),ISBLANK(N83)),0,IF(OR(AND(CostType=ARO,L80>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N83<=ScheduleYear)),0,J83)))","v":0},{"$f":"IF(OR(J83=\"\",EC80=\"\",ISTEXT(EC80)),0,IF(OR(ISBLANK(M83),ISBLANK(N83)),0,IF(EC80=\"Date Range\",0,IF(OR(AND(CostType=ARO,L80>ScheduleYear),N83<=ScheduleYear),0,J83))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K83),INDEX(INDIRECT(\"_\"&$A$70&\"Table7\"),B80+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table7\"),B80+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K83)),K83=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table7\"),B80+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K83)),K83=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table7\"),B80+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table7\"),B80+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K83)),K83=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table7\"),B80+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K83)),K83=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table7\"),B80+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table8\"),B80+1,11)","v":13995},{"$f":"IF(OR(J84=\"\",K80=\"\",ISTEXT(K80),J84=0),\"\",IF(OR(ISBLANK(M84),ISBLANK(N84)),\"Enter Dates\",IF(K80=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L80>ScheduleYear),AND(CostType=ARO,N84<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O84>ScheduleYear),AND(CostType=LOM,LOMComplete)),J84,J84-Q84)))))","v":13995},null,2023,2122,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J84=\"\",EB80=\"\",ISTEXT(EB80)),0,IF(OR(ISBLANK(M84),ISBLANK(N84)),0,IF(OR(AND(CostType=ARO,L80>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N84<=ScheduleYear)),0,J84)))","v":13995},{"$f":"IF(OR(J84=\"\",EC80=\"\",ISTEXT(EC80)),0,IF(OR(ISBLANK(M84),ISBLANK(N84)),0,IF(EC80=\"Date Range\",0,IF(OR(AND(CostType=ARO,L80>ScheduleYear),N84<=ScheduleYear),0,J84))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K84),INDEX(INDIRECT(\"_\"&$A$70&\"Table8\"),B80+1,3),0)","v":8406},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table8\"),B80+1,4)","v":"725C2/966M/D6T"},{"$f":"IF(OR(NOT(ISNUMBER(K84)),K84=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table8\"),B80+1,7))","v":2},{"$f":"IF(OR(NOT(ISNUMBER(K84)),K84=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table8\"),B80+1,8))","v":20},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table9\"),B80+1,13)","v":632},{"$f":"IF(OR(J85=\"\",K80=\"\",ISTEXT(K80),J85=0),\"\",IF(OR(ISBLANK(M85),ISBLANK(N85)),\"Enter Dates\",IF(K80=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L80>ScheduleYear),AND(CostType=ARO,N85<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O85>ScheduleYear),AND(CostType=LOM,LOMComplete)),J85,J85-Q85)))))","v":632},null,2023,2122,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J85=\"\",EB80=\"\",ISTEXT(EB80)),0,IF(OR(ISBLANK(M85),ISBLANK(N85)),0,IF(OR(AND(CostType=ARO,L80>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N85<=ScheduleYear)),0,J85)))","v":632},{"$f":"IF(OR(J85=\"\",EC80=\"\",ISTEXT(EC80)),0,IF(OR(ISBLANK(M85),ISBLANK(N85)), 0,IF(EC80=\"Date Range\",0,IF(OR(AND(CostType=ARO,L80>ScheduleYear),N85<=ScheduleYear),0,J85))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K85),INDEX(INDIRECT(\"_\"&$A$70&\"Table9\"),B80+1,5),0)","v":5.21},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table9\"),B80+1,8)","v":"D6T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K85)),K85=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table9\"),B80+1,10))","v":4},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table9\"),B80+1,17)","v":2689},{"$f":"IF(OR(J86=\"\",K80=\"\",ISTEXT(K80),J86=0),\"\",IF(OR(ISBLANK(M86),ISBLANK(N86)),\"Enter Dates\",IF(K80=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L80>ScheduleYear),AND(CostType=ARO,N86<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O86>ScheduleYear),AND(CostType=LOM,LOMComplete)),J86,J86-Q86)))))","v":2689},null,2023,2122,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J86=\"\",EB80=\"\",ISTEXT(EB80)),0,IF(OR(ISBLANK(M86),ISBLANK(N86)),0,IF(OR(AND(CostType=ARO,L80>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N86<=ScheduleYear)),0,J86)))","v":2689},{"$f":"IF(OR(J86=\"\",EC80=\"\",ISTEXT(EC80)),0,IF(OR(ISBLANK(M86),ISBLANK(N86)), 0,IF(EC80=\"Date Range\",0,IF(OR(AND(CostType=ARO,L80>ScheduleYear),N86<=ScheduleYear),0,J86))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K86),INDEX(INDIRECT(\"_\"&$A$70&\"Table9\"),B80+1,5),0)","v":5.21},{"$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$70&\"Table10\"),B80+1,11)","v":0},{"$f":"IF(OR(J87=\"\",K80=\"\",ISTEXT(K80),J87=0),\"\",IF(OR(ISBLANK(M87),ISBLANK(N87)),\"Enter Dates\",IF(K80=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L80>ScheduleYear),AND(CostType=ARO,N87<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O87>ScheduleYear),AND(CostType=LOM,LOMComplete)),J87,J87-Q87)))))","v":""},null,2023,2122,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,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J87=\"\",EB80=\"\",ISTEXT(EB80)),0,IF(OR(ISBLANK(M87),ISBLANK(N87)),0,IF(OR(AND(CostType=ARO,L80>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N87<=ScheduleYear)),0,J87)))","v":0},{"$f":"IF(OR(J87=\"\",EC81=\"\",ISTEXT(EC81)),0,IF(OR(ISBLANK(M87),ISBLANK(N87)), 0,IF(EC81=\"Date Range\",0,IF(OR(AND(CostType=ARO,L80>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$70&\"Table10\"),B80+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$70&\"Table10\"),B80+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table10\"),B80+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K87)),K87=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table10\"),B83+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K87)),K87=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table10\"),B83+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Berm Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table11\"),B80+1,7)","v":0},{"$f":"IF(OR(J88=\"\",K80=\"\",ISTEXT(K80),J88=0),\"\",IF(OR(ISBLANK(M88),ISBLANK(N88)),\"Enter Dates\",IF(K80=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L80>ScheduleYear),AND(CostType=ARO,N88<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O88>ScheduleYear),AND(CostType=LOM,LOMComplete)),J88,J88-Q88)))))","v":""},null,2023,2122,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,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J88=\"\",EB80=\"\",ISTEXT(EB80)),0,IF(OR(ISBLANK(M88),ISBLANK(N88)),0,IF(OR(AND(CostType=ARO,L80>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N88<=ScheduleYear)),0,J88)))","v":0},{"$f":"IF(OR(J88=\"\",EC82=\"\",ISTEXT(EC82)),0,IF(OR(ISBLANK(M88),ISBLANK(N88)), 0,IF(EC82=\"Date Range\",0,IF(OR(AND(CostType=ARO,L80>ScheduleYear),N88<=ScheduleYear),0,J88))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K88),IF(INDEX(INDIRECT(\"_\"&$A$70&\"Table11\"),B80+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$70&\"Table11\"),B80+1,3)),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B89) - ROW($A$70)-1)/INDEX(SheetRangeIndex,MATCH($A$70,TableNamesSorted,0),7)","v":2},{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B89+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B89+1,2)","v":"Borrow Area for Growth Media"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B89+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B89+1,3))","v":""},{"$f":"IF(ISERROR(EL89),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B89+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B89+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B89+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B89+1,6))","v":"Post Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B89+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B89+1,7))","v":"Borrow Area"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B89+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B89+1,8))","v":"Public Land"},{"$f":"SUM(J90:J97)","v":3525},{"$f":"IF(ISERR(ED89),\"Cost Type\",IF(A89=\"X\",\"Override\",IF(AND(CostType=ARO,L89>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI89)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ89)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG89)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF89)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH89)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J89,SUM(T89:DO89))))))))))","v":3525},{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B89+1,4)","v":2000},null,null,null,null,{"$f":"SUM(Q90:Q97)","v":0},null,null,{"$f":"IF(ISTEXT($EB89),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T90:T97,$J90:$J97),IF(CostType=Bond,SUMPRODUCT($EB90:$EB97,T90:T97,$EA90:$EA97),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T90:T97,$EB90:$EB97)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB89),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF90:CF97,$J90:$J97),IF(CostType=Bond,SUMPRODUCT($EB90:$EB97,CF90:CF97,$EA90:$EA97),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF90:CF97,$EB90:$EB97)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3525,{"$f":"IF(ISNUMBER(K89),SUM(T89:DO89)-K89,K89)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED89),\"Cost Type\",IF(A89=\"X\",\"Override\",IF(AND(CostType=ARO,L89>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI89)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ89)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG89)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF89)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH89)),\"Phase\",J89))))))))","v":3525},{"$f":"IF(EE89=\"\",\"Cost Type\",IF(A89=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L89>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI89=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ89=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG89=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF89=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH89=\"\"),\"Phase\",J89))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C89)","v":1},{"$f":"SEARCH(OtherCostType,C89)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E89)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E89))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E89,0)))),1,$EK89)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F89)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F89))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F89,0)))),1,$EK89)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G89)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G89))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G89,0)))),1,$EK89)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H89)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H89))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H89,0)))),1,$EK89)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I89)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I89))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I89,0)))),1,$EK89)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B89+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$70&\"Table1\"),B89+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$70&\"Table5\"),B89+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$70&\"Table5\"),B89+1,15))","v":0},{"$f":"IF(OR(J90=\"\",K89=\"\",ISTEXT(K89),J90=0),\"\",IF(OR(ISBLANK(M90),ISBLANK(N90)),\"Enter Dates\",IF(K89=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L89>ScheduleYear),AND(CostType=ARO,N90<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O90>ScheduleYear),AND(CostType=LOM,LOMComplete)),J90,J90-Q90)))))","v":""},null,2023,2122,null,{"$f":"IF(K90=\"\",\"\",SUM(T90:DO90))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N90<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J90*R90,R90*EB90)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T90:DP90,T$27:DP$27,\"<=\"&O90,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T90:DP90))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J90=\"\",EB89=\"\",ISTEXT(EB89)),0,IF(OR(ISBLANK(M90),ISBLANK(N90)),0,IF(OR(AND(CostType=ARO,L89>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N90<=ScheduleYear)),0,J90)))","v":0},{"$f":"IF(OR(J90=\"\",EC89=\"\",ISTEXT(EC89)),0,IF(OR(ISBLANK(M90),ISBLANK(N90)),0,IF(EC89=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L89>ScheduleYear),N90<=ScheduleYear),0,J90))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K90),IF(INDEX(INDIRECT(\"_\"&$A$70&\"Table5\"),B89+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$70&\"Table5\"),B89+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table5\"),B89+1,5)","v":"D6T"},null,{"$f":"IF(NOT(ISNUMBER(K90)),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table5\"),B89+1,12))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table6\"),B89+1,25)","v":0},{"$f":"IF(OR(J91=\"\",K89=\"\",ISTEXT(K89),J91=0),\"\",IF(OR(ISBLANK(M91),ISBLANK(N91)),\"Enter Dates\",IF(K89=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L89>ScheduleYear),AND(CostType=ARO,N91<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O91>ScheduleYear),AND(CostType=LOM,LOMComplete)),J91,J91-Q91)))))","v":""},null,2023,2122,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,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J91=\"\",EB89=\"\",ISTEXT(EB89)),0,IF(OR(ISBLANK(M91),ISBLANK(N91)),0,IF(OR(AND(CostType=ARO,L89>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N91<=ScheduleYear)),0,J91)))","v":0},{"$f":"IF(OR(J91=\"\",EC89=\"\",ISTEXT(EC89)),0,IF(OR(ISBLANK(M91),ISBLANK(N91)),0,IF(EC89=\"Date Range\",0,IF(OR(AND(CostType=ARO,L89>ScheduleYear),N91<=ScheduleYear),0,J91))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K91),INDEX(INDIRECT(\"_\"&$A$70&\"Table6\"),B89+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table6\"),B89+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K91)),K91=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table6\"),B89+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K91)),K91=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table6\"),B89+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table6\"),B89+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K91)),K91=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table6\"),B89+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K91)),K91=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table6\"),B89+1,9))","v":0},null,null,null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table7\"),B89+1,25)","v":0},{"$f":"IF(OR(J92=\"\",K89=\"\",ISTEXT(K89),J92=0),\"\",IF(OR(ISBLANK(M92),ISBLANK(N92)),\"Enter Dates\",IF(K89=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L89>ScheduleYear),AND(CostType=ARO,N92<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O92>ScheduleYear),AND(CostType=LOM,LOMComplete)),J92,J92-Q92)))))","v":""},null,2023,2122,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,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J92=\"\",EB89=\"\",ISTEXT(EB89)),0,IF(OR(ISBLANK(M92),ISBLANK(N92)),0,IF(OR(AND(CostType=ARO,L89>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N92<=ScheduleYear)),0,J92)))","v":0},{"$f":"IF(OR(J92=\"\",EC89=\"\",ISTEXT(EC89)),0,IF(OR(ISBLANK(M92),ISBLANK(N92)),0,IF(EC89=\"Date Range\",0,IF(OR(AND(CostType=ARO,L89>ScheduleYear),N92<=ScheduleYear),0,J92))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K92),INDEX(INDIRECT(\"_\"&$A$70&\"Table7\"),B89+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table7\"),B89+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K92)),K92=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table7\"),B89+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K92)),K92=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table7\"),B89+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table7\"),B89+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K92)),K92=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table7\"),B89+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K92)),K92=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table7\"),B89+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table8\"),B89+1,11)","v":2799},{"$f":"IF(OR(J93=\"\",K89=\"\",ISTEXT(K89),J93=0),\"\",IF(OR(ISBLANK(M93),ISBLANK(N93)),\"Enter Dates\",IF(K89=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L89>ScheduleYear),AND(CostType=ARO,N93<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O93>ScheduleYear),AND(CostType=LOM,LOMComplete)),J93,J93-Q93)))))","v":2799},null,2023,2122,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J93=\"\",EB89=\"\",ISTEXT(EB89)),0,IF(OR(ISBLANK(M93),ISBLANK(N93)),0,IF(OR(AND(CostType=ARO,L89>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N93<=ScheduleYear)),0,J93)))","v":2799},{"$f":"IF(OR(J93=\"\",EC89=\"\",ISTEXT(EC89)),0,IF(OR(ISBLANK(M93),ISBLANK(N93)),0,IF(EC89=\"Date Range\",0,IF(OR(AND(CostType=ARO,L89>ScheduleYear),N93<=ScheduleYear),0,J93))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K93),INDEX(INDIRECT(\"_\"&$A$70&\"Table8\"),B89+1,3),0)","v":1694},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table8\"),B89+1,4)","v":"725C2/966M/D6T"},{"$f":"IF(OR(NOT(ISNUMBER(K93)),K93=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table8\"),B89+1,7))","v":2},{"$f":"IF(OR(NOT(ISNUMBER(K93)),K93=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table8\"),B89+1,8))","v":4},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table9\"),B89+1,13)","v":158},{"$f":"IF(OR(J94=\"\",K89=\"\",ISTEXT(K89),J94=0),\"\",IF(OR(ISBLANK(M94),ISBLANK(N94)),\"Enter Dates\",IF(K89=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L89>ScheduleYear),AND(CostType=ARO,N94<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O94>ScheduleYear),AND(CostType=LOM,LOMComplete)),J94,J94-Q94)))))","v":158},null,2023,2122,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J94=\"\",EB89=\"\",ISTEXT(EB89)),0,IF(OR(ISBLANK(M94),ISBLANK(N94)),0,IF(OR(AND(CostType=ARO,L89>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N94<=ScheduleYear)),0,J94)))","v":158},{"$f":"IF(OR(J94=\"\",EC89=\"\",ISTEXT(EC89)),0,IF(OR(ISBLANK(M94),ISBLANK(N94)), 0,IF(EC89=\"Date Range\",0,IF(OR(AND(CostType=ARO,L89>ScheduleYear),N94<=ScheduleYear),0,J94))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K94),INDEX(INDIRECT(\"_\"&$A$70&\"Table9\"),B89+1,5),0)","v":1.1000000000000001},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table9\"),B89+1,8)","v":"D6T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K94)),K94=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table9\"),B89+1,10))","v":1},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table9\"),B89+1,17)","v":568},{"$f":"IF(OR(J95=\"\",K89=\"\",ISTEXT(K89),J95=0),\"\",IF(OR(ISBLANK(M95),ISBLANK(N95)),\"Enter Dates\",IF(K89=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L89>ScheduleYear),AND(CostType=ARO,N95<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O95>ScheduleYear),AND(CostType=LOM,LOMComplete)),J95,J95-Q95)))))","v":568},null,2023,2122,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J95=\"\",EB89=\"\",ISTEXT(EB89)),0,IF(OR(ISBLANK(M95),ISBLANK(N95)),0,IF(OR(AND(CostType=ARO,L89>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N95<=ScheduleYear)),0,J95)))","v":568},{"$f":"IF(OR(J95=\"\",EC89=\"\",ISTEXT(EC89)),0,IF(OR(ISBLANK(M95),ISBLANK(N95)), 0,IF(EC89=\"Date Range\",0,IF(OR(AND(CostType=ARO,L89>ScheduleYear),N95<=ScheduleYear),0,J95))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K95),INDEX(INDIRECT(\"_\"&$A$70&\"Table9\"),B89+1,5),0)","v":1.1000000000000001},{"$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$70&\"Table10\"),B89+1,11)","v":0},{"$f":"IF(OR(J96=\"\",K89=\"\",ISTEXT(K89),J96=0),\"\",IF(OR(ISBLANK(M96),ISBLANK(N96)),\"Enter Dates\",IF(K89=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L89>ScheduleYear),AND(CostType=ARO,N96<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O96>ScheduleYear),AND(CostType=LOM,LOMComplete)),J96,J96-Q96)))))","v":""},null,2023,2122,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,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J96=\"\",EB89=\"\",ISTEXT(EB89)),0,IF(OR(ISBLANK(M96),ISBLANK(N96)),0,IF(OR(AND(CostType=ARO,L89>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N96<=ScheduleYear)),0,J96)))","v":0},{"$f":"IF(OR(J96=\"\",EC90=\"\",ISTEXT(EC90)),0,IF(OR(ISBLANK(M96),ISBLANK(N96)), 0,IF(EC90=\"Date Range\",0,IF(OR(AND(CostType=ARO,L89>ScheduleYear),N96<=ScheduleYear),0,J96))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K96),IF(INDEX(INDIRECT(\"_\"&$A$70&\"Table10\"),B89+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$70&\"Table10\"),B89+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table10\"),B89+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K96)),K96=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table10\"),B92+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K96)),K96=0),0,INDEX(INDIRECT(\"_\"&$A$70&\"Table10\"),B92+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Berm Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$70&\"Table11\"),B89+1,7)","v":0},{"$f":"IF(OR(J97=\"\",K89=\"\",ISTEXT(K89),J97=0),\"\",IF(OR(ISBLANK(M97),ISBLANK(N97)),\"Enter Dates\",IF(K89=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L89>ScheduleYear),AND(CostType=ARO,N97<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O97>ScheduleYear),AND(CostType=LOM,LOMComplete)),J97,J97-Q97)))))","v":""},null,2023,2122,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,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J97=\"\",EB89=\"\",ISTEXT(EB89)),0,IF(OR(ISBLANK(M97),ISBLANK(N97)),0,IF(OR(AND(CostType=ARO,L89>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N97<=ScheduleYear)),0,J97)))","v":0},{"$f":"IF(OR(J97=\"\",EC91=\"\",ISTEXT(EC91)),0,IF(OR(ISBLANK(M97),ISBLANK(N97)), 0,IF(EC91=\"Date Range\",0,IF(OR(AND(CostType=ARO,L89>ScheduleYear),N97<=ScheduleYear),0,J97))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K97),IF(INDEX(INDIRECT(\"_\"&$A$70&\"Table11\"),B89+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$70&\"Table11\"),B89+1,3)),0)","v":0},{"$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,{"$f":"SumByColor(J100,J100:J102)","v":0},{"$f":"SumByColor(K100,K100:K102)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q100,Q100:Q102)","v":0},null,null,{"$f":"SumByColor(T100,T100:T102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(AZ100,AZ100:AZ102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(CF100,CF100:CF102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(DL100,DL100:DL102)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB100,EB100:EB102)","v":0},{"$f":"SumByColor(EC100,EC100:EC102)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B100) - ROW($A$99)-1)/INDEX(SheetRangeIndex,MATCH($A$99,TableNamesSorted,0),7)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$99&\"Table1\"),B100+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$99&\"Table1\"),B100+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$99&\"Table1\"),B100+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$99&\"Table1\"),B100+1,3))","v":""},{"$f":"IF(ISERROR(EL100),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$99&\"Table1\"),B100+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$99&\"Table1\"),B100+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$99&\"Table1\"),B100+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$99&\"Table1\"),B100+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$99&\"Table1\"),B100+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$99&\"Table1\"),B100+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$99&\"Table1\"),B100+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$99&\"Table1\"),B100+1,8))","v":""},{"$f":"SUM(J101:J101)","v":0},{"$f":"IF(ISERR(ED100),\"Cost Type\",IF(A100=\"X\",\"Override\",IF(AND(CostType=ARO,L100>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI100)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ100)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG100)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF100)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH100)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J100,SUM(T100:DO100))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$99&\"Table1\"),B100+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q101)","v":0},null,null,{"$f":"IF(ISTEXT($EB100),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),T101*$J101,IF(CostType=Bond,$EB101*T101*$EA101,IF(T$27<=ScheduleYear,0,T101*$EB101))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB100),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),AZ101*$J101,IF(CostType=Bond,$EB101*AZ101*$EA101,IF(AZ$27<=ScheduleYear,0,AZ101*$EB101))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB100),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),CF101*$J101,IF(CostType=Bond,$EB101*CF101*$EA101,IF(CF$27<=ScheduleYear,0,CF101*$EB101))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB100),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),DL101*$J101,IF(CostType=Bond,$EB101*DL101*$EA101,IF(DL$27<=ScheduleYear,0,DL101*$EB101))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K100),SUM(T100:DO100)-K100,K100)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED100),\"Cost Type\",IF(A100=\"X\",\"Override\",IF(AND(CostType=ARO,L100>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI100)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ100)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG100)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF100)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH100)),\"Phase\",J100))))))))","v":"Cost Type"},{"$f":"IF(EE100=\"\",\"Cost Type\",IF(A100=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L100>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI100=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ100=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG100=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF100=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH100=\"\"),\"Phase\",J100))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C100)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C100)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E100)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E100))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E100,0)))),1,$EK100)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F100)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F100))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F100,0)))),1,$EK100)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G100)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G100))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G100,0)))),1,$EK100)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H100)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H100))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H100,0)))),1,$EK100)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I100)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I100))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I100,0)))),1,$EK100)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$99&\"Table1\"),B100+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$99&\"Table1\"),B100+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Plugging",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$99&\"Table2\"),B100+1,24)","v":0},{"$f":"IF(OR(J101=\"\",K100=\"\",ISTEXT(K100),J101=0),\"\",IF(OR(ISBLANK(M101),ISBLANK(N101)),\"Enter Dates\",IF(K100=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L100>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,{"$f":"IF(ISTEXT(K101),\"\",SUM(T101:DO101))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N101<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J101*R101,R101*EB101)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T101:DP101,T$27:DP$27,\"<=\"&O101,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T101:DP101))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O101),$O101>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J101=\"\",EB100=\"\",ISTEXT(EB100)),0,IF(OR(ISBLANK(M101),ISBLANK(N101)),0,IF(OR(AND(CostType=ARO,L100>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N101<=ScheduleYear)),0,J101)))","v":0},{"$f":"IF(OR(J101=\"\",EC100=\"\",ISTEXT(EC100)),0,IF(OR(ISBLANK(M101),ISBLANK(N101)),0,IF(EC100=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L100>ScheduleYear),N101<=ScheduleYear),0,J101))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K101),IF(INDEX(INDIRECT(\"_\"&$A$99&\"Table2\"),B100+1,4)=0,\"\",INDEX(INDIRECT(\"_\"&$A$99&\"Table2\"),B100+1,4)),\"\")","v":""},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$99&\"Table2\"),B100+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K101)),K101=0),0,INDEX(INDIRECT(\"_\"&$A$99&\"Table2\"),B100+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Shafts","SHAFTS",null,null,null,null,null,null,null,{"$f":"SumByColor(J104,J104:J106)","v":0},{"$f":"SumByColor(K104,K104:K106)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q104,Q104:Q106)","v":0},null,null,{"$f":"SumByColor(T104,T104:T106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(AZ104,AZ104:AZ106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(CF104,CF104:CF106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(DL104,DL104:DL106)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB104,EB104:EB106)","v":0},{"$f":"SumByColor(EC104,EC104:EC106)","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,{"$f":"(ROW(B104) - ROW($A$103)-1)/INDEX(SheetRangeIndex,MATCH($A$103,TableNamesSorted,0),7)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$103&\"Table1\"),B104+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$103&\"Table1\"),B104+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$103&\"Table1\"),B104+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$103&\"Table1\"),B104+1,3))","v":""},{"$f":"IF(ISERROR(EL104),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$103&\"Table1\"),B104+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$103&\"Table1\"),B104+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$103&\"Table1\"),B104+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$103&\"Table1\"),B104+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$103&\"Table1\"),B104+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$103&\"Table1\"),B104+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$103&\"Table1\"),B104+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$103&\"Table1\"),B104+1,8))","v":""},{"$f":"SUM(J105:J105)","v":0},{"$f":"IF(ISERR(ED104),\"Cost Type\",IF(A104=\"X\",\"Override\",IF(AND(CostType=ARO,L104>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI104)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ104)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG104)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF104)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH104)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J104,SUM(T104:DO104))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$103&\"Table1\"),B104+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q105)","v":0},null,null,{"$f":"IF(ISTEXT($EB104),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),T105*$J105,IF(CostType=Bond,$EB105*T105*$EA105,IF(T$27<=ScheduleYear,0,T105*$EB105))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB104),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),AZ105*$J105,IF(CostType=Bond,$EB105*AZ105*$EA105,IF(AZ$27<=ScheduleYear,0,AZ105*$EB105))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB104),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),CF105*$J105,IF(CostType=Bond,$EB105*CF105*$EA105,IF(CF$27<=ScheduleYear,0,CF105*$EB105))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB104),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),DL105*$J105,IF(CostType=Bond,$EB105*DL105*$EA105,IF(DL$27<=ScheduleYear,0,DL105*$EB105))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K104),SUM(T104:DO104)-K104,K104)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED104),\"Cost Type\",IF(A104=\"X\",\"Override\",IF(AND(CostType=ARO,L104>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI104)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ104)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG104)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF104)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH104)),\"Phase\",J104))))))))","v":"Cost Type"},{"$f":"IF(EE104=\"\",\"Cost Type\",IF(A104=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L104>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI104=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ104=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG104=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF104=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH104=\"\"),\"Phase\",J104))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C104)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C104)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E104)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E104))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E104,0)))),1,$EK104)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F104)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F104))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F104,0)))),1,$EK104)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G104)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G104))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G104,0)))),1,$EK104)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H104)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H104))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H104,0)))),1,$EK104)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I104)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I104))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I104,0)))),1,$EK104)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$103&\"Table1\"),B104+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$103&\"Table1\"),B104+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Cap/Backfill/Cover",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$103&\"Table2\"),B104+1,20)","v":0},{"$f":"IF(OR(J105=\"\",K104=\"\",ISTEXT(K104),J105=0),\"\",IF(OR(ISBLANK(M105),ISBLANK(N105)),\"Enter Dates\",IF(K104=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L104>ScheduleYear),AND(CostType=ARO,N105<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O105>ScheduleYear),AND(CostType=LOM,LOMComplete)),J105,J105-Q105)))))","v":""},null,null,null,null,{"$f":"IF(ISTEXT(K105),\"\",SUM(T105:DO105))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N105<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J105*R105,R105*EB105)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T105:DP105,T$27:DP$27,\"<=\"&O105,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T105:DP105))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O105),$O105>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J105=\"\",EB104=\"\",ISTEXT(EB104)),0,IF(OR(ISBLANK(M105),ISBLANK(N105)),0,IF(OR(AND(CostType=ARO,L104>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N105<=ScheduleYear)),0,J105)))","v":0},{"$f":"IF(OR(J105=\"\",EC104=\"\",ISTEXT(EC104)),0,IF(OR(ISBLANK(M105),ISBLANK(N105)),0,IF(EC104=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L104>ScheduleYear),N105<=ScheduleYear),0,J105))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K105),IF(INDEX(INDIRECT(\"_\"&$A$103&\"Table2\"),B104+1,4)=0,\"\",INDEX(INDIRECT(\"_\"&$A$103&\"Table2\"),B104+1,4)),\"\")","v":""},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$103&\"Table2\"),B104+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K105)),K105=0),0,INDEX(INDIRECT(\"_\"&$A$103&\"Table2\"),B104+1,8))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K105)),K105=0),0,INDEX(INDIRECT(\"_\"&$A$103&\"Table2\"),B104+1,9))","v":0},null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Roads","ROADS",null,null,null,null,null,null,null,{"$f":"SumByColor(J108,J108:J113)","v":0},{"$f":"SumByColor(K108,K108:K113)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q108,Q108:Q113)","v":0},null,null,{"$f":"SumByColor(T108,T108:T113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(AZ108,AZ108:AZ113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(CF108,CF108:CF113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(DL108,DL108:DL113)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB108,EB108:EB113)","v":0},{"$f":"SumByColor(EC108,EC108:EC113)","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,{"$f":"(ROW(B108) - ROW($A$107)-1)/INDEX(SheetRangeIndex,MATCH($A$107,TableNamesSorted,0),7)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$107&\"Table1\"),B108+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$107&\"Table1\"),B108+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$107&\"Table1\"),B108+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$107&\"Table1\"),B108+1,3))","v":""},{"$f":"IF(ISERROR(EL108),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$107&\"Table1\"),B108+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$107&\"Table1\"),B108+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$107&\"Table1\"),B108+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$107&\"Table1\"),B108+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$107&\"Table1\"),B108+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$107&\"Table1\"),B108+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$107&\"Table1\"),B108+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$107&\"Table1\"),B108+1,8))","v":""},{"$f":"SUM(J109:J112)","v":0},{"$f":"IF(ISERR(ED108),\"Cost Type\",IF(A108=\"X\",\"Override\",IF(AND(CostType=ARO,L108>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI108)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ108)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG108)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF108)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH108)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J108,SUM(T108:DO108))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$107&\"Table1\"),B108+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q109:Q112)","v":0},null,null,{"$f":"IF(ISTEXT($EB108),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T109:T112,$J109:$J112),IF(CostType=Bond,SUMPRODUCT($EB109:$EB112,T109:T112,$EA109:$EA112),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T109:T112,$EB109:$EB112)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB108),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ109:AZ112,$J109:$J112),IF(CostType=Bond,SUMPRODUCT($EB109:$EB112,AZ109:AZ112,$EA109:$EA112),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ109:AZ112,$EB109:$EB112)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB108),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF109:CF112,$J109:$J112),IF(CostType=Bond,SUMPRODUCT($EB109:$EB112,CF109:CF112,$EA109:$EA112),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF109:CF112,$EB109:$EB112)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB108),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL109:DL112,$J109:$J112),IF(CostType=Bond,SUMPRODUCT($EB109:$EB112,DL109:DL112,$EA109:$EA112),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL109:DL112,$EB109:$EB112)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K108),SUM(T108:DO108)-K108,K108)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED108),\"Cost Type\",IF(A108=\"X\",\"Override\",IF(AND(CostType=ARO,L108>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI108)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ108)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG108)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF108)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH108)),\"Phase\",J108))))))))","v":"Cost Type"},{"$f":"IF(EE108=\"\",\"Cost Type\",IF(A108=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L108>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI108=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ108=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG108=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF108=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH108=\"\"),\"Phase\",J108))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C108)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C108)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E108)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E108))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E108,0)))),1,$EK108)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F108)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F108))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F108,0)))),1,$EK108)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G108)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G108))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G108,0)))),1,$EK108)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H108)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H108))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H108,0)))),1,$EK108)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I108)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I108))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I108,0)))),1,$EK108)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$107&\"Table1\"),B108+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$107&\"Table1\"),B108+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$107&\"Table4\"),B108+1,10)=0,0,INDEX(INDIRECT(\"_\"&$A$107&\"Table4\"),B108+1,10))","v":0},{"$f":"IF(OR(J109=\"\",K108=\"\",ISTEXT(K108),J109=0),\"\",IF(OR(ISBLANK(M109),ISBLANK(N109)),\"Enter Dates\",IF(K108=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L108>ScheduleYear),AND(CostType=ARO,N109<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O109>ScheduleYear),AND(CostType=LOM,LOMComplete)),J109,J109-Q109)))))","v":""},null,null,null,null,{"$f":"IF(K109=\"\",\"\",SUM(T109:DO109))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N109<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J109*R109,R109*EB109)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T109:DP109,T$27:DP$27,\"<=\"&O109,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T109:DP109))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O109),$O109>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J109=\"\",EB108=\"\",ISTEXT(EB108)),0,IF(OR(ISBLANK(M109),ISBLANK(N109)),0,IF(OR(AND(CostType=ARO,L108>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N109<=ScheduleYear)),0,J109)))","v":0},{"$f":"IF(OR(J109=\"\",EC108=\"\",ISTEXT(EC108)),0,IF(OR(ISBLANK(M109),ISBLANK(N109)),0,IF(EC108=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L108>ScheduleYear),N109<=ScheduleYear),0,J109))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K109),IF(INDEX(INDIRECT(\"_\"&$A$107&\"Table4\"),B108+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$107&\"Table4\"),B108+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$107&\"Table4\"),B108+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K109)),K109=0),0,INDEX(INDIRECT(\"_\"&$A$107&\"Table4\"),B108+1,5))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K109)),K109=0),0,INDEX(INDIRECT(\"_\"&$A$107&\"Table4\"),B108+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$107&\"Table5\"),B108+1,11)","v":0},{"$f":"IF(OR(J110=\"\",K108=\"\",ISTEXT(K108),J110=0),\"\",IF(OR(ISBLANK(M110),ISBLANK(N110)),\"Enter Dates\",IF(K108=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L108>ScheduleYear),AND(CostType=ARO,N110<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O110>ScheduleYear),AND(CostType=LOM,LOMComplete)),J110,J110-Q110)))))","v":""},null,null,null,null,{"$f":"IF(K110=\"\",\"\",SUM(T110:DO110))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N110<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J110*R110,R110*EB110)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T110:DP110,T$27:DP$27,\"<=\"&O110,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T110:DP110))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O110),$O110>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J110=\"\",EB108=\"\",ISTEXT(EB108)),0,IF(OR(ISBLANK(M110),ISBLANK(N110)),0,IF(OR(AND(CostType=ARO,L108>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N110<=ScheduleYear)),0,J110)))","v":0},{"$f":"IF(OR(J110=\"\",EC108=\"\",ISTEXT(EC108)),0,IF(OR(ISBLANK(M110),ISBLANK(N110)),0,IF(EC108=\"Date Range\",0,IF(OR(AND(CostType=ARO,L108>ScheduleYear),N110<=ScheduleYear),0,J110))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K110),INDEX(INDIRECT(\"_\"&$A$107&\"Table5\"),B108+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$107&\"Table5\"),B108+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K110)),K110=0),0,INDEX(INDIRECT(\"_\"&$A$107&\"Table5\"),B108+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K110)),K110=0),0,INDEX(INDIRECT(\"_\"&$A$107&\"Table5\"),B108+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$107&\"Table6\"),B108+1,9)","v":0},{"$f":"IF(OR(J111=\"\",K108=\"\",ISTEXT(K108),J111=0),\"\",IF(OR(ISBLANK(M111),ISBLANK(N111)),\"Enter Dates\",IF(K108=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L108>ScheduleYear),AND(CostType=ARO,N111<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O111>ScheduleYear),AND(CostType=LOM,LOMComplete)),J111,J111-Q111)))))","v":""},null,null,null,null,{"$f":"IF(K111=\"\",\"\",SUM(T111:DO111))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N111<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J111*R111,R111*EB111)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T111:DP111,T$27:DP$27,\"<=\"&O111,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T111:DP111))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O111),$O111>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J111=\"\",EB108=\"\",ISTEXT(EB108)),0,IF(OR(ISBLANK(M111),ISBLANK(N111)),0,IF(OR(AND(CostType=ARO,L108>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N111<=ScheduleYear)),0,J111)))","v":0},{"$f":"IF(OR(J111=\"\",EC108=\"\",ISTEXT(EC108)),0,IF(OR(ISBLANK(M111),ISBLANK(N111)),0,IF(EC108=\"Date Range\",0,IF(OR(AND(CostType=ARO,L108>ScheduleYear),N111<=ScheduleYear),0,J111))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K111),INDEX(INDIRECT(\"_\"&$A$107&\"Table6\"),B108+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$107&\"Table6\"),B108+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K111)),K111=0),0,INDEX(INDIRECT(\"_\"&$A$107&\"Table6\"),B108+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$107&\"Table6\"),B108+1,13)","v":0},{"$f":"IF(OR(J112=\"\",K108=\"\",ISTEXT(K108),J112=0),\"\",IF(OR(ISBLANK(M112),ISBLANK(N112)),\"Enter Dates\",IF(K108=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L108>ScheduleYear),AND(CostType=ARO,N112<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O112>ScheduleYear),AND(CostType=LOM,LOMComplete)),J112,J112-Q112)))))","v":""},null,null,null,null,{"$f":"IF(K112=\"\",\"\",SUM(T112:DO112))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N112<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J112*R112,R112*EB112)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T112:DP112,T$27:DP$27,\"<=\"&O112,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T112:DP112))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O112),$O112>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J112=\"\",EB108=\"\",ISTEXT(EB108)),0,IF(OR(ISBLANK(M112),ISBLANK(N112)),0,IF(OR(AND(CostType=ARO,L108>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N112<=ScheduleYear)),0,J112)))","v":0},{"$f":"IF(OR(J112=\"\",EC108=\"\",ISTEXT(EC108)),0,IF(OR(ISBLANK(M112),ISBLANK(N112)),0,IF(EC108=\"Date Range\",0,IF(OR(AND(CostType=ARO,L108>ScheduleYear),N112<=ScheduleYear),0,J112))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K112),INDEX(INDIRECT(\"_\"&$A$107&\"Table6\"),B108+1,3),0)","v":0},{"$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,{"$f":"SumByColor(J115,J115:J155)","v":11757},{"$f":"SumByColor(K115,K115:K155)","v":11757},null,null,null,null,null,{"$f":"SumByColor(Q115,Q115:Q155)","v":0},null,null,{"$f":"SumByColor(T115,T115:T155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(AZ115,AZ115:AZ155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(CF115,CF115:CF155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(DL115,DL115:DL155)","v":0},0,0,11757,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB115,EB115:EB155)","v":11757},{"$f":"SumByColor(EC115,EC115:EC155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B115) - ROW($A$114)-1)/INDEX(SheetRangeIndex,MATCH($A$114,TableNamesSorted,0),7)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B115+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B115+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$114,TableNamesSorted,0),3)&\"Table1\"),B115+1,3)),\"\",INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$114,TableNamesSorted,0),3)&\"Table1\"),B115+1,3))","v":""},{"$f":"IF(ISERROR(EL115),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B115+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B115+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B115+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B115+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B115+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B115+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B115+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B115+1,8))","v":""},{"$f":"SUM(J116:J122)","v":0},{"$f":"IF(ISERR(ED115),\"Cost Type\",IF(A115=\"X\",\"Override\",IF(AND(CostType=ARO,L115>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI115)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ115)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG115)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF115)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH115)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J115,SUM(T115:DO115))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B115+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q116:Q122)","v":0},null,null,{"$f":"IF(ISTEXT($EB115),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T116:T122,$J116:$J122),IF(CostType=Bond,SUMPRODUCT($EB116:$EB122,T116:T122,$EA116:$EA122),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T116:T122,$EB116:$EB122)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB115),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ116:AZ122,$J116:$J122),IF(CostType=Bond,SUMPRODUCT($EB116:$EB122,AZ116:AZ122,$EA116:$EA122),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ116:AZ122,$EB116:$EB122)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB115),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF116:CF122,$J116:$J122),IF(CostType=Bond,SUMPRODUCT($EB116:$EB122,CF116:CF122,$EA116:$EA122),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF116:CF122,$EB116:$EB122)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB115),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL116:DL122,$J116:$J122),IF(CostType=Bond,SUMPRODUCT($EB116:$EB122,DL116:DL122,$EA116:$EA122),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL116:DL122,$EB116:$EB122)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K115),SUM(T115:DO115)-K115,K115)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED115),\"Cost Type\",IF(A115=\"X\",\"Override\",IF(AND(CostType=ARO,L115>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI115)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ115)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG115)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF115)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH115)),\"Phase\",J115))))))))","v":"Cost Type"},{"$f":"IF(EE115=\"\",\"Cost Type\",IF(A115=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L115>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI115=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ115=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG115=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF115=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH115=\"\"),\"Phase\",J115))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C115)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C115)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E115)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E115))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E115,0)))),1,$EK115)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F115)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F115))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F115,0)))),1,$EK115)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G115)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G115))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G115,0)))),1,$EK115)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H115)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H115))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H115,0)))),1,$EK115)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I115)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I115))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I115,0)))),1,$EK115)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B115+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B115+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Liner Cutting and Folding",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$114&\"Table5\"),B115+1,6)=0,0,INDEX(INDIRECT(\"_\"&$A$114&\"Table5\"),B115+1,6))","v":0},{"$f":"IF(OR(J116=\"\",K115=\"\",ISTEXT(K115),J116=0),\"\",IF(OR(ISBLANK(M116),ISBLANK(N116)),\"Enter Dates\",IF(K115=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L115>ScheduleYear),AND(CostType=ARO,N116<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O116>ScheduleYear),AND(CostType=LOM,LOMComplete)),J116,J116-Q116)))))","v":""},null,null,null,null,{"$f":"IF(K116=\"\",\"\",SUM(T116:DO116))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N116<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J116*R116,R116*EB116)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T116:DP116,T$27:DP$27,\"<=\"&O116,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T116:DP116))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O116),$O116>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J116=\"\",EB115=\"\",ISTEXT(EB115)),0,IF(OR(ISBLANK(M116),ISBLANK(N116)),0,IF(OR(AND(CostType=ARO,L115>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N116<=ScheduleYear)),0,J116)))","v":0},{"$f":"IF(OR(J116=\"\",EC115=\"\",ISTEXT(EC115)),0,IF(OR(ISBLANK(M116),ISBLANK(N116)),0,IF(EC115=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L115>ScheduleYear),N116<=ScheduleYear),0,J116))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K116),IF(INDEX(INDIRECT(\"_\"&$A$114&\"Table5\"),B115+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$114&\"Table5\"),B115+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"LinerExcavator","v":"325F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K116)),K116=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table4\"),B115+1,3))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Backfill/Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B115+1,25)","v":0},{"$f":"IF(OR(J117=\"\",K115=\"\",ISTEXT(K115),J117=0),\"\",IF(OR(ISBLANK(M117),ISBLANK(N117)),\"Enter Dates\",IF(K115=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L115>ScheduleYear),AND(CostType=ARO,N117<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O117>ScheduleYear),AND(CostType=LOM,LOMComplete)),J117,J117-Q117)))))","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,{"$f":"IF(OR(J117=\"\",EB115=\"\",ISTEXT(EB115)),0,IF(OR(ISBLANK(M117),ISBLANK(N117)),0,IF(OR(AND(CostType=ARO,L115>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N117<=ScheduleYear)),0,J117)))","v":0},{"$f":"IF(OR(J117=\"\",EC115=\"\",ISTEXT(EC115)),0,IF(OR(ISBLANK(M117),ISBLANK(N117)),0,IF(EC115=\"Date Range\",0,IF(OR(AND(CostType=ARO,L115>ScheduleYear),N117<=ScheduleYear),0,J117))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K117),INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B115+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B115+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K117)),K117=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B115+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K117)),K117=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B115+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B115+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K117)),K117=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B115+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K117)),K117=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B115+1,9))","v":0},null,null,null,true]
[null,null,null,"Backfill/Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B115+1,25)","v":0},{"$f":"IF(OR(J118=\"\",K115=\"\",ISTEXT(K115),J118=0),\"\",IF(OR(ISBLANK(M118),ISBLANK(N118)),\"Enter Dates\",IF(K115=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L115>ScheduleYear),AND(CostType=ARO,N118<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O118>ScheduleYear),AND(CostType=LOM,LOMComplete)),J118,J118-Q118)))))","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,{"$f":"IF(OR(J118=\"\",EB115=\"\",ISTEXT(EB115)),0,IF(OR(ISBLANK(M118),ISBLANK(N118)),0,IF(OR(AND(CostType=ARO,L115>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N118<=ScheduleYear)),0,J118)))","v":0},{"$f":"IF(OR(J118=\"\",EC115=\"\",ISTEXT(EC115)),0,IF(OR(ISBLANK(M118),ISBLANK(N118)),0,IF(EC115=\"Date Range\",0,IF(OR(AND(CostType=ARO,L115>ScheduleYear),N118<=ScheduleYear),0,J118))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K118),INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B115+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B115+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K118)),K118=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B115+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K118)),K118=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B115+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B115+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K118)),K118=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B115+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K118)),K118=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B115+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table8\"),B115+1,11)","v":0},{"$f":"IF(OR(J119=\"\",K115=\"\",ISTEXT(K115),J119=0),\"\",IF(OR(ISBLANK(M119),ISBLANK(N119)),\"Enter Dates\",IF(K115=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L115>ScheduleYear),AND(CostType=ARO,N119<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O119>ScheduleYear),AND(CostType=LOM,LOMComplete)),J119,J119-Q119)))))","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,{"$f":"IF(OR(J119=\"\",EB115=\"\",ISTEXT(EB115)),0,IF(OR(ISBLANK(M119),ISBLANK(N119)),0,IF(OR(AND(CostType=ARO,L115>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N119<=ScheduleYear)),0,J119)))","v":0},{"$f":"IF(OR(J119=\"\",EC115=\"\",ISTEXT(EC115)),0,IF(OR(ISBLANK(M119),ISBLANK(N119)),0,IF(EC115=\"Date Range\",0,IF(OR(AND(CostType=ARO,L115>ScheduleYear),N119<=ScheduleYear),0,J119))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K119),INDEX(INDIRECT(\"_\"&$A$114&\"Table8\"),B115+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table8\"),B115+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K119)),K119=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table8\"),B115+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K119)),K119=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table8\"),B115+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table9\"),B115+1,7)","v":0},{"$f":"IF(OR(J120=\"\",K115=\"\",ISTEXT(K115),J120=0),\"\",IF(OR(ISBLANK(M120),ISBLANK(N120)),\"Enter Dates\",IF(K115=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L115>ScheduleYear),AND(CostType=ARO,N120<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O120>ScheduleYear),AND(CostType=LOM,LOMComplete)),J120,J120-Q120)))))","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,{"$f":"IF(OR(J120=\"\",EB115=\"\",ISTEXT(EB115)),0,IF(OR(ISBLANK(M120),ISBLANK(N120)),0,IF(OR(AND(CostType=ARO,L115>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N120<=ScheduleYear)),0,J120)))","v":0},{"$f":"IF(OR(J120=\"\",EC115=\"\",ISTEXT(EC115)),0,IF(OR(ISBLANK(M120),ISBLANK(N120)), 0,IF(EC115=\"Date Range\",0,IF(OR(AND(CostType=ARO,L115>ScheduleYear),N120<=ScheduleYear),0,J120))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K120),INDEX(INDIRECT(\"_\"&$A$114&\"Table9\"),B115+1,3),0)","v":0},{"$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$114&\"Table10\"),B115+1,15)","v":0},{"$f":"IF(OR(J121=\"\",K115=\"\",ISTEXT(K115),J121=0),\"\",IF(OR(ISBLANK(M121),ISBLANK(N121)),\"Enter Dates\",IF(K115=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L115>ScheduleYear),AND(CostType=ARO,N121<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O121>ScheduleYear),AND(CostType=LOM,LOMComplete)),J121,J121-Q121)))))","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,{"$f":"IF(OR(J121=\"\",EB115=\"\",ISTEXT(EB115)),0,IF(OR(ISBLANK(M121),ISBLANK(N121)),0,IF(OR(AND(CostType=ARO,L115>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N121<=ScheduleYear)),0,J121)))","v":0},{"$f":"IF(OR(J121=\"\",EC115=\"\",ISTEXT(EC115)),0,IF(OR(ISBLANK(M121),ISBLANK(N121)), 0,IF(EC115=\"Date Range\",0,IF(OR(AND(CostType=ARO,L115>ScheduleYear),N121<=ScheduleYear),0,J121))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K121),INDEX(INDIRECT(\"_\"&$A$114&\"Table10\"),B115+1,3)+INDEX(INDIRECT(\"_\"&$A$114&\"Table10\"),B115+1,8),0)","v":0},{"$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$114&\"Table11\"),B115+1,20)","v":0},{"$f":"IF(OR(J122=\"\",K115=\"\",ISTEXT(K115),J122=0),\"\",IF(OR(ISBLANK(M122),ISBLANK(N122)),\"Enter Dates\",IF(K115=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L115>ScheduleYear),AND(CostType=ARO,N122<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O122>ScheduleYear),AND(CostType=LOM,LOMComplete)),J122,J122-Q122)))))","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,{"$f":"IF(OR(J122=\"\",EB115=\"\",ISTEXT(EB115)),0,IF(OR(ISBLANK(M122),ISBLANK(N122)),0,IF(OR(AND(CostType=ARO,L115>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N122<=ScheduleYear)),0,J122)))","v":0},{"$f":"IF(OR(J122=\"\",EC116=\"\",ISTEXT(EC116)),0,IF(OR(ISBLANK(M122),ISBLANK(N122)), 0,IF(EC116=\"Date Range\",0,IF(OR(AND(CostType=ARO,L115>ScheduleYear),N122<=ScheduleYear),0,J122))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Pipe","Pipe",{"$f":"IF(ISNUMBER(K122),INDEX(INDIRECT(\"_\"&$A$114&\"Table11\"),B115+1,3)+INDEX(INDIRECT(\"_\"&$A$114&\"Table11\"),B115+1,8)+INDEX(INDIRECT(\"_\"&$A$114&\"Table11\"),B115+1,13),0)","v":0},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B123) - ROW($A$114)-1)/INDEX(SheetRangeIndex,MATCH($A$114,TableNamesSorted,0),7)","v":1},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B123+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B123+1,2)","v":"ARD Collection Pond 1"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$114,TableNamesSorted,0),3)&\"Table1\"),B123+1,3)),\"\",INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$114,TableNamesSorted,0),3)&\"Table1\"),B123+1,3))","v":""},{"$f":"IF(ISERROR(EL123),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B123+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B123+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B123+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B123+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B123+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B123+1,7))","v":"Ponds"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B123+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B123+1,8))","v":"Public Land"},{"$f":"SUM(J124:J130)","v":5866},{"$f":"IF(ISERR(ED123),\"Cost Type\",IF(A123=\"X\",\"Override\",IF(AND(CostType=ARO,L123>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI123)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ123)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG123)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF123)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH123)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J123,SUM(T123:DO123))))))))))","v":5866},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B123+1,4)","v":2000},null,null,null,null,{"$f":"SUM(Q124:Q130)","v":0},null,null,{"$f":"IF(ISTEXT($EB123),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T124:T130,$J124:$J130),IF(CostType=Bond,SUMPRODUCT($EB124:$EB130,T124:T130,$EA124:$EA130),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T124:T130,$EB124:$EB130)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB123),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF124:CF130,$J124:$J130),IF(CostType=Bond,SUMPRODUCT($EB124:$EB130,CF124:CF130,$EA124:$EA130),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF124:CF130,$EB124:$EB130)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5866,{"$f":"IF(ISNUMBER(K123),SUM(T123:DO123)-K123,K123)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED123),\"Cost Type\",IF(A123=\"X\",\"Override\",IF(AND(CostType=ARO,L123>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI123)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ123)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG123)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF123)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH123)),\"Phase\",J123))))))))","v":5866},{"$f":"IF(EE123=\"\",\"Cost Type\",IF(A123=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L123>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI123=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ123=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG123=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF123=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH123=\"\"),\"Phase\",J123))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C123)","v":1},{"$f":"SEARCH(OtherCostType,C123)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E123)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E123))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E123,0)))),1,$EK123)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F123)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F123))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F123,0)))),1,$EK123)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G123)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G123))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G123,0)))),1,$EK123)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H123)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H123))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H123,0)))),1,$EK123)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I123)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I123))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I123,0)))),1,$EK123)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B123+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B123+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Liner Cutting and Folding",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$114&\"Table5\"),B123+1,6)=0,0,INDEX(INDIRECT(\"_\"&$A$114&\"Table5\"),B123+1,6))","v":1126},{"$f":"IF(OR(J124=\"\",K123=\"\",ISTEXT(K123),J124=0),\"\",IF(OR(ISBLANK(M124),ISBLANK(N124)),\"Enter Dates\",IF(K123=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L123>ScheduleYear),AND(CostType=ARO,N124<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O124>ScheduleYear),AND(CostType=LOM,LOMComplete)),J124,J124-Q124)))))","v":1126},null,2023,2122,null,{"$f":"IF(K124=\"\",\"\",SUM(T124:DO124))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N124<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J124*R124,R124*EB124)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T124:DP124,T$27:DP$27,\"<=\"&O124,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T124:DP124))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J124=\"\",EB123=\"\",ISTEXT(EB123)),0,IF(OR(ISBLANK(M124),ISBLANK(N124)),0,IF(OR(AND(CostType=ARO,L123>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N124<=ScheduleYear)),0,J124)))","v":1126},{"$f":"IF(OR(J124=\"\",EC123=\"\",ISTEXT(EC123)),0,IF(OR(ISBLANK(M124),ISBLANK(N124)),0,IF(EC123=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L123>ScheduleYear),N124<=ScheduleYear),0,J124))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K124),IF(INDEX(INDIRECT(\"_\"&$A$114&\"Table5\"),B123+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$114&\"Table5\"),B123+1,3)),0)","v":5},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"LinerExcavator","v":"325F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K124)),K124=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table4\"),B123+1,3))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Backfill/Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B123+1,25)","v":1456},{"$f":"IF(OR(J125=\"\",K123=\"\",ISTEXT(K123),J125=0),\"\",IF(OR(ISBLANK(M125),ISBLANK(N125)),\"Enter Dates\",IF(K123=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L123>ScheduleYear),AND(CostType=ARO,N125<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O125>ScheduleYear),AND(CostType=LOM,LOMComplete)),J125,J125-Q125)))))","v":1456},null,2023,2122,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J125=\"\",EB123=\"\",ISTEXT(EB123)),0,IF(OR(ISBLANK(M125),ISBLANK(N125)),0,IF(OR(AND(CostType=ARO,L123>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N125<=ScheduleYear)),0,J125)))","v":1456},{"$f":"IF(OR(J125=\"\",EC123=\"\",ISTEXT(EC123)),0,IF(OR(ISBLANK(M125),ISBLANK(N125)),0,IF(EC123=\"Date Range\",0,IF(OR(AND(CostType=ARO,L123>ScheduleYear),N125<=ScheduleYear),0,J125))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K125),INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B123+1,4),0)","v":361},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B123+1,10)","v":"725C2/966M/D6T"},{"$f":"IF(OR(NOT(ISNUMBER(K125)),K125=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B123+1,12))","v":6},{"$f":"IF(OR(NOT(ISNUMBER(K125)),K125=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B123+1,14))","v":1},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B123+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K125)),K125=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B123+1,7))","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K125)),K125=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B123+1,9))","v":0},null,null,null,true]
[null,null,null,"Backfill/Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B123+1,25)","v":0},{"$f":"IF(OR(J126=\"\",K123=\"\",ISTEXT(K123),J126=0),\"\",IF(OR(ISBLANK(M126),ISBLANK(N126)),\"Enter Dates\",IF(K123=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L123>ScheduleYear),AND(CostType=ARO,N126<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O126>ScheduleYear),AND(CostType=LOM,LOMComplete)),J126,J126-Q126)))))","v":""},null,2023,2122,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,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J126=\"\",EB123=\"\",ISTEXT(EB123)),0,IF(OR(ISBLANK(M126),ISBLANK(N126)),0,IF(OR(AND(CostType=ARO,L123>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N126<=ScheduleYear)),0,J126)))","v":0},{"$f":"IF(OR(J126=\"\",EC123=\"\",ISTEXT(EC123)),0,IF(OR(ISBLANK(M126),ISBLANK(N126)),0,IF(EC123=\"Date Range\",0,IF(OR(AND(CostType=ARO,L123>ScheduleYear),N126<=ScheduleYear),0,J126))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K126),INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B123+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B123+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K126)),K126=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B123+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K126)),K126=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B123+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B123+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K126)),K126=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B123+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K126)),K126=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B123+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table8\"),B123+1,11)","v":2913},{"$f":"IF(OR(J127=\"\",K123=\"\",ISTEXT(K123),J127=0),\"\",IF(OR(ISBLANK(M127),ISBLANK(N127)),\"Enter Dates\",IF(K123=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L123>ScheduleYear),AND(CostType=ARO,N127<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O127>ScheduleYear),AND(CostType=LOM,LOMComplete)),J127,J127-Q127)))))","v":2913},null,2023,2122,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J127=\"\",EB123=\"\",ISTEXT(EB123)),0,IF(OR(ISBLANK(M127),ISBLANK(N127)),0,IF(OR(AND(CostType=ARO,L123>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N127<=ScheduleYear)),0,J127)))","v":2913},{"$f":"IF(OR(J127=\"\",EC123=\"\",ISTEXT(EC123)),0,IF(OR(ISBLANK(M127),ISBLANK(N127)),0,IF(EC123=\"Date Range\",0,IF(OR(AND(CostType=ARO,L123>ScheduleYear),N127<=ScheduleYear),0,J127))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K127),INDEX(INDIRECT(\"_\"&$A$114&\"Table8\"),B123+1,3),0)","v":598},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table8\"),B123+1,4)","v":"725C2/966M/D6T"},{"$f":"IF(OR(NOT(ISNUMBER(K127)),K127=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table8\"),B123+1,6))","v":6},{"$f":"IF(OR(NOT(ISNUMBER(K127)),K127=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table8\"),B123+1,8))","v":2},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table9\"),B123+1,7)","v":371},{"$f":"IF(OR(J128=\"\",K123=\"\",ISTEXT(K123),J128=0),\"\",IF(OR(ISBLANK(M128),ISBLANK(N128)),\"Enter Dates\",IF(K123=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L123>ScheduleYear),AND(CostType=ARO,N128<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O128>ScheduleYear),AND(CostType=LOM,LOMComplete)),J128,J128-Q128)))))","v":371},null,2023,2122,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J128=\"\",EB123=\"\",ISTEXT(EB123)),0,IF(OR(ISBLANK(M128),ISBLANK(N128)),0,IF(OR(AND(CostType=ARO,L123>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N128<=ScheduleYear)),0,J128)))","v":371},{"$f":"IF(OR(J128=\"\",EC123=\"\",ISTEXT(EC123)),0,IF(OR(ISBLANK(M128),ISBLANK(N128)), 0,IF(EC123=\"Date Range\",0,IF(OR(AND(CostType=ARO,L123>ScheduleYear),N128<=ScheduleYear),0,J128))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K128),INDEX(INDIRECT(\"_\"&$A$114&\"Table9\"),B123+1,3),0)","v":0.4},{"$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$114&\"Table10\"),B123+1,15)","v":0},{"$f":"IF(OR(J129=\"\",K123=\"\",ISTEXT(K123),J129=0),\"\",IF(OR(ISBLANK(M129),ISBLANK(N129)),\"Enter Dates\",IF(K123=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L123>ScheduleYear),AND(CostType=ARO,N129<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O129>ScheduleYear),AND(CostType=LOM,LOMComplete)),J129,J129-Q129)))))","v":""},null,2023,2122,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,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J129=\"\",EB123=\"\",ISTEXT(EB123)),0,IF(OR(ISBLANK(M129),ISBLANK(N129)),0,IF(OR(AND(CostType=ARO,L123>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N129<=ScheduleYear)),0,J129)))","v":0},{"$f":"IF(OR(J129=\"\",EC123=\"\",ISTEXT(EC123)),0,IF(OR(ISBLANK(M129),ISBLANK(N129)), 0,IF(EC123=\"Date Range\",0,IF(OR(AND(CostType=ARO,L123>ScheduleYear),N129<=ScheduleYear),0,J129))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K129),INDEX(INDIRECT(\"_\"&$A$114&\"Table10\"),B123+1,3)+INDEX(INDIRECT(\"_\"&$A$114&\"Table10\"),B123+1,8),0)","v":0},{"$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$114&\"Table11\"),B123+1,20)","v":0},{"$f":"IF(OR(J130=\"\",K123=\"\",ISTEXT(K123),J130=0),\"\",IF(OR(ISBLANK(M130),ISBLANK(N130)),\"Enter Dates\",IF(K123=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L123>ScheduleYear),AND(CostType=ARO,N130<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O130>ScheduleYear),AND(CostType=LOM,LOMComplete)),J130,J130-Q130)))))","v":""},null,2023,2122,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,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J130=\"\",EB123=\"\",ISTEXT(EB123)),0,IF(OR(ISBLANK(M130),ISBLANK(N130)),0,IF(OR(AND(CostType=ARO,L123>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N130<=ScheduleYear)),0,J130)))","v":0},{"$f":"IF(OR(J130=\"\",EC124=\"\",ISTEXT(EC124)),0,IF(OR(ISBLANK(M130),ISBLANK(N130)), 0,IF(EC124=\"Date Range\",0,IF(OR(AND(CostType=ARO,L123>ScheduleYear),N130<=ScheduleYear),0,J130))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Pipe","Pipe",{"$f":"IF(ISNUMBER(K130),INDEX(INDIRECT(\"_\"&$A$114&\"Table11\"),B123+1,3)+INDEX(INDIRECT(\"_\"&$A$114&\"Table11\"),B123+1,8)+INDEX(INDIRECT(\"_\"&$A$114&\"Table11\"),B123+1,13),0)","v":0},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B131) - ROW($A$114)-1)/INDEX(SheetRangeIndex,MATCH($A$114,TableNamesSorted,0),7)","v":2},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B131+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B131+1,2)","v":"ARD Collection Pond 2"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$114,TableNamesSorted,0),3)&\"Table1\"),B131+1,3)),\"\",INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$114,TableNamesSorted,0),3)&\"Table1\"),B131+1,3))","v":""},{"$f":"IF(ISERROR(EL131),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B131+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B131+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B131+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B131+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B131+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B131+1,7))","v":"Ponds"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B131+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B131+1,8))","v":"Public Land"},{"$f":"SUM(J132:J138)","v":5891},{"$f":"IF(ISERR(ED131),\"Cost Type\",IF(A131=\"X\",\"Override\",IF(AND(CostType=ARO,L131>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI131)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ131)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG131)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF131)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH131)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J131,SUM(T131:DO131))))))))))","v":5891},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B131+1,4)","v":2000},null,null,null,null,{"$f":"SUM(Q132:Q138)","v":0},null,null,{"$f":"IF(ISTEXT($EB131),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T132:T138,$J132:$J138),IF(CostType=Bond,SUMPRODUCT($EB132:$EB138,T132:T138,$EA132:$EA138),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T132:T138,$EB132:$EB138)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB131),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF132:CF138,$J132:$J138),IF(CostType=Bond,SUMPRODUCT($EB132:$EB138,CF132:CF138,$EA132:$EA138),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF132:CF138,$EB132:$EB138)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5891,{"$f":"IF(ISNUMBER(K131),SUM(T131:DO131)-K131,K131)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED131),\"Cost Type\",IF(A131=\"X\",\"Override\",IF(AND(CostType=ARO,L131>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI131)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ131)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG131)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF131)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH131)),\"Phase\",J131))))))))","v":5891},{"$f":"IF(EE131=\"\",\"Cost Type\",IF(A131=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L131>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI131=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ131=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG131=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF131=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH131=\"\"),\"Phase\",J131))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C131)","v":1},{"$f":"SEARCH(OtherCostType,C131)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E131)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E131))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E131,0)))),1,$EK131)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F131)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F131))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F131,0)))),1,$EK131)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G131)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G131))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G131,0)))),1,$EK131)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H131)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H131))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H131,0)))),1,$EK131)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I131)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I131))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I131,0)))),1,$EK131)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B131+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B131+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Liner Cutting and Folding",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$114&\"Table5\"),B131+1,6)=0,0,INDEX(INDIRECT(\"_\"&$A$114&\"Table5\"),B131+1,6))","v":1126},{"$f":"IF(OR(J132=\"\",K131=\"\",ISTEXT(K131),J132=0),\"\",IF(OR(ISBLANK(M132),ISBLANK(N132)),\"Enter Dates\",IF(K131=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L131>ScheduleYear),AND(CostType=ARO,N132<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O132>ScheduleYear),AND(CostType=LOM,LOMComplete)),J132,J132-Q132)))))","v":1126},null,2023,2122,null,{"$f":"IF(K132=\"\",\"\",SUM(T132:DO132))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N132<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J132*R132,R132*EB132)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T132:DP132,T$27:DP$27,\"<=\"&O132,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T132:DP132))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J132=\"\",EB131=\"\",ISTEXT(EB131)),0,IF(OR(ISBLANK(M132),ISBLANK(N132)),0,IF(OR(AND(CostType=ARO,L131>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N132<=ScheduleYear)),0,J132)))","v":1126},{"$f":"IF(OR(J132=\"\",EC131=\"\",ISTEXT(EC131)),0,IF(OR(ISBLANK(M132),ISBLANK(N132)),0,IF(EC131=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L131>ScheduleYear),N132<=ScheduleYear),0,J132))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K132),IF(INDEX(INDIRECT(\"_\"&$A$114&\"Table5\"),B131+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$114&\"Table5\"),B131+1,3)),0)","v":5},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"LinerExcavator","v":"325F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K132)),K132=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table4\"),B131+1,3))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Backfill/Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B131+1,25)","v":1456},{"$f":"IF(OR(J133=\"\",K131=\"\",ISTEXT(K131),J133=0),\"\",IF(OR(ISBLANK(M133),ISBLANK(N133)),\"Enter Dates\",IF(K131=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L131>ScheduleYear),AND(CostType=ARO,N133<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O133>ScheduleYear),AND(CostType=LOM,LOMComplete)),J133,J133-Q133)))))","v":1456},null,2023,2122,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J133=\"\",EB131=\"\",ISTEXT(EB131)),0,IF(OR(ISBLANK(M133),ISBLANK(N133)),0,IF(OR(AND(CostType=ARO,L131>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N133<=ScheduleYear)),0,J133)))","v":1456},{"$f":"IF(OR(J133=\"\",EC131=\"\",ISTEXT(EC131)),0,IF(OR(ISBLANK(M133),ISBLANK(N133)),0,IF(EC131=\"Date Range\",0,IF(OR(AND(CostType=ARO,L131>ScheduleYear),N133<=ScheduleYear),0,J133))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K133),INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B131+1,4),0)","v":489},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B131+1,10)","v":"725C2/966M/D6T"},{"$f":"IF(OR(NOT(ISNUMBER(K133)),K133=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B131+1,12))","v":6},{"$f":"IF(OR(NOT(ISNUMBER(K133)),K133=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B131+1,14))","v":1},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B131+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K133)),K133=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B131+1,7))","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K133)),K133=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B131+1,9))","v":0},null,null,null,true]
[null,null,null,"Backfill/Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B131+1,25)","v":0},{"$f":"IF(OR(J134=\"\",K131=\"\",ISTEXT(K131),J134=0),\"\",IF(OR(ISBLANK(M134),ISBLANK(N134)),\"Enter Dates\",IF(K131=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L131>ScheduleYear),AND(CostType=ARO,N134<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O134>ScheduleYear),AND(CostType=LOM,LOMComplete)),J134,J134-Q134)))))","v":""},null,2023,2122,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,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J134=\"\",EB131=\"\",ISTEXT(EB131)),0,IF(OR(ISBLANK(M134),ISBLANK(N134)),0,IF(OR(AND(CostType=ARO,L131>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N134<=ScheduleYear)),0,J134)))","v":0},{"$f":"IF(OR(J134=\"\",EC131=\"\",ISTEXT(EC131)),0,IF(OR(ISBLANK(M134),ISBLANK(N134)),0,IF(EC131=\"Date Range\",0,IF(OR(AND(CostType=ARO,L131>ScheduleYear),N134<=ScheduleYear),0,J134))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K134),INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B131+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B131+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K134)),K134=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B131+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K134)),K134=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B131+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B131+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K134)),K134=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B131+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K134)),K134=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B131+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table8\"),B131+1,11)","v":2913},{"$f":"IF(OR(J135=\"\",K131=\"\",ISTEXT(K131),J135=0),\"\",IF(OR(ISBLANK(M135),ISBLANK(N135)),\"Enter Dates\",IF(K131=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L131>ScheduleYear),AND(CostType=ARO,N135<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O135>ScheduleYear),AND(CostType=LOM,LOMComplete)),J135,J135-Q135)))))","v":2913},null,2023,2122,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J135=\"\",EB131=\"\",ISTEXT(EB131)),0,IF(OR(ISBLANK(M135),ISBLANK(N135)),0,IF(OR(AND(CostType=ARO,L131>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N135<=ScheduleYear)),0,J135)))","v":2913},{"$f":"IF(OR(J135=\"\",EC131=\"\",ISTEXT(EC131)),0,IF(OR(ISBLANK(M135),ISBLANK(N135)),0,IF(EC131=\"Date Range\",0,IF(OR(AND(CostType=ARO,L131>ScheduleYear),N135<=ScheduleYear),0,J135))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K135),INDEX(INDIRECT(\"_\"&$A$114&\"Table8\"),B131+1,3),0)","v":775},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table8\"),B131+1,4)","v":"725C2/966M/D6T"},{"$f":"IF(OR(NOT(ISNUMBER(K135)),K135=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table8\"),B131+1,6))","v":6},{"$f":"IF(OR(NOT(ISNUMBER(K135)),K135=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table8\"),B131+1,8))","v":2},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table9\"),B131+1,7)","v":396},{"$f":"IF(OR(J136=\"\",K131=\"\",ISTEXT(K131),J136=0),\"\",IF(OR(ISBLANK(M136),ISBLANK(N136)),\"Enter Dates\",IF(K131=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L131>ScheduleYear),AND(CostType=ARO,N136<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O136>ScheduleYear),AND(CostType=LOM,LOMComplete)),J136,J136-Q136)))))","v":396},null,2023,2122,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J136=\"\",EB131=\"\",ISTEXT(EB131)),0,IF(OR(ISBLANK(M136),ISBLANK(N136)),0,IF(OR(AND(CostType=ARO,L131>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N136<=ScheduleYear)),0,J136)))","v":396},{"$f":"IF(OR(J136=\"\",EC131=\"\",ISTEXT(EC131)),0,IF(OR(ISBLANK(M136),ISBLANK(N136)), 0,IF(EC131=\"Date Range\",0,IF(OR(AND(CostType=ARO,L131>ScheduleYear),N136<=ScheduleYear),0,J136))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K136),INDEX(INDIRECT(\"_\"&$A$114&\"Table9\"),B131+1,3),0)","v":0.5},{"$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$114&\"Table10\"),B131+1,15)","v":0},{"$f":"IF(OR(J137=\"\",K131=\"\",ISTEXT(K131),J137=0),\"\",IF(OR(ISBLANK(M137),ISBLANK(N137)),\"Enter Dates\",IF(K131=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L131>ScheduleYear),AND(CostType=ARO,N137<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O137>ScheduleYear),AND(CostType=LOM,LOMComplete)),J137,J137-Q137)))))","v":""},null,2023,2122,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,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J137=\"\",EB131=\"\",ISTEXT(EB131)),0,IF(OR(ISBLANK(M137),ISBLANK(N137)),0,IF(OR(AND(CostType=ARO,L131>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N137<=ScheduleYear)),0,J137)))","v":0},{"$f":"IF(OR(J137=\"\",EC131=\"\",ISTEXT(EC131)),0,IF(OR(ISBLANK(M137),ISBLANK(N137)), 0,IF(EC131=\"Date Range\",0,IF(OR(AND(CostType=ARO,L131>ScheduleYear),N137<=ScheduleYear),0,J137))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K137),INDEX(INDIRECT(\"_\"&$A$114&\"Table10\"),B131+1,3)+INDEX(INDIRECT(\"_\"&$A$114&\"Table10\"),B131+1,8),0)","v":0},{"$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$114&\"Table11\"),B131+1,20)","v":0},{"$f":"IF(OR(J138=\"\",K131=\"\",ISTEXT(K131),J138=0),\"\",IF(OR(ISBLANK(M138),ISBLANK(N138)),\"Enter Dates\",IF(K131=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L131>ScheduleYear),AND(CostType=ARO,N138<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O138>ScheduleYear),AND(CostType=LOM,LOMComplete)),J138,J138-Q138)))))","v":""},null,2023,2122,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,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J138=\"\",EB131=\"\",ISTEXT(EB131)),0,IF(OR(ISBLANK(M138),ISBLANK(N138)),0,IF(OR(AND(CostType=ARO,L131>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N138<=ScheduleYear)),0,J138)))","v":0},{"$f":"IF(OR(J138=\"\",EC132=\"\",ISTEXT(EC132)),0,IF(OR(ISBLANK(M138),ISBLANK(N138)), 0,IF(EC132=\"Date Range\",0,IF(OR(AND(CostType=ARO,L131>ScheduleYear),N138<=ScheduleYear),0,J138))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Pipe","Pipe",{"$f":"IF(ISNUMBER(K138),INDEX(INDIRECT(\"_\"&$A$114&\"Table11\"),B131+1,3)+INDEX(INDIRECT(\"_\"&$A$114&\"Table11\"),B131+1,8)+INDEX(INDIRECT(\"_\"&$A$114&\"Table11\"),B131+1,13),0)","v":0},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B139) - ROW($A$114)-1)/INDEX(SheetRangeIndex,MATCH($A$114,TableNamesSorted,0),7)","v":3},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B139+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B139+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$114,TableNamesSorted,0),3)&\"Table1\"),B139+1,3)),\"\",INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$114,TableNamesSorted,0),3)&\"Table1\"),B139+1,3))","v":""},{"$f":"IF(ISERROR(EL139),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B139+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B139+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B139+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B139+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B139+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B139+1,7))","v":"Ponds"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B139+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B139+1,8))","v":"Public Land"},{"$f":"SUM(J140:J146)","v":0},{"$f":"IF(ISERR(ED139),\"Cost Type\",IF(A139=\"X\",\"Override\",IF(AND(CostType=ARO,L139>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI139)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ139)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG139)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF139)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH139)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J139,SUM(T139:DO139))))))))))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B139+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q140:Q146)","v":0},null,null,{"$f":"IF(ISTEXT($EB139),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T140:T146,$J140:$J146),IF(CostType=Bond,SUMPRODUCT($EB140:$EB146,T140:T146,$EA140:$EA146),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T140:T146,$EB140:$EB146)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB139),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF140:CF146,$J140:$J146),IF(CostType=Bond,SUMPRODUCT($EB140:$EB146,CF140:CF146,$EA140:$EA146),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF140:CF146,$EB140:$EB146)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(K139),SUM(T139:DO139)-K139,K139)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED139),\"Cost Type\",IF(A139=\"X\",\"Override\",IF(AND(CostType=ARO,L139>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI139)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ139)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG139)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF139)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH139)),\"Phase\",J139))))))))","v":0},{"$f":"IF(EE139=\"\",\"Cost Type\",IF(A139=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L139>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI139=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ139=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG139=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF139=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH139=\"\"),\"Phase\",J139))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C139)","v":1},{"$f":"SEARCH(OtherCostType,C139)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E139)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E139))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E139,0)))),1,$EK139)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F139)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F139))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F139,0)))),1,$EK139)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G139)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G139))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G139,0)))),1,$EK139)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H139)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H139))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H139,0)))),1,$EK139)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I139)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I139))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I139,0)))),1,$EK139)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B139+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B139+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Liner Cutting and Folding",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$114&\"Table5\"),B139+1,6)=0,0,INDEX(INDIRECT(\"_\"&$A$114&\"Table5\"),B139+1,6))","v":0},{"$f":"IF(OR(J140=\"\",K139=\"\",ISTEXT(K139),J140=0),\"\",IF(OR(ISBLANK(M140),ISBLANK(N140)),\"Enter Dates\",IF(K139=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L139>ScheduleYear),AND(CostType=ARO,N140<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O140>ScheduleYear),AND(CostType=LOM,LOMComplete)),J140,J140-Q140)))))","v":""},null,2023,2122,null,{"$f":"IF(K140=\"\",\"\",SUM(T140:DO140))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N140<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J140*R140,R140*EB140)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T140:DP140,T$27:DP$27,\"<=\"&O140,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T140:DP140))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J140=\"\",EB139=\"\",ISTEXT(EB139)),0,IF(OR(ISBLANK(M140),ISBLANK(N140)),0,IF(OR(AND(CostType=ARO,L139>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N140<=ScheduleYear)),0,J140)))","v":0},{"$f":"IF(OR(J140=\"\",EC139=\"\",ISTEXT(EC139)),0,IF(OR(ISBLANK(M140),ISBLANK(N140)),0,IF(EC139=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L139>ScheduleYear),N140<=ScheduleYear),0,J140))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K140),IF(INDEX(INDIRECT(\"_\"&$A$114&\"Table5\"),B139+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$114&\"Table5\"),B139+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"LinerExcavator","v":"325F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K140)),K140=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table4\"),B139+1,3))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Backfill/Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B139+1,25)","v":0},{"$f":"IF(OR(J141=\"\",K139=\"\",ISTEXT(K139),J141=0),\"\",IF(OR(ISBLANK(M141),ISBLANK(N141)),\"Enter Dates\",IF(K139=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L139>ScheduleYear),AND(CostType=ARO,N141<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O141>ScheduleYear),AND(CostType=LOM,LOMComplete)),J141,J141-Q141)))))","v":""},null,2023,2122,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,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J141=\"\",EB139=\"\",ISTEXT(EB139)),0,IF(OR(ISBLANK(M141),ISBLANK(N141)),0,IF(OR(AND(CostType=ARO,L139>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N141<=ScheduleYear)),0,J141)))","v":0},{"$f":"IF(OR(J141=\"\",EC139=\"\",ISTEXT(EC139)),0,IF(OR(ISBLANK(M141),ISBLANK(N141)),0,IF(EC139=\"Date Range\",0,IF(OR(AND(CostType=ARO,L139>ScheduleYear),N141<=ScheduleYear),0,J141))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K141),INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B139+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B139+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K141)),K141=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B139+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K141)),K141=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B139+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B139+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K141)),K141=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B139+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K141)),K141=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B139+1,9))","v":0},null,null,null,true]
[null,null,null,"Backfill/Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B139+1,25)","v":0},{"$f":"IF(OR(J142=\"\",K139=\"\",ISTEXT(K139),J142=0),\"\",IF(OR(ISBLANK(M142),ISBLANK(N142)),\"Enter Dates\",IF(K139=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L139>ScheduleYear),AND(CostType=ARO,N142<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O142>ScheduleYear),AND(CostType=LOM,LOMComplete)),J142,J142-Q142)))))","v":""},null,2023,2122,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,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J142=\"\",EB139=\"\",ISTEXT(EB139)),0,IF(OR(ISBLANK(M142),ISBLANK(N142)),0,IF(OR(AND(CostType=ARO,L139>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N142<=ScheduleYear)),0,J142)))","v":0},{"$f":"IF(OR(J142=\"\",EC139=\"\",ISTEXT(EC139)),0,IF(OR(ISBLANK(M142),ISBLANK(N142)),0,IF(EC139=\"Date Range\",0,IF(OR(AND(CostType=ARO,L139>ScheduleYear),N142<=ScheduleYear),0,J142))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K142),INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B139+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B139+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K142)),K142=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B139+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K142)),K142=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B139+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B139+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K142)),K142=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B139+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K142)),K142=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B139+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table8\"),B139+1,11)","v":0},{"$f":"IF(OR(J143=\"\",K139=\"\",ISTEXT(K139),J143=0),\"\",IF(OR(ISBLANK(M143),ISBLANK(N143)),\"Enter Dates\",IF(K139=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L139>ScheduleYear),AND(CostType=ARO,N143<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O143>ScheduleYear),AND(CostType=LOM,LOMComplete)),J143,J143-Q143)))))","v":""},null,2023,2122,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,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J143=\"\",EB139=\"\",ISTEXT(EB139)),0,IF(OR(ISBLANK(M143),ISBLANK(N143)),0,IF(OR(AND(CostType=ARO,L139>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N143<=ScheduleYear)),0,J143)))","v":0},{"$f":"IF(OR(J143=\"\",EC139=\"\",ISTEXT(EC139)),0,IF(OR(ISBLANK(M143),ISBLANK(N143)),0,IF(EC139=\"Date Range\",0,IF(OR(AND(CostType=ARO,L139>ScheduleYear),N143<=ScheduleYear),0,J143))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K143),INDEX(INDIRECT(\"_\"&$A$114&\"Table8\"),B139+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table8\"),B139+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K143)),K143=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table8\"),B139+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K143)),K143=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table8\"),B139+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table9\"),B139+1,7)","v":0},{"$f":"IF(OR(J144=\"\",K139=\"\",ISTEXT(K139),J144=0),\"\",IF(OR(ISBLANK(M144),ISBLANK(N144)),\"Enter Dates\",IF(K139=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L139>ScheduleYear),AND(CostType=ARO,N144<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O144>ScheduleYear),AND(CostType=LOM,LOMComplete)),J144,J144-Q144)))))","v":""},null,2023,2122,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,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J144=\"\",EB139=\"\",ISTEXT(EB139)),0,IF(OR(ISBLANK(M144),ISBLANK(N144)),0,IF(OR(AND(CostType=ARO,L139>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N144<=ScheduleYear)),0,J144)))","v":0},{"$f":"IF(OR(J144=\"\",EC139=\"\",ISTEXT(EC139)),0,IF(OR(ISBLANK(M144),ISBLANK(N144)), 0,IF(EC139=\"Date Range\",0,IF(OR(AND(CostType=ARO,L139>ScheduleYear),N144<=ScheduleYear),0,J144))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K144),INDEX(INDIRECT(\"_\"&$A$114&\"Table9\"),B139+1,3),0)","v":0},{"$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$114&\"Table10\"),B139+1,15)","v":0},{"$f":"IF(OR(J145=\"\",K139=\"\",ISTEXT(K139),J145=0),\"\",IF(OR(ISBLANK(M145),ISBLANK(N145)),\"Enter Dates\",IF(K139=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L139>ScheduleYear),AND(CostType=ARO,N145<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O145>ScheduleYear),AND(CostType=LOM,LOMComplete)),J145,J145-Q145)))))","v":""},null,2023,2122,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,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J145=\"\",EB139=\"\",ISTEXT(EB139)),0,IF(OR(ISBLANK(M145),ISBLANK(N145)),0,IF(OR(AND(CostType=ARO,L139>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N145<=ScheduleYear)),0,J145)))","v":0},{"$f":"IF(OR(J145=\"\",EC139=\"\",ISTEXT(EC139)),0,IF(OR(ISBLANK(M145),ISBLANK(N145)), 0,IF(EC139=\"Date Range\",0,IF(OR(AND(CostType=ARO,L139>ScheduleYear),N145<=ScheduleYear),0,J145))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K145),INDEX(INDIRECT(\"_\"&$A$114&\"Table10\"),B139+1,3)+INDEX(INDIRECT(\"_\"&$A$114&\"Table10\"),B139+1,8),0)","v":0},{"$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$114&\"Table11\"),B139+1,20)","v":0},{"$f":"IF(OR(J146=\"\",K139=\"\",ISTEXT(K139),J146=0),\"\",IF(OR(ISBLANK(M146),ISBLANK(N146)),\"Enter Dates\",IF(K139=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L139>ScheduleYear),AND(CostType=ARO,N146<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O146>ScheduleYear),AND(CostType=LOM,LOMComplete)),J146,J146-Q146)))))","v":""},null,2023,2122,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,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J146=\"\",EB139=\"\",ISTEXT(EB139)),0,IF(OR(ISBLANK(M146),ISBLANK(N146)),0,IF(OR(AND(CostType=ARO,L139>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N146<=ScheduleYear)),0,J146)))","v":0},{"$f":"IF(OR(J146=\"\",EC140=\"\",ISTEXT(EC140)),0,IF(OR(ISBLANK(M146),ISBLANK(N146)), 0,IF(EC140=\"Date Range\",0,IF(OR(AND(CostType=ARO,L139>ScheduleYear),N146<=ScheduleYear),0,J146))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Pipe","Pipe",{"$f":"IF(ISNUMBER(K146),INDEX(INDIRECT(\"_\"&$A$114&\"Table11\"),B139+1,3)+INDEX(INDIRECT(\"_\"&$A$114&\"Table11\"),B139+1,8)+INDEX(INDIRECT(\"_\"&$A$114&\"Table11\"),B139+1,13),0)","v":0},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B147) - ROW($A$114)-1)/INDEX(SheetRangeIndex,MATCH($A$114,TableNamesSorted,0),7)","v":4},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B147+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B147+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$114,TableNamesSorted,0),3)&\"Table1\"),B147+1,3)),\"\",INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$114,TableNamesSorted,0),3)&\"Table1\"),B147+1,3))","v":""},{"$f":"IF(ISERROR(EL147),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B147+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B147+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B147+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B147+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B147+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B147+1,7))","v":"Ponds"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B147+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B147+1,8))","v":"Public Land"},{"$f":"SUM(J148:J154)","v":0},{"$f":"IF(ISERR(ED147),\"Cost Type\",IF(A147=\"X\",\"Override\",IF(AND(CostType=ARO,L147>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI147)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ147)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG147)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF147)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH147)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J147,SUM(T147:DO147))))))))))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B147+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q148:Q154)","v":0},null,null,{"$f":"IF(ISTEXT($EB147),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T148:T154,$J148:$J154),IF(CostType=Bond,SUMPRODUCT($EB148:$EB154,T148:T154,$EA148:$EA154),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T148:T154,$EB148:$EB154)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB147),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF148:CF154,$J148:$J154),IF(CostType=Bond,SUMPRODUCT($EB148:$EB154,CF148:CF154,$EA148:$EA154),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF148:CF154,$EB148:$EB154)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(K147),SUM(T147:DO147)-K147,K147)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED147),\"Cost Type\",IF(A147=\"X\",\"Override\",IF(AND(CostType=ARO,L147>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI147)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ147)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG147)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF147)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH147)),\"Phase\",J147))))))))","v":0},{"$f":"IF(EE147=\"\",\"Cost Type\",IF(A147=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L147>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI147=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ147=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG147=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF147=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH147=\"\"),\"Phase\",J147))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C147)","v":1},{"$f":"SEARCH(OtherCostType,C147)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E147)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E147))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E147,0)))),1,$EK147)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F147)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F147))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F147,0)))),1,$EK147)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G147)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G147))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G147,0)))),1,$EK147)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H147)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H147))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H147,0)))),1,$EK147)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I147)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I147))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I147,0)))),1,$EK147)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B147+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$114&\"Table1\"),B147+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Liner Cutting and Folding",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$114&\"Table5\"),B147+1,6)=0,0,INDEX(INDIRECT(\"_\"&$A$114&\"Table5\"),B147+1,6))","v":0},{"$f":"IF(OR(J148=\"\",K147=\"\",ISTEXT(K147),J148=0),\"\",IF(OR(ISBLANK(M148),ISBLANK(N148)),\"Enter Dates\",IF(K147=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L147>ScheduleYear),AND(CostType=ARO,N148<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O148>ScheduleYear),AND(CostType=LOM,LOMComplete)),J148,J148-Q148)))))","v":""},null,2023,2122,null,{"$f":"IF(K148=\"\",\"\",SUM(T148:DO148))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N148<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J148*R148,R148*EB148)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T148:DP148,T$27:DP$27,\"<=\"&O148,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T148:DP148))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J148=\"\",EB147=\"\",ISTEXT(EB147)),0,IF(OR(ISBLANK(M148),ISBLANK(N148)),0,IF(OR(AND(CostType=ARO,L147>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N148<=ScheduleYear)),0,J148)))","v":0},{"$f":"IF(OR(J148=\"\",EC147=\"\",ISTEXT(EC147)),0,IF(OR(ISBLANK(M148),ISBLANK(N148)),0,IF(EC147=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L147>ScheduleYear),N148<=ScheduleYear),0,J148))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K148),IF(INDEX(INDIRECT(\"_\"&$A$114&\"Table5\"),B147+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$114&\"Table5\"),B147+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"LinerExcavator","v":"325F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K148)),K148=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table4\"),B147+1,3))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Backfill/Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B147+1,25)","v":0},{"$f":"IF(OR(J149=\"\",K147=\"\",ISTEXT(K147),J149=0),\"\",IF(OR(ISBLANK(M149),ISBLANK(N149)),\"Enter Dates\",IF(K147=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L147>ScheduleYear),AND(CostType=ARO,N149<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O149>ScheduleYear),AND(CostType=LOM,LOMComplete)),J149,J149-Q149)))))","v":""},null,2023,2122,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,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J149=\"\",EB147=\"\",ISTEXT(EB147)),0,IF(OR(ISBLANK(M149),ISBLANK(N149)),0,IF(OR(AND(CostType=ARO,L147>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N149<=ScheduleYear)),0,J149)))","v":0},{"$f":"IF(OR(J149=\"\",EC147=\"\",ISTEXT(EC147)),0,IF(OR(ISBLANK(M149),ISBLANK(N149)),0,IF(EC147=\"Date Range\",0,IF(OR(AND(CostType=ARO,L147>ScheduleYear),N149<=ScheduleYear),0,J149))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K149),INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B147+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B147+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K149)),K149=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B147+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K149)),K149=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B147+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B147+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K149)),K149=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B147+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K149)),K149=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table6\"),B147+1,9))","v":0},null,null,null,true]
[null,null,null,"Backfill/Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B147+1,25)","v":0},{"$f":"IF(OR(J150=\"\",K147=\"\",ISTEXT(K147),J150=0),\"\",IF(OR(ISBLANK(M150),ISBLANK(N150)),\"Enter Dates\",IF(K147=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L147>ScheduleYear),AND(CostType=ARO,N150<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O150>ScheduleYear),AND(CostType=LOM,LOMComplete)),J150,J150-Q150)))))","v":""},null,2023,2122,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,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J150=\"\",EB147=\"\",ISTEXT(EB147)),0,IF(OR(ISBLANK(M150),ISBLANK(N150)),0,IF(OR(AND(CostType=ARO,L147>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N150<=ScheduleYear)),0,J150)))","v":0},{"$f":"IF(OR(J150=\"\",EC147=\"\",ISTEXT(EC147)),0,IF(OR(ISBLANK(M150),ISBLANK(N150)),0,IF(EC147=\"Date Range\",0,IF(OR(AND(CostType=ARO,L147>ScheduleYear),N150<=ScheduleYear),0,J150))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K150),INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B147+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B147+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K150)),K150=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B147+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K150)),K150=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B147+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B147+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K150)),K150=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B147+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K150)),K150=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table7\"),B147+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table8\"),B147+1,11)","v":0},{"$f":"IF(OR(J151=\"\",K147=\"\",ISTEXT(K147),J151=0),\"\",IF(OR(ISBLANK(M151),ISBLANK(N151)),\"Enter Dates\",IF(K147=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L147>ScheduleYear),AND(CostType=ARO,N151<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O151>ScheduleYear),AND(CostType=LOM,LOMComplete)),J151,J151-Q151)))))","v":""},null,2023,2122,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,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J151=\"\",EB147=\"\",ISTEXT(EB147)),0,IF(OR(ISBLANK(M151),ISBLANK(N151)),0,IF(OR(AND(CostType=ARO,L147>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N151<=ScheduleYear)),0,J151)))","v":0},{"$f":"IF(OR(J151=\"\",EC147=\"\",ISTEXT(EC147)),0,IF(OR(ISBLANK(M151),ISBLANK(N151)),0,IF(EC147=\"Date Range\",0,IF(OR(AND(CostType=ARO,L147>ScheduleYear),N151<=ScheduleYear),0,J151))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K151),INDEX(INDIRECT(\"_\"&$A$114&\"Table8\"),B147+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table8\"),B147+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K151)),K151=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table8\"),B147+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K151)),K151=0),0,INDEX(INDIRECT(\"_\"&$A$114&\"Table8\"),B147+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$114&\"Table9\"),B147+1,7)","v":0},{"$f":"IF(OR(J152=\"\",K147=\"\",ISTEXT(K147),J152=0),\"\",IF(OR(ISBLANK(M152),ISBLANK(N152)),\"Enter Dates\",IF(K147=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L147>ScheduleYear),AND(CostType=ARO,N152<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O152>ScheduleYear),AND(CostType=LOM,LOMComplete)),J152,J152-Q152)))))","v":""},null,2023,2122,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,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J152=\"\",EB147=\"\",ISTEXT(EB147)),0,IF(OR(ISBLANK(M152),ISBLANK(N152)),0,IF(OR(AND(CostType=ARO,L147>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N152<=ScheduleYear)),0,J152)))","v":0},{"$f":"IF(OR(J152=\"\",EC147=\"\",ISTEXT(EC147)),0,IF(OR(ISBLANK(M152),ISBLANK(N152)), 0,IF(EC147=\"Date Range\",0,IF(OR(AND(CostType=ARO,L147>ScheduleYear),N152<=ScheduleYear),0,J152))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K152),INDEX(INDIRECT(\"_\"&$A$114&\"Table9\"),B147+1,3),0)","v":0},{"$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$114&\"Table10\"),B147+1,15)","v":0},{"$f":"IF(OR(J153=\"\",K147=\"\",ISTEXT(K147),J153=0),\"\",IF(OR(ISBLANK(M153),ISBLANK(N153)),\"Enter Dates\",IF(K147=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L147>ScheduleYear),AND(CostType=ARO,N153<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O153>ScheduleYear),AND(CostType=LOM,LOMComplete)),J153,J153-Q153)))))","v":""},null,2023,2122,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,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J153=\"\",EB147=\"\",ISTEXT(EB147)),0,IF(OR(ISBLANK(M153),ISBLANK(N153)),0,IF(OR(AND(CostType=ARO,L147>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N153<=ScheduleYear)),0,J153)))","v":0},{"$f":"IF(OR(J153=\"\",EC147=\"\",ISTEXT(EC147)),0,IF(OR(ISBLANK(M153),ISBLANK(N153)), 0,IF(EC147=\"Date Range\",0,IF(OR(AND(CostType=ARO,L147>ScheduleYear),N153<=ScheduleYear),0,J153))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K153),INDEX(INDIRECT(\"_\"&$A$114&\"Table10\"),B147+1,3)+INDEX(INDIRECT(\"_\"&$A$114&\"Table10\"),B147+1,8),0)","v":0},{"$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$114&\"Table11\"),B147+1,20)","v":0},{"$f":"IF(OR(J154=\"\",K147=\"\",ISTEXT(K147),J154=0),\"\",IF(OR(ISBLANK(M154),ISBLANK(N154)),\"Enter Dates\",IF(K147=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L147>ScheduleYear),AND(CostType=ARO,N154<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O154>ScheduleYear),AND(CostType=LOM,LOMComplete)),J154,J154-Q154)))))","v":""},null,2023,2122,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,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J154=\"\",EB147=\"\",ISTEXT(EB147)),0,IF(OR(ISBLANK(M154),ISBLANK(N154)),0,IF(OR(AND(CostType=ARO,L147>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N154<=ScheduleYear)),0,J154)))","v":0},{"$f":"IF(OR(J154=\"\",EC148=\"\",ISTEXT(EC148)),0,IF(OR(ISBLANK(M154),ISBLANK(N154)), 0,IF(EC148=\"Date Range\",0,IF(OR(AND(CostType=ARO,L147>ScheduleYear),N154<=ScheduleYear),0,J154))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Pipe","Pipe",{"$f":"IF(ISNUMBER(K154),INDEX(INDIRECT(\"_\"&$A$114&\"Table11\"),B147+1,3)+INDEX(INDIRECT(\"_\"&$A$114&\"Table11\"),B147+1,8)+INDEX(INDIRECT(\"_\"&$A$114&\"Table11\"),B147+1,13),0)","v":0},{"$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,{"$f":"SumByColor(J157,J157:J164)","v":0},{"$f":"SumByColor(K157,K157:K164)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q157,Q157:Q164)","v":0},null,null,{"$f":"SumByColor(T157,T157:T164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(AZ157,AZ157:AZ164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(CF157,CF157:CF164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(DL157,DL157:DL164)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB157,EB157:EB164)","v":0},{"$f":"SumByColor(EC157,EC157:EC164)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B157) - ROW($A$156)-1)/INDEX(SheetRangeIndex,MATCH($A$156,TableNamesSorted,0),7)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$156&\"Table1\"),B157+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$156&\"Table1\"),B157+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$156&\"Table1\"),B157+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$156&\"Table1\"),B157+1,3))","v":""},{"$f":"IF(ISERROR(EL157),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$156&\"Table1\"),B157+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$156&\"Table1\"),B157+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$156&\"Table1\"),B157+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$156&\"Table1\"),B157+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$156&\"Table1\"),B157+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$156&\"Table1\"),B157+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$156&\"Table1\"),B157+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$156&\"Table1\"),B157+1,8))","v":""},{"$f":"SUM(J158:J163)","v":0},{"$f":"IF(ISERR(ED157),\"Cost Type\",IF(A157=\"X\",\"Override\",IF(AND(CostType=ARO,L157>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI157)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ157)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG157)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF157)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH157)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J157,SUM(T157:DO157))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$156&\"Table1\"),B157+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q158:Q163)","v":0},null,null,{"$f":"IF(ISTEXT($EB157),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T158:T163,$J158:$J163),IF(CostType=Bond,SUMPRODUCT($EB158:$EB163,T158:T163,$EA158:$EA163),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T158:T163,$EB158:$EB163)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB157),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ158:AZ163,$J158:$J163),IF(CostType=Bond,SUMPRODUCT($EB158:$EB163,AZ158:AZ163,$EA158:$EA163),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ158:AZ163,$EB158:$EB163)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB157),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF158:CF163,$J158:$J163),IF(CostType=Bond,SUMPRODUCT($EB158:$EB163,CF158:CF163,$EA158:$EA163),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF158:CF163,$EB158:$EB163)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB157),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL158:DL163,$J158:$J163),IF(CostType=Bond,SUMPRODUCT($EB158:$EB163,DL158:DL163,$EA158:$EA163),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL158:DL163,$EB158:$EB163)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K157),SUM(T157:DO157)-K157,K157)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED157),\"Cost Type\",IF(A157=\"X\",\"Override\",IF(AND(CostType=ARO,L157>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI157)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ157)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG157)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF157)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH157)),\"Phase\",J157))))))))","v":"Cost Type"},{"$f":"IF(EE157=\"\",\"Cost Type\",IF(A157=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L157>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI157=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ157=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG157=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF157=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH157=\"\"),\"Phase\",J157))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C157)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C157)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E157)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E157))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E157,0)))),1,$EK157)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F157)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F157))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F157,0)))),1,$EK157)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G157)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G157))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G157,0)))),1,$EK157)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H157)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H157))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H157,0)))),1,$EK157)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I157)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I157))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I157,0)))),1,$EK157)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$156&\"Table1\"),B157+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$156&\"Table1\"),B157+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$156&\"Table4\"),B157+1,14)=0,0,INDEX(INDIRECT(\"_\"&$A$156&\"Table4\"),B157+1,14))","v":0},{"$f":"IF(OR(J158=\"\",K157=\"\",ISTEXT(K157),J158=0),\"\",IF(OR(ISBLANK(M158),ISBLANK(N158)),\"Enter Dates\",IF(K157=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L157>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,{"$f":"IF(K158=\"\",\"\",SUM(T158:DO158))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N158<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J158*R158,R158*EB158)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T158:DP158,T$27:DP$27,\"<=\"&O158,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T158:DP158))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O158),$O158>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J158=\"\",EB157=\"\",ISTEXT(EB157)),0,IF(OR(ISBLANK(M158),ISBLANK(N158)),0,IF(OR(AND(CostType=ARO,L157>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N158<=ScheduleYear)),0,J158)))","v":0},{"$f":"IF(OR(J158=\"\",EC157=\"\",ISTEXT(EC157)),0,IF(OR(ISBLANK(M158),ISBLANK(N158)),0,IF(EC157=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L157>ScheduleYear),N158<=ScheduleYear),0,J158))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K158),IF(INDEX(INDIRECT(\"_\"&$A$156&\"Table4\"),B157+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$156&\"Table4\"),B157+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$156&\"Table4\"),B157+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K158)),K158=0),0,INDEX(INDIRECT(\"_\"&$A$156&\"Table4\"),B157+1,11))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$156&\"Table5\"),B157+1,25)","v":0},{"$f":"IF(OR(J159=\"\",K157=\"\",ISTEXT(K157),J159=0),\"\",IF(OR(ISBLANK(M159),ISBLANK(N159)),\"Enter Dates\",IF(K157=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L157>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,{"$f":"IF(OR(J159=\"\",EB157=\"\",ISTEXT(EB157)),0,IF(OR(ISBLANK(M159),ISBLANK(N159)),0,IF(OR(AND(CostType=ARO,L157>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N159<=ScheduleYear)),0,J159)))","v":0},{"$f":"IF(OR(J159=\"\",EC157=\"\",ISTEXT(EC157)),0,IF(OR(ISBLANK(M159),ISBLANK(N159)),0,IF(EC157=\"Date Range\",0,IF(OR(AND(CostType=ARO,L157>ScheduleYear),N159<=ScheduleYear),0,J159))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K159),INDEX(INDIRECT(\"_\"&$A$156&\"Table5\"),B157+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$156&\"Table5\"),B157+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K159)),K159=0),0,INDEX(INDIRECT(\"_\"&$A$156&\"Table5\"),B157+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K159)),K159=0),0,INDEX(INDIRECT(\"_\"&$A$156&\"Table5\"),B157+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$156&\"Table5\"),B157+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K159)),K159=0),0,INDEX(INDIRECT(\"_\"&$A$156&\"Table5\"),B157+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K159)),K159=0),0,INDEX(INDIRECT(\"_\"&$A$156&\"Table5\"),B157+1,9))","v":0},null,null,null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$156&\"Table6\"),B157+1,25)","v":0},{"$f":"IF(OR(J160=\"\",K157=\"\",ISTEXT(K157),J160=0),\"\",IF(OR(ISBLANK(M160),ISBLANK(N160)),\"Enter Dates\",IF(K157=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L157>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,{"$f":"IF(OR(J160=\"\",EB157=\"\",ISTEXT(EB157)),0,IF(OR(ISBLANK(M160),ISBLANK(N160)),0,IF(OR(AND(CostType=ARO,L157>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N160<=ScheduleYear)),0,J160)))","v":0},{"$f":"IF(OR(J160=\"\",EC157=\"\",ISTEXT(EC157)),0,IF(OR(ISBLANK(M160),ISBLANK(N160)),0,IF(EC157=\"Date Range\",0,IF(OR(AND(CostType=ARO,L157>ScheduleYear),N160<=ScheduleYear),0,J160))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K160),INDEX(INDIRECT(\"_\"&$A$156&\"Table6\"),B157+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$156&\"Table6\"),B157+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K160)),K160=0),0,INDEX(INDIRECT(\"_\"&$A$156&\"Table6\"),B157+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K160)),K160=0),0,INDEX(INDIRECT(\"_\"&$A$156&\"Table6\"),B157+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$156&\"Table6\"),B157+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K160)),K160=0),0,INDEX(INDIRECT(\"_\"&$A$156&\"Table6\"),B157+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K160)),K160=0),0,INDEX(INDIRECT(\"_\"&$A$156&\"Table6\"),B157+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$156&\"Table7\"),B157+1,11)","v":0},{"$f":"IF(OR(J161=\"\",K157=\"\",ISTEXT(K157),J161=0),\"\",IF(OR(ISBLANK(M161),ISBLANK(N161)),\"Enter Dates\",IF(K157=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L157>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,{"$f":"IF(OR(J161=\"\",EB157=\"\",ISTEXT(EB157)),0,IF(OR(ISBLANK(M161),ISBLANK(N161)),0,IF(OR(AND(CostType=ARO,L157>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N161<=ScheduleYear)),0,J161)))","v":0},{"$f":"IF(OR(J161=\"\",EC157=\"\",ISTEXT(EC157)),0,IF(OR(ISBLANK(M161),ISBLANK(N161)),0,IF(EC157=\"Date Range\",0,IF(OR(AND(CostType=ARO,L157>ScheduleYear),N161<=ScheduleYear),0,J161))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K161),INDEX(INDIRECT(\"_\"&$A$156&\"Table7\"),B157+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$156&\"Table7\"),B157+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K161)),K161=0),0,INDEX(INDIRECT(\"_\"&$A$156&\"Table7\"),B157+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K161)),K161=0),0,INDEX(INDIRECT(\"_\"&$A$156&\"Table7\"),B157+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$156&\"Table8\"),B157+1,9)","v":0},{"$f":"IF(OR(J162=\"\",K157=\"\",ISTEXT(K157),J162=0),\"\",IF(OR(ISBLANK(M162),ISBLANK(N162)),\"Enter Dates\",IF(K157=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L157>ScheduleYear),AND(CostType=ARO,N162<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O162>ScheduleYear),AND(CostType=LOM,LOMComplete)),J162,J162-Q162)))))","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,{"$f":"IF(OR(J162=\"\",EB157=\"\",ISTEXT(EB157)),0,IF(OR(ISBLANK(M162),ISBLANK(N162)),0,IF(OR(AND(CostType=ARO,L157>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N162<=ScheduleYear)),0,J162)))","v":0},{"$f":"IF(OR(J162=\"\",EC157=\"\",ISTEXT(EC157)),0,IF(OR(ISBLANK(M162),ISBLANK(N162)), 0,IF(EC157=\"Date Range\",0,IF(OR(AND(CostType=ARO,L157>ScheduleYear),N162<=ScheduleYear),0,J162))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K162),INDEX(INDIRECT(\"_\"&$A$156&\"Table8\"),B157+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$156&\"Table8\"),B157+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K162)),K162=0),0,INDEX(INDIRECT(\"_\"&$A$156&\"Table8\"),B157+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$156&\"Table8\"),B157+1,13)","v":0},{"$f":"IF(OR(J163=\"\",K157=\"\",ISTEXT(K157),J163=0),\"\",IF(OR(ISBLANK(M163),ISBLANK(N163)),\"Enter Dates\",IF(K157=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L157>ScheduleYear),AND(CostType=ARO,N163<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O163>ScheduleYear),AND(CostType=LOM,LOMComplete)),J163,J163-Q163)))))","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,{"$f":"IF(OR(J163=\"\",EB157=\"\",ISTEXT(EB157)),0,IF(OR(ISBLANK(M163),ISBLANK(N163)),0,IF(OR(AND(CostType=ARO,L157>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N163<=ScheduleYear)),0,J163)))","v":0},{"$f":"IF(OR(J163=\"\",EC157=\"\",ISTEXT(EC157)),0,IF(OR(ISBLANK(M163),ISBLANK(N163)), 0,IF(EC157=\"Date Range\",0,IF(OR(AND(CostType=ARO,L157>ScheduleYear),N163<=ScheduleYear),0,J163))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K163),INDEX(INDIRECT(\"_\"&$A$156&\"Table8\"),B157+1,3),0)","v":0},{"$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,{"$f":"SumByColor(J166,J166:J173)","v":0},{"$f":"SumByColor(K166,K166:K173)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q166,Q166:Q173)","v":0},null,null,{"$f":"SumByColor(T166,T166:T173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(AZ166,AZ166:AZ173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(CF166,CF166:CF173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(DL166,DL166:DL173)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB166,EB166:EB173)","v":0},{"$f":"SumByColor(EC166,EC166:EC173)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B166) - ROW($A$165)-1)/INDEX(SheetRangeIndex,MATCH($A$165,TableNamesSorted,0),7)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$165&\"Table1\"),B166+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$165&\"Table1\"),B166+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$165&\"Table1\"),B166+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$165&\"Table1\"),B166+1,3))","v":""},{"$f":"IF(ISERROR(EL166),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$165&\"Table1\"),B166+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$165&\"Table1\"),B166+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$165&\"Table1\"),B166+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$165&\"Table1\"),B166+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$165&\"Table1\"),B166+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$165&\"Table1\"),B166+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$165&\"Table1\"),B166+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$165&\"Table1\"),B166+1,8))","v":""},{"$f":"SUM(J167:J172)","v":0},{"$f":"IF(ISERR(ED166),\"Cost Type\",IF(A166=\"X\",\"Override\",IF(AND(CostType=ARO,L166>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI166)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ166)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG166)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF166)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH166)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J166,SUM(T166:DO166))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$165&\"Table1\"),B166+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q167:Q172)","v":0},null,null,{"$f":"IF(ISTEXT($EB166),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T167:T172,$J167:$J172),IF(CostType=Bond,SUMPRODUCT($EB167:$EB172,T167:T172,$EA167:$EA172),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T167:T172,$EB167:$EB172)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB166),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ167:AZ172,$J167:$J172),IF(CostType=Bond,SUMPRODUCT($EB167:$EB172,AZ167:AZ172,$EA167:$EA172),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ167:AZ172,$EB167:$EB172)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB166),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF167:CF172,$J167:$J172),IF(CostType=Bond,SUMPRODUCT($EB167:$EB172,CF167:CF172,$EA167:$EA172),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF167:CF172,$EB167:$EB172)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB166),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL167:DL172,$J167:$J172),IF(CostType=Bond,SUMPRODUCT($EB167:$EB172,DL167:DL172,$EA167:$EA172),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL167:DL172,$EB167:$EB172)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K166),SUM(T166:DO166)-K166,K166)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED166),\"Cost Type\",IF(A166=\"X\",\"Override\",IF(AND(CostType=ARO,L166>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI166)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ166)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG166)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF166)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH166)),\"Phase\",J166))))))))","v":"Cost Type"},{"$f":"IF(EE166=\"\",\"Cost Type\",IF(A166=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L166>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI166=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ166=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG166=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF166=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH166=\"\"),\"Phase\",J166))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C166)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C166)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E166)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E166))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E166,0)))),1,$EK166)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F166)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F166))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F166,0)))),1,$EK166)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G166)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G166))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G166,0)))),1,$EK166)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H166)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H166))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H166,0)))),1,$EK166)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I166)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I166))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I166,0)))),1,$EK166)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$165&\"Table1\"),B166+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$165&\"Table1\"),B166+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$165&\"Table4\"),B166+1,13)=0,0,INDEX(INDIRECT(\"_\"&$A$165&\"Table4\"),B166+1,13))","v":0},{"$f":"IF(OR(J167=\"\",K166=\"\",ISTEXT(K166),J167=0),\"\",IF(OR(ISBLANK(M167),ISBLANK(N167)),\"Enter Dates\",IF(K166=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L166>ScheduleYear),AND(CostType=ARO,N167<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J167,J167-Q167)))))","v":""},null,null,null,null,{"$f":"IF(K167=\"\",\"\",SUM(T167:DO167))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N167<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J167*R167,R167*EB167)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T167:DP167,T$27:DP$27,\"<=\"&O167,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T167:DP167))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O167),$O167>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J167=\"\",EB166=\"\",ISTEXT(EB166)),0,IF(OR(ISBLANK(M167),ISBLANK(N167)),0,IF(OR(AND(CostType=ARO,L166>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N167<=ScheduleYear)),0,J167)))","v":0},{"$f":"IF(OR(J167=\"\",EC166=\"\",ISTEXT(EC166)),0,IF(OR(ISBLANK(M167),ISBLANK(N167)),0,IF(EC166=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L166>ScheduleYear),N167<=ScheduleYear),0,J167))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K167),IF(INDEX(INDIRECT(\"_\"&$A$165&\"Table4\"),B166+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$165&\"Table4\"),B166+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$165&\"Table4\"),B166+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K167)),K167=0),0,INDEX(INDIRECT(\"_\"&$A$165&\"Table4\"),B166+1,11))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$165&\"Table5\"),B166+1,25)","v":0},{"$f":"IF(OR(J168=\"\",K166=\"\",ISTEXT(K166),J168=0),\"\",IF(OR(ISBLANK(M168),ISBLANK(N168)),\"Enter Dates\",IF(K166=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L166>ScheduleYear),AND(CostType=ARO,N168<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J168,J168-Q168)))))","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,{"$f":"IF(OR(J168=\"\",EB166=\"\",ISTEXT(EB166)),0,IF(OR(ISBLANK(M168),ISBLANK(N168)),0,IF(OR(AND(CostType=ARO,L166>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N168<=ScheduleYear)),0,J168)))","v":0},{"$f":"IF(OR(J168=\"\",EC166=\"\",ISTEXT(EC166)),0,IF(OR(ISBLANK(M168),ISBLANK(N168)),0,IF(EC166=\"Date Range\",0,IF(OR(AND(CostType=ARO,L166>ScheduleYear),N168<=ScheduleYear),0,J168))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K168),INDEX(INDIRECT(\"_\"&$A$165&\"Table5\"),B166+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$165&\"Table5\"),B166+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K168)),K168=0),0,INDEX(INDIRECT(\"_\"&$A$165&\"Table5\"),B166+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K168)),K168=0),0,INDEX(INDIRECT(\"_\"&$A$165&\"Table5\"),B166+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$165&\"Table5\"),B166+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K168)),K168=0),0,INDEX(INDIRECT(\"_\"&$A$165&\"Table5\"),B166+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K168)),K168=0),0,INDEX(INDIRECT(\"_\"&$A$165&\"Table5\"),B166+1,9))","v":0},null,null,null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$165&\"Table6\"),B166+1,25)","v":0},{"$f":"IF(OR(J169=\"\",K166=\"\",ISTEXT(K166),J169=0),\"\",IF(OR(ISBLANK(M169),ISBLANK(N169)),\"Enter Dates\",IF(K166=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L166>ScheduleYear),AND(CostType=ARO,N169<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J169,J169-Q169)))))","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,{"$f":"IF(OR(J169=\"\",EB166=\"\",ISTEXT(EB166)),0,IF(OR(ISBLANK(M169),ISBLANK(N169)),0,IF(OR(AND(CostType=ARO,L166>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N169<=ScheduleYear)),0,J169)))","v":0},{"$f":"IF(OR(J169=\"\",EC166=\"\",ISTEXT(EC166)),0,IF(OR(ISBLANK(M169),ISBLANK(N169)),0,IF(EC166=\"Date Range\",0,IF(OR(AND(CostType=ARO,L166>ScheduleYear),N169<=ScheduleYear),0,J169))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K169),INDEX(INDIRECT(\"_\"&$A$165&\"Table6\"),B166+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$165&\"Table6\"),B166+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K169)),K169=0),0,INDEX(INDIRECT(\"_\"&$A$165&\"Table6\"),B166+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K169)),K169=0),0,INDEX(INDIRECT(\"_\"&$A$165&\"Table6\"),B166+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$165&\"Table6\"),B166+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K169)),K169=0),0,INDEX(INDIRECT(\"_\"&$A$165&\"Table6\"),B166+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K169)),K169=0),0,INDEX(INDIRECT(\"_\"&$A$165&\"Table6\"),B166+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$165&\"Table7\"),B166+1,11)","v":0},{"$f":"IF(OR(J170=\"\",K166=\"\",ISTEXT(K166),J170=0),\"\",IF(OR(ISBLANK(M170),ISBLANK(N170)),\"Enter Dates\",IF(K166=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L166>ScheduleYear),AND(CostType=ARO,N170<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J170,J170-Q170)))))","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,{"$f":"IF(OR(J170=\"\",EB166=\"\",ISTEXT(EB166)),0,IF(OR(ISBLANK(M170),ISBLANK(N170)),0,IF(OR(AND(CostType=ARO,L166>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N170<=ScheduleYear)),0,J170)))","v":0},{"$f":"IF(OR(J170=\"\",EC166=\"\",ISTEXT(EC166)),0,IF(OR(ISBLANK(M170),ISBLANK(N170)),0,IF(EC166=\"Date Range\",0,IF(OR(AND(CostType=ARO,L166>ScheduleYear),N170<=ScheduleYear),0,J170))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K170),INDEX(INDIRECT(\"_\"&$A$165&\"Table7\"),B166+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$165&\"Table7\"),B166+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K170)),K170=0),0,INDEX(INDIRECT(\"_\"&$A$165&\"Table7\"),B166+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K170)),K170=0),0,INDEX(INDIRECT(\"_\"&$A$165&\"Table7\"),B166+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$165&\"Table8\"),B166+1,9)","v":""},{"$f":"IF(OR(J171=\"\",K166=\"\",ISTEXT(K166),J171=0),\"\",IF(OR(ISBLANK(M171),ISBLANK(N171)),\"Enter Dates\",IF(K166=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L166>ScheduleYear),AND(CostType=ARO,N171<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J171,J171-Q171)))))","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,{"$f":"IF(OR(J171=\"\",EB166=\"\",ISTEXT(EB166)),0,IF(OR(ISBLANK(M171),ISBLANK(N171)),0,IF(OR(AND(CostType=ARO,L166>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N171<=ScheduleYear)),0,J171)))","v":0},{"$f":"IF(OR(J171=\"\",EC166=\"\",ISTEXT(EC166)),0,IF(OR(ISBLANK(M171),ISBLANK(N171)), 0,IF(EC166=\"Date Range\",0,IF(OR(AND(CostType=ARO,L166>ScheduleYear),N171<=ScheduleYear),0,J171))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K171),INDEX(INDIRECT(\"_\"&$A$165&\"Table8\"),B166+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$165&\"Table8\"),B166+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K171)),K171=0),0,INDEX(INDIRECT(\"_\"&$A$165&\"Table8\"),B166+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$165&\"Table8\"),B166+1,13)","v":0},{"$f":"IF(OR(J172=\"\",K166=\"\",ISTEXT(K166),J172=0),\"\",IF(OR(ISBLANK(M172),ISBLANK(N172)),\"Enter Dates\",IF(K166=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L166>ScheduleYear),AND(CostType=ARO,N172<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J172,J172-Q172)))))","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,{"$f":"IF(OR(J172=\"\",EB166=\"\",ISTEXT(EB166)),0,IF(OR(ISBLANK(M172),ISBLANK(N172)),0,IF(OR(AND(CostType=ARO,L166>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N172<=ScheduleYear)),0,J172)))","v":0},{"$f":"IF(OR(J172=\"\",EC166=\"\",ISTEXT(EC166)),0,IF(OR(ISBLANK(M172),ISBLANK(N172)), 0,IF(EC166=\"Date Range\",0,IF(OR(AND(CostType=ARO,L166>ScheduleYear),N172<=ScheduleYear),0,J172))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K172),INDEX(INDIRECT(\"_\"&$A$165&\"Table8\"),B166+1,3),0)","v":0},{"$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,{"$f":"SumByColor(J175,J175:J199)","v":0},{"$f":"SumByColor(K175,K175:K199)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q175,Q175:Q199)","v":0},null,null,{"$f":"SumByColor(T175,T175:T199)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(AZ175,AZ175:AZ199)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(CF175,CF175:CF199)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(DL175,DL175:DL199)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB175,EB175:EB199)","v":0},{"$f":"SumByColor(EC175,EC175:EC199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B175) - ROW($A$174)-1)/INDEX(SheetRangeIndex,MATCH($A$174,TableNamesSorted,0),7)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B175+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B175+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B175+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B175+1,3))","v":""},{"$f":"IF(ISERROR(EL175),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B175+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B175+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B175+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B175+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B175+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B175+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B175+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B175+1,8))","v":""},{"$f":"SUM(J176:J182)","v":0},{"$f":"IF(ISERR(ED175),\"Cost Type\",IF(A175=\"X\",\"Override\",IF(AND(CostType=ARO,L175>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI175)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ175)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG175)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF175)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH175)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J175,SUM(T175:DO175))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B175+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q176:Q182)","v":0},null,null,{"$f":"IF(ISTEXT($EB175),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T176:T182,$J176:$J182),IF(CostType=Bond,SUMPRODUCT($EB176:$EB182,T176:T182,$EA176:$EA182),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T176:T182,$EB176:$EB182)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB175),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ176:AZ182,$J176:$J182),IF(CostType=Bond,SUMPRODUCT($EB176:$EB182,AZ176:AZ182,$EA176:$EA182),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ176:AZ182,$EB176:$EB182)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB175),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF176:CF182,$J176:$J182),IF(CostType=Bond,SUMPRODUCT($EB176:$EB182,CF176:CF182,$EA176:$EA182),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF176:CF182,$EB176:$EB182)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB175),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL176:DL182,$J176:$J182),IF(CostType=Bond,SUMPRODUCT($EB176:$EB182,DL176:DL182,$EA176:$EA182),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL176:DL182,$EB176:$EB182)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K175),SUM(T175:DO175)-K175,K175)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED175),\"Cost Type\",IF(A175=\"X\",\"Override\",IF(AND(CostType=ARO,L175>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI175)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ175)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG175)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF175)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH175)),\"Phase\",J175))))))))","v":"Cost Type"},{"$f":"IF(EE175=\"\",\"Cost Type\",IF(A175=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L175>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI175=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ175=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG175=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF175=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH175=\"\"),\"Phase\",J175))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C175)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C175)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E175)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E175))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E175,0)))),1,$EK175)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F175)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F175))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F175,0)))),1,$EK175)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G175)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G175))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G175,0)))),1,$EK175)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H175)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H175))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H175,0)))),1,$EK175)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I175)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I175))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I175,0)))),1,$EK175)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B175+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B175+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Crush/Screen",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B175+1,18)=0,0,INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B175+1,18))","v":0},{"$f":"IF(OR(J176=\"\",K175=\"\",ISTEXT(K175),J176=0),\"\",IF(OR(ISBLANK(M176),ISBLANK(N176)),\"Enter Dates\",IF(K175=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L175>ScheduleYear),AND(CostType=ARO,N176<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J176,J176-Q176)))))","v":""},null,null,null,null,{"$f":"IF(K176=\"\",\"\",SUM(T176:DO176))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N176<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J176*R176,R176*EB176)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T176:DP176,T$27:DP$27,\"<=\"&O176,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T176:DP176))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O176),$O176>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J176=\"\",EB175=\"\",ISTEXT(EB175)),0,IF(OR(ISBLANK(M176),ISBLANK(N176)),0,IF(OR(AND(CostType=ARO,L175>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N176<=ScheduleYear)),0,J176)))","v":0},{"$f":"IF(OR(J176=\"\",EC175=\"\",ISTEXT(EC175)),0,IF(OR(ISBLANK(M176),ISBLANK(N176)),0,IF(EC175=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L175>ScheduleYear),N176<=ScheduleYear),0,J176))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Crush","Crush",{"$f":"IF(ISNUMBER(K176),IF(INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B175+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B175+1,3)),0)","v":0},{"$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$174&\"Table3\"),B175+1,4)=\"\",0,INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B175+1,17)+INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B175+1,24))","v":0},{"$f":"IF(OR(J177=\"\",K175=\"\",ISTEXT(K175),J177=0),\"\",IF(OR(ISBLANK(M177),ISBLANK(N177)),\"Enter Dates\",IF(K175=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L175>ScheduleYear),AND(CostType=ARO,N177<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J177,J177-Q177)))))","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,{"$f":"IF(OR(J177=\"\",EB175=\"\",ISTEXT(EB175)),0,IF(OR(ISBLANK(M177),ISBLANK(N177)),0,IF(OR(AND(CostType=ARO,L175>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N177<=ScheduleYear)),0,J177)))","v":0},{"$f":"IF(OR(J177=\"\",EC175=\"\",ISTEXT(EC175)),0,IF(OR(ISBLANK(M177),ISBLANK(N177)),0,IF(EC175=\"Date Range\",0,IF(OR(AND(CostType=ARO,L175>ScheduleYear),N177<=ScheduleYear),0,J177))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Haul","Haul",{"$f":"IF(ISNUMBER(K177),IF(INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B175+1,4)=0,0,INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B175+1,4)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B175+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K177)),K177=0),0,INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B175+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K177)),K177=0),0,INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B175+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B175+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K177)),K177=0),0,INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B175+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K177)),K177=0),0,INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B175+1,9))","v":0},null,null,null,true]
[null,null,null,"Compact Material",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B175+1,21)","v":0},{"$f":"IF(OR(J178=\"\",K175=\"\",ISTEXT(K175),J178=0),\"\",IF(OR(ISBLANK(M178),ISBLANK(N178)),\"Enter Dates\",IF(K175=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L175>ScheduleYear),AND(CostType=ARO,N178<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J178,J178-Q178)))))","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,{"$f":"IF(OR(J178=\"\",EB175=\"\",ISTEXT(EB175)),0,IF(OR(ISBLANK(M178),ISBLANK(N178)),0,IF(OR(AND(CostType=ARO,L175>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N178<=ScheduleYear)),0,J178)))","v":0},{"$f":"IF(OR(J178=\"\",EC175=\"\",ISTEXT(EC175)),0,IF(OR(ISBLANK(M178),ISBLANK(N178)),0,IF(EC175=\"Date Range\",0,IF(OR(AND(CostType=ARO,L175>ScheduleYear),N178<=ScheduleYear),0,J178))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Compact","Compact",{"$f":"IF(ISNUMBER(K178),INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B175+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"Compactor","v":"CS54B"},null,{"$f":"IF(OR(NOT(ISNUMBER(K178)),K178=0),0,INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B175+1,14))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Cover Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table4\"),B175+1,11)","v":0},{"$f":"IF(OR(J179=\"\",K175=\"\",ISTEXT(K175),J179=0),\"\",IF(OR(ISBLANK(M179),ISBLANK(N179)),\"Enter Dates\",IF(K175=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L175>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,"",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,{"$f":"IF(OR(J179=\"\",EB175=\"\",ISTEXT(EB175)),0,IF(OR(ISBLANK(M179),ISBLANK(N179)),0,IF(OR(AND(CostType=ARO,L175>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N179<=ScheduleYear)),0,J179)))","v":0},{"$f":"IF(OR(J179=\"\",EC175=\"\",ISTEXT(EC175)),0,IF(OR(ISBLANK(M179),ISBLANK(N179)),0,IF(EC175=\"Date Range\",0,IF(OR(AND(CostType=ARO,L175>ScheduleYear),N179<=ScheduleYear),0,J179))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K179),INDEX(INDIRECT(\"_\"&$A$174&\"Table4\"),B175+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table4\"),B175+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K179)),K179=0),0,INDEX(INDIRECT(\"_\"&$A$174&\"Table4\"),B175+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K179)),K179=0),0,INDEX(INDIRECT(\"_\"&$A$174&\"Table4\"),B175+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table4\"),B175+1,20)","v":0},{"$f":"IF(OR(J180=\"\",K175=\"\",ISTEXT(K175),J180=0),\"\",IF(OR(ISBLANK(M180),ISBLANK(N180)),\"Enter Dates\",IF(K175=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L175>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,{"$f":"IF(OR(J180=\"\",EB175=\"\",ISTEXT(EB175)),0,IF(OR(ISBLANK(M180),ISBLANK(N180)),0,IF(OR(AND(CostType=ARO,L175>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N180<=ScheduleYear)),0,J180)))","v":0},{"$f":"IF(OR(J180=\"\",EC175=\"\",ISTEXT(EC175)),0,IF(OR(ISBLANK(M180),ISBLANK(N180)), 0,IF(EC175=\"Date Range\",0,IF(OR(AND(CostType=ARO,L175>ScheduleYear),N180<=ScheduleYear),0,J180))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K180),INDEX(INDIRECT(\"_\"&$A$174&\"Table4\"),B175+1,12),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table4\"),B175+1,13)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K180)),K180=0),0,INDEX(INDIRECT(\"_\"&$A$174&\"Table4\"),B175+1,15))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K180)),K180=0),0,INDEX(INDIRECT(\"_\"&$A$174&\"Table4\"),B175+1,17))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table5\"),B175+1,8)","v":0},{"$f":"IF(OR(J181=\"\",K175=\"\",ISTEXT(K175),J181=0),\"\",IF(OR(ISBLANK(M181),ISBLANK(N181)),\"Enter Dates\",IF(K175=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L175>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,{"$f":"IF(OR(J181=\"\",EB175=\"\",ISTEXT(EB175)),0,IF(OR(ISBLANK(M181),ISBLANK(N181)),0,IF(OR(AND(CostType=ARO,L175>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N181<=ScheduleYear)),0,J181)))","v":0},{"$f":"IF(OR(J181=\"\",EC175=\"\",ISTEXT(EC175)),0,IF(OR(ISBLANK(M181),ISBLANK(N181)), 0,IF(EC175=\"Date Range\",0,IF(OR(AND(CostType=ARO,L175>ScheduleYear),N181<=ScheduleYear),0,J181))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K181),INDEX(INDIRECT(\"_\"&$A$174&\"Table5\"),B175+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table5\"),B175+1,4)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K181)),K181=0),0,INDEX(INDIRECT(\"_\"&$A$174&\"Table5\"),B175+1,5))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table5\"),B175+1,12)","v":0},{"$f":"IF(OR(J182=\"\",K175=\"\",ISTEXT(K175),J182=0),\"\",IF(OR(ISBLANK(M182),ISBLANK(N182)),\"Enter Dates\",IF(K175=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L175>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,{"$f":"IF(OR(J182=\"\",EB175=\"\",ISTEXT(EB175)),0,IF(OR(ISBLANK(M182),ISBLANK(N182)),0,IF(OR(AND(CostType=ARO,L175>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N182<=ScheduleYear)),0,J182)))","v":0},{"$f":"IF(OR(J182=\"\",EC176=\"\",ISTEXT(EC176)),0,IF(OR(ISBLANK(M182),ISBLANK(N182)), 0,IF(EC176=\"Date Range\",0,IF(OR(AND(CostType=ARO,L175>ScheduleYear),N182<=ScheduleYear),0,J182))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K182),INDEX(INDIRECT(\"_\"&$A$174&\"Table5\"),B175+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B183) - ROW($A$174)-1)/INDEX(SheetRangeIndex,MATCH($A$174,TableNamesSorted,0),7)","v":1},{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B183+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B183+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B183+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B183+1,3))","v":""},{"$f":"IF(ISERROR(EL183),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B183+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B183+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B183+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B183+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B183+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B183+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B183+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B183+1,8))","v":""},{"$f":"SUM(J184:J190)","v":0},{"$f":"IF(ISERR(ED183),\"Cost Type\",IF(A183=\"X\",\"Override\",IF(AND(CostType=ARO,L183>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI183)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ183)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG183)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF183)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH183)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J183,SUM(T183:DO183))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B183+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q184:Q190)","v":0},null,null,{"$f":"IF(ISTEXT($EB183),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T184:T190,$J184:$J190),IF(CostType=Bond,SUMPRODUCT($EB184:$EB190,T184:T190,$EA184:$EA190),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T184:T190,$EB184:$EB190)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB183),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF184:CF190,$J184:$J190),IF(CostType=Bond,SUMPRODUCT($EB184:$EB190,CF184:CF190,$EA184:$EA190),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF184:CF190,$EB184:$EB190)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(K183),SUM(T183:DO183)-K183,K183)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED183),\"Cost Type\",IF(A183=\"X\",\"Override\",IF(AND(CostType=ARO,L183>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI183)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ183)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG183)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF183)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH183)),\"Phase\",J183))))))))","v":"Cost Type"},{"$f":"IF(EE183=\"\",\"Cost Type\",IF(A183=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L183>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI183=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ183=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG183=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF183=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH183=\"\"),\"Phase\",J183))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C183)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C183)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E183)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E183))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E183,0)))),1,$EK183)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F183)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F183))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F183,0)))),1,$EK183)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G183)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G183))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G183,0)))),1,$EK183)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H183)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H183))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H183,0)))),1,$EK183)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I183)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I183))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I183,0)))),1,$EK183)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B183+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B183+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Crush/Screen",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B183+1,18)=0,0,INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B183+1,18))","v":0},{"$f":"IF(OR(J184=\"\",K183=\"\",ISTEXT(K183),J184=0),\"\",IF(OR(ISBLANK(M184),ISBLANK(N184)),\"Enter Dates\",IF(K183=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L183>ScheduleYear),AND(CostType=ARO,N184<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J184,J184-Q184)))))","v":""},null,2023,2122,null,{"$f":"IF(K184=\"\",\"\",SUM(T184:DO184))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N184<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J184*R184,R184*EB184)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T184:DP184,T$27:DP$27,\"<=\"&O184,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T184:DP184))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J184=\"\",EB183=\"\",ISTEXT(EB183)),0,IF(OR(ISBLANK(M184),ISBLANK(N184)),0,IF(OR(AND(CostType=ARO,L183>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N184<=ScheduleYear)),0,J184)))","v":0},{"$f":"IF(OR(J184=\"\",EC183=\"\",ISTEXT(EC183)),0,IF(OR(ISBLANK(M184),ISBLANK(N184)),0,IF(EC183=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L183>ScheduleYear),N184<=ScheduleYear),0,J184))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Crush","Crush",{"$f":"IF(ISNUMBER(K184),IF(INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B183+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B183+1,3)),0)","v":0},{"$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$174&\"Table3\"),B183+1,4)=\"\",0,INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B183+1,17)+INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B183+1,24))","v":0},{"$f":"IF(OR(J185=\"\",K183=\"\",ISTEXT(K183),J185=0),\"\",IF(OR(ISBLANK(M185),ISBLANK(N185)),\"Enter Dates\",IF(K183=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L183>ScheduleYear),AND(CostType=ARO,N185<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J185,J185-Q185)))))","v":""},null,2023,2122,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,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J185=\"\",EB183=\"\",ISTEXT(EB183)),0,IF(OR(ISBLANK(M185),ISBLANK(N185)),0,IF(OR(AND(CostType=ARO,L183>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N185<=ScheduleYear)),0,J185)))","v":0},{"$f":"IF(OR(J185=\"\",EC183=\"\",ISTEXT(EC183)),0,IF(OR(ISBLANK(M185),ISBLANK(N185)),0,IF(EC183=\"Date Range\",0,IF(OR(AND(CostType=ARO,L183>ScheduleYear),N185<=ScheduleYear),0,J185))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Haul","Haul",{"$f":"IF(ISNUMBER(K185),IF(INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B183+1,4)=0,0,INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B183+1,4)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B183+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K185)),K185=0),0,INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B183+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K185)),K185=0),0,INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B183+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B183+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K185)),K185=0),0,INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B183+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K185)),K185=0),0,INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B183+1,9))","v":0},null,null,null,true]
[null,null,null,"Compact Material",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B183+1,21)","v":0},{"$f":"IF(OR(J186=\"\",K183=\"\",ISTEXT(K183),J186=0),\"\",IF(OR(ISBLANK(M186),ISBLANK(N186)),\"Enter Dates\",IF(K183=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L183>ScheduleYear),AND(CostType=ARO,N186<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J186,J186-Q186)))))","v":""},null,2023,2122,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,{"$f":"IF(OR(J186=\"\",EB183=\"\",ISTEXT(EB183)),0,IF(OR(ISBLANK(M186),ISBLANK(N186)),0,IF(OR(AND(CostType=ARO,L183>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N186<=ScheduleYear)),0,J186)))","v":0},{"$f":"IF(OR(J186=\"\",EC183=\"\",ISTEXT(EC183)),0,IF(OR(ISBLANK(M186),ISBLANK(N186)),0,IF(EC183=\"Date Range\",0,IF(OR(AND(CostType=ARO,L183>ScheduleYear),N186<=ScheduleYear),0,J186))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Compact","Compact",{"$f":"IF(ISNUMBER(K186),INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B183+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"Compactor","v":"CS54B"},null,{"$f":"IF(OR(NOT(ISNUMBER(K186)),K186=0),0,INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B183+1,14))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Cover Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table4\"),B183+1,11)","v":0},{"$f":"IF(OR(J187=\"\",K183=\"\",ISTEXT(K183),J187=0),\"\",IF(OR(ISBLANK(M187),ISBLANK(N187)),\"Enter Dates\",IF(K183=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L183>ScheduleYear),AND(CostType=ARO,N187<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J187,J187-Q187)))))","v":""},null,2023,2122,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,{"$f":"IF(OR(J187=\"\",EB183=\"\",ISTEXT(EB183)),0,IF(OR(ISBLANK(M187),ISBLANK(N187)),0,IF(OR(AND(CostType=ARO,L183>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N187<=ScheduleYear)),0,J187)))","v":0},{"$f":"IF(OR(J187=\"\",EC183=\"\",ISTEXT(EC183)),0,IF(OR(ISBLANK(M187),ISBLANK(N187)),0,IF(EC183=\"Date Range\",0,IF(OR(AND(CostType=ARO,L183>ScheduleYear),N187<=ScheduleYear),0,J187))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K187),INDEX(INDIRECT(\"_\"&$A$174&\"Table4\"),B183+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table4\"),B183+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K187)),K187=0),0,INDEX(INDIRECT(\"_\"&$A$174&\"Table4\"),B183+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K187)),K187=0),0,INDEX(INDIRECT(\"_\"&$A$174&\"Table4\"),B183+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table4\"),B183+1,20)","v":0},{"$f":"IF(OR(J188=\"\",K183=\"\",ISTEXT(K183),J188=0),\"\",IF(OR(ISBLANK(M188),ISBLANK(N188)),\"Enter Dates\",IF(K183=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L183>ScheduleYear),AND(CostType=ARO,N188<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J188,J188-Q188)))))","v":""},null,2023,2122,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,{"$f":"IF(OR(J188=\"\",EB183=\"\",ISTEXT(EB183)),0,IF(OR(ISBLANK(M188),ISBLANK(N188)),0,IF(OR(AND(CostType=ARO,L183>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N188<=ScheduleYear)),0,J188)))","v":0},{"$f":"IF(OR(J188=\"\",EC183=\"\",ISTEXT(EC183)),0,IF(OR(ISBLANK(M188),ISBLANK(N188)), 0,IF(EC183=\"Date Range\",0,IF(OR(AND(CostType=ARO,L183>ScheduleYear),N188<=ScheduleYear),0,J188))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K188),INDEX(INDIRECT(\"_\"&$A$174&\"Table4\"),B183+1,12),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table4\"),B183+1,13)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K188)),K188=0),0,INDEX(INDIRECT(\"_\"&$A$174&\"Table4\"),B183+1,15))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K188)),K188=0),0,INDEX(INDIRECT(\"_\"&$A$174&\"Table4\"),B183+1,17))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table5\"),B183+1,8)","v":0},{"$f":"IF(OR(J189=\"\",K183=\"\",ISTEXT(K183),J189=0),\"\",IF(OR(ISBLANK(M189),ISBLANK(N189)),\"Enter Dates\",IF(K183=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L183>ScheduleYear),AND(CostType=ARO,N189<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J189,J189-Q189)))))","v":""},null,2023,2122,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,{"$f":"IF(OR(J189=\"\",EB183=\"\",ISTEXT(EB183)),0,IF(OR(ISBLANK(M189),ISBLANK(N189)),0,IF(OR(AND(CostType=ARO,L183>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N189<=ScheduleYear)),0,J189)))","v":0},{"$f":"IF(OR(J189=\"\",EC183=\"\",ISTEXT(EC183)),0,IF(OR(ISBLANK(M189),ISBLANK(N189)), 0,IF(EC183=\"Date Range\",0,IF(OR(AND(CostType=ARO,L183>ScheduleYear),N189<=ScheduleYear),0,J189))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K189),INDEX(INDIRECT(\"_\"&$A$174&\"Table5\"),B183+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table5\"),B183+1,4)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K189)),K189=0),0,INDEX(INDIRECT(\"_\"&$A$174&\"Table5\"),B183+1,5))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table5\"),B183+1,12)","v":0},{"$f":"IF(OR(J190=\"\",K183=\"\",ISTEXT(K183),J190=0),\"\",IF(OR(ISBLANK(M190),ISBLANK(N190)),\"Enter Dates\",IF(K183=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L183>ScheduleYear),AND(CostType=ARO,N190<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J190,J190-Q190)))))","v":""},null,2023,2122,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,{"$f":"IF(OR(J190=\"\",EB183=\"\",ISTEXT(EB183)),0,IF(OR(ISBLANK(M190),ISBLANK(N190)),0,IF(OR(AND(CostType=ARO,L183>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N190<=ScheduleYear)),0,J190)))","v":0},{"$f":"IF(OR(J190=\"\",EC184=\"\",ISTEXT(EC184)),0,IF(OR(ISBLANK(M190),ISBLANK(N190)), 0,IF(EC184=\"Date Range\",0,IF(OR(AND(CostType=ARO,L183>ScheduleYear),N190<=ScheduleYear),0,J190))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K190),INDEX(INDIRECT(\"_\"&$A$174&\"Table5\"),B183+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B191) - ROW($A$174)-1)/INDEX(SheetRangeIndex,MATCH($A$174,TableNamesSorted,0),7)","v":2},{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B191+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B191+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B191+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B191+1,3))","v":""},{"$f":"IF(ISERROR(EL191),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B191+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B191+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B191+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B191+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B191+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B191+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B191+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B191+1,8))","v":""},{"$f":"SUM(J192:J198)","v":0},{"$f":"IF(ISERR(ED191),\"Cost Type\",IF(A191=\"X\",\"Override\",IF(AND(CostType=ARO,L191>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI191)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ191)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG191)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF191)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH191)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J191,SUM(T191:DO191))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B191+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q192:Q198)","v":0},null,null,{"$f":"IF(ISTEXT($EB191),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T192:T198,$J192:$J198),IF(CostType=Bond,SUMPRODUCT($EB192:$EB198,T192:T198,$EA192:$EA198),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T192:T198,$EB192:$EB198)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB191),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF192:CF198,$J192:$J198),IF(CostType=Bond,SUMPRODUCT($EB192:$EB198,CF192:CF198,$EA192:$EA198),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF192:CF198,$EB192:$EB198)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(K191),SUM(T191:DO191)-K191,K191)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED191),\"Cost Type\",IF(A191=\"X\",\"Override\",IF(AND(CostType=ARO,L191>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI191)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ191)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG191)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF191)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH191)),\"Phase\",J191))))))))","v":"Cost Type"},{"$f":"IF(EE191=\"\",\"Cost Type\",IF(A191=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L191>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI191=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ191=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG191=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF191=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH191=\"\"),\"Phase\",J191))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C191)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C191)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E191)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E191))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E191,0)))),1,$EK191)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F191)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F191))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F191,0)))),1,$EK191)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G191)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G191))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G191,0)))),1,$EK191)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H191)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H191))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H191,0)))),1,$EK191)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I191)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I191))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I191,0)))),1,$EK191)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B191+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$174&\"Table1\"),B191+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Crush/Screen",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B191+1,18)=0,0,INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B191+1,18))","v":0},{"$f":"IF(OR(J192=\"\",K191=\"\",ISTEXT(K191),J192=0),\"\",IF(OR(ISBLANK(M192),ISBLANK(N192)),\"Enter Dates\",IF(K191=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L191>ScheduleYear),AND(CostType=ARO,N192<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J192,J192-Q192)))))","v":""},null,2023,2122,null,{"$f":"IF(K192=\"\",\"\",SUM(T192:DO192))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N192<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J192*R192,R192*EB192)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T192:DP192,T$27:DP$27,\"<=\"&O192,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T192:DP192))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J192=\"\",EB191=\"\",ISTEXT(EB191)),0,IF(OR(ISBLANK(M192),ISBLANK(N192)),0,IF(OR(AND(CostType=ARO,L191>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N192<=ScheduleYear)),0,J192)))","v":0},{"$f":"IF(OR(J192=\"\",EC191=\"\",ISTEXT(EC191)),0,IF(OR(ISBLANK(M192),ISBLANK(N192)),0,IF(EC191=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L191>ScheduleYear),N192<=ScheduleYear),0,J192))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Crush","Crush",{"$f":"IF(ISNUMBER(K192),IF(INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B191+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B191+1,3)),0)","v":0},{"$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$174&\"Table3\"),B191+1,4)=\"\",0,INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B191+1,17)+INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B191+1,24))","v":0},{"$f":"IF(OR(J193=\"\",K191=\"\",ISTEXT(K191),J193=0),\"\",IF(OR(ISBLANK(M193),ISBLANK(N193)),\"Enter Dates\",IF(K191=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L191>ScheduleYear),AND(CostType=ARO,N193<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J193,J193-Q193)))))","v":""},null,2023,2122,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,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J193=\"\",EB191=\"\",ISTEXT(EB191)),0,IF(OR(ISBLANK(M193),ISBLANK(N193)),0,IF(OR(AND(CostType=ARO,L191>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N193<=ScheduleYear)),0,J193)))","v":0},{"$f":"IF(OR(J193=\"\",EC191=\"\",ISTEXT(EC191)),0,IF(OR(ISBLANK(M193),ISBLANK(N193)),0,IF(EC191=\"Date Range\",0,IF(OR(AND(CostType=ARO,L191>ScheduleYear),N193<=ScheduleYear),0,J193))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Haul","Haul",{"$f":"IF(ISNUMBER(K193),IF(INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B191+1,4)=0,0,INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B191+1,4)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B191+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K193)),K193=0),0,INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B191+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K193)),K193=0),0,INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B191+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B191+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K193)),K193=0),0,INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B191+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K193)),K193=0),0,INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B191+1,9))","v":0},null,null,null,true]
[null,null,null,"Compact Material",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B191+1,21)","v":0},{"$f":"IF(OR(J194=\"\",K191=\"\",ISTEXT(K191),J194=0),\"\",IF(OR(ISBLANK(M194),ISBLANK(N194)),\"Enter Dates\",IF(K191=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L191>ScheduleYear),AND(CostType=ARO,N194<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J194,J194-Q194)))))","v":""},null,2023,2122,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,{"$f":"IF(OR(J194=\"\",EB191=\"\",ISTEXT(EB191)),0,IF(OR(ISBLANK(M194),ISBLANK(N194)),0,IF(OR(AND(CostType=ARO,L191>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N194<=ScheduleYear)),0,J194)))","v":0},{"$f":"IF(OR(J194=\"\",EC191=\"\",ISTEXT(EC191)),0,IF(OR(ISBLANK(M194),ISBLANK(N194)),0,IF(EC191=\"Date Range\",0,IF(OR(AND(CostType=ARO,L191>ScheduleYear),N194<=ScheduleYear),0,J194))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Compact","Compact",{"$f":"IF(ISNUMBER(K194),INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B191+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"Compactor","v":"CS54B"},null,{"$f":"IF(OR(NOT(ISNUMBER(K194)),K194=0),0,INDEX(INDIRECT(\"_\"&$A$174&\"Table3\"),B191+1,14))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Cover Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table4\"),B191+1,11)","v":0},{"$f":"IF(OR(J195=\"\",K191=\"\",ISTEXT(K191),J195=0),\"\",IF(OR(ISBLANK(M195),ISBLANK(N195)),\"Enter Dates\",IF(K191=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L191>ScheduleYear),AND(CostType=ARO,N195<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J195,J195-Q195)))))","v":""},null,2023,2122,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,{"$f":"IF(OR(J195=\"\",EB191=\"\",ISTEXT(EB191)),0,IF(OR(ISBLANK(M195),ISBLANK(N195)),0,IF(OR(AND(CostType=ARO,L191>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N195<=ScheduleYear)),0,J195)))","v":0},{"$f":"IF(OR(J195=\"\",EC191=\"\",ISTEXT(EC191)),0,IF(OR(ISBLANK(M195),ISBLANK(N195)),0,IF(EC191=\"Date Range\",0,IF(OR(AND(CostType=ARO,L191>ScheduleYear),N195<=ScheduleYear),0,J195))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K195),INDEX(INDIRECT(\"_\"&$A$174&\"Table4\"),B191+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table4\"),B191+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K195)),K195=0),0,INDEX(INDIRECT(\"_\"&$A$174&\"Table4\"),B191+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K195)),K195=0),0,INDEX(INDIRECT(\"_\"&$A$174&\"Table4\"),B191+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table4\"),B191+1,20)","v":0},{"$f":"IF(OR(J196=\"\",K191=\"\",ISTEXT(K191),J196=0),\"\",IF(OR(ISBLANK(M196),ISBLANK(N196)),\"Enter Dates\",IF(K191=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L191>ScheduleYear),AND(CostType=ARO,N196<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J196,J196-Q196)))))","v":""},null,2023,2122,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,{"$f":"IF(OR(J196=\"\",EB191=\"\",ISTEXT(EB191)),0,IF(OR(ISBLANK(M196),ISBLANK(N196)),0,IF(OR(AND(CostType=ARO,L191>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N196<=ScheduleYear)),0,J196)))","v":0},{"$f":"IF(OR(J196=\"\",EC191=\"\",ISTEXT(EC191)),0,IF(OR(ISBLANK(M196),ISBLANK(N196)), 0,IF(EC191=\"Date Range\",0,IF(OR(AND(CostType=ARO,L191>ScheduleYear),N196<=ScheduleYear),0,J196))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K196),INDEX(INDIRECT(\"_\"&$A$174&\"Table4\"),B191+1,12),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table4\"),B191+1,13)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K196)),K196=0),0,INDEX(INDIRECT(\"_\"&$A$174&\"Table4\"),B191+1,15))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K196)),K196=0),0,INDEX(INDIRECT(\"_\"&$A$174&\"Table4\"),B191+1,17))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table5\"),B191+1,8)","v":0},{"$f":"IF(OR(J197=\"\",K191=\"\",ISTEXT(K191),J197=0),\"\",IF(OR(ISBLANK(M197),ISBLANK(N197)),\"Enter Dates\",IF(K191=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L191>ScheduleYear),AND(CostType=ARO,N197<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J197,J197-Q197)))))","v":""},null,2023,2122,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,{"$f":"IF(OR(J197=\"\",EB191=\"\",ISTEXT(EB191)),0,IF(OR(ISBLANK(M197),ISBLANK(N197)),0,IF(OR(AND(CostType=ARO,L191>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N197<=ScheduleYear)),0,J197)))","v":0},{"$f":"IF(OR(J197=\"\",EC191=\"\",ISTEXT(EC191)),0,IF(OR(ISBLANK(M197),ISBLANK(N197)), 0,IF(EC191=\"Date Range\",0,IF(OR(AND(CostType=ARO,L191>ScheduleYear),N197<=ScheduleYear),0,J197))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K197),INDEX(INDIRECT(\"_\"&$A$174&\"Table5\"),B191+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table5\"),B191+1,4)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K197)),K197=0),0,INDEX(INDIRECT(\"_\"&$A$174&\"Table5\"),B191+1,5))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$174&\"Table5\"),B191+1,12)","v":0},{"$f":"IF(OR(J198=\"\",K191=\"\",ISTEXT(K191),J198=0),\"\",IF(OR(ISBLANK(M198),ISBLANK(N198)),\"Enter Dates\",IF(K191=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L191>ScheduleYear),AND(CostType=ARO,N198<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J198,J198-Q198)))))","v":""},null,2023,2122,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,{"$f":"IF(OR(J198=\"\",EB191=\"\",ISTEXT(EB191)),0,IF(OR(ISBLANK(M198),ISBLANK(N198)),0,IF(OR(AND(CostType=ARO,L191>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N198<=ScheduleYear)),0,J198)))","v":0},{"$f":"IF(OR(J198=\"\",EC192=\"\",ISTEXT(EC192)),0,IF(OR(ISBLANK(M198),ISBLANK(N198)), 0,IF(EC192=\"Date Range\",0,IF(OR(AND(CostType=ARO,L191>ScheduleYear),N198<=ScheduleYear),0,J198))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K198),INDEX(INDIRECT(\"_\"&$A$174&\"Table5\"),B191+1,3),0)","v":0},{"$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,{"$f":"SumByColor(J201,J201:J217)","v":3271},{"$f":"SumByColor(K201,K201:K217)","v":3271},null,null,null,null,null,{"$f":"SumByColor(Q201,Q201:Q217)","v":0},null,null,{"$f":"SumByColor(T201,T201:T217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(AZ201,AZ201:AZ217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(CF201,CF201:CF217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(DL201,DL201:DL217)","v":0},0,0,3271,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB201,EB201:EB217)","v":3271},{"$f":"SumByColor(EC201,EC201:EC217)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B201) - ROW($B$200)-1)/INDEX(SheetRangeIndex,MATCH($A$200,TableNamesSorted,0),7)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$200&\"Table1\"),B201+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$200&\"Table1\"),B201+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$200&\"Table1\"),B201+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$200&\"Table1\"),B201+1,3))","v":""},{"$f":"IF(ISERROR(EL201),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$200&\"Table1\"),B201+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$200&\"Table1\"),B201+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$200&\"Table1\"),B201+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$200&\"Table1\"),B201+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$200&\"Table1\"),B201+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$200&\"Table1\"),B201+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$200&\"Table1\"),B201+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$200&\"Table1\"),B201+1,8))","v":""},{"$f":"SUM(J202:J208)","v":0},{"$f":"IF(ISERR(ED201),\"Cost Type\",IF(A201=\"X\",\"Override\",IF(AND(CostType=ARO,L201>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI201)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ201)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG201)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF201)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH201)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J201,SUM(T201:DO201))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$200&\"Table1\"),B201+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q202:Q208)","v":0},null,null,{"$f":"IF(ISTEXT($EB201),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T202:T208,$J202:$J208),IF(CostType=Bond,SUMPRODUCT($EB202:$EB208,T202:T208,$EA202:$EA208),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T202:T208,$EB202:$EB208)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB201),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ202:AZ208,$J202:$J208),IF(CostType=Bond,SUMPRODUCT($EB202:$EB208,AZ202:AZ208,$EA202:$EA208),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ202:AZ208,$EB202:$EB208)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB201),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF202:CF208,$J202:$J208),IF(CostType=Bond,SUMPRODUCT($EB202:$EB208,CF202:CF208,$EA202:$EA208),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF202:CF208,$EB202:$EB208)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB201),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL202:DL208,$J202:$J208),IF(CostType=Bond,SUMPRODUCT($EB202:$EB208,DL202:DL208,$EA202:$EA208),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL202:DL208,$EB202:$EB208)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K201),SUM(T201:DO201)-K201,K201)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED201),\"Cost Type\",IF(A201=\"X\",\"Override\",IF(AND(CostType=ARO,L201>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI201)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ201)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG201)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF201)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH201)),\"Phase\",J201))))))))","v":"Cost Type"},{"$f":"IF(EE201=\"\",\"Cost Type\",IF(A201=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L201>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI201=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ201=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG201=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF201=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH201=\"\"),\"Phase\",J201))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C201)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C201)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E201)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E201))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E201,0)))),1,$EK201)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F201)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F201))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F201,0)))),1,$EK201)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G201)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G201))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G201,0)))),1,$EK201)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H201)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H201))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H201,0)))),1,$EK201)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I201)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I201))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I201,0)))),1,$EK201)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$200&\"Table1\"),B201+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$200&\"Table1\"),B201+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Building Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$200&\"Table3\"),B201+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$200&\"Table3\"),B201+1,15))","v":0},{"$f":"IF(OR(J202=\"\",K201=\"\",ISTEXT(K201),J202=0),\"\",IF(OR(ISBLANK(M202),ISBLANK(N202)),\"Enter Dates\",IF(K201=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L201>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,{"$f":"IF(K202=\"\",\"\",SUM(T202:DO202))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N202<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J202*R202,R202*EB202)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T202:DP202,T$27:DP$27,\"<=\"&O202,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T202:DP202))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O202),$O202>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J202=\"\",EB201=\"\",ISTEXT(EB201)),0,IF(OR(ISBLANK(M202),ISBLANK(N202)),0,IF(OR(AND(CostType=ARO,L201>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N202<=ScheduleYear)),0,J202)))","v":0},{"$f":"IF(OR(J202=\"\",EC201=\"\",ISTEXT(EC201)),0,IF(OR(ISBLANK(M202),ISBLANK(N202)),0,IF(EC201=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L201>ScheduleYear),N202<=ScheduleYear),0,J202))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$200&\"Table3\"),B201+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K202)),K202=0),0,INDEX(INDIRECT(\"_\"&$A$200&\"Table3\"),B201+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Wall Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$200&\"Table3\"),B201+1,18)=0,0,INDEX(INDIRECT(\"_\"&$A$200&\"Table3\"),B201+1,18))","v":0},{"$f":"IF(OR(J203=\"\",K201=\"\",ISTEXT(K201),J203=0),\"\",IF(OR(ISBLANK(M203),ISBLANK(N203)),\"Enter Dates\",IF(K201=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L201>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,{"$f":"IF(OR(J203=\"\",EB201=\"\",ISTEXT(EB201)),0,IF(OR(ISBLANK(M203),ISBLANK(N203)),0,IF(OR(AND(CostType=ARO,L201>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N203<=ScheduleYear)),0,J203)))","v":0},{"$f":"IF(OR(J203=\"\",EC201=\"\",ISTEXT(EC201)),0,IF(OR(ISBLANK(M203),ISBLANK(N203)),0,IF(EC201=\"Date Range\",0,IF(OR(AND(CostType=ARO,L201>ScheduleYear),N203<=ScheduleYear),0,J203))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(NOT(ISNUMBER(K203)),K203=0),0,INDEX(INDIRECT(\"_\"&$A$200&\"Table3\"),B201+1,9))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Slab Demolition",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$200&\"Table3\"),B201+1,21)","v":0},{"$f":"IF(OR(J204=\"\",K201=\"\",ISTEXT(K201),J204=0),\"\",IF(OR(ISBLANK(M204),ISBLANK(N204)),\"Enter Dates\",IF(K201=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L201>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,{"$f":"IF(OR(J204=\"\",EB201=\"\",ISTEXT(EB201)),0,IF(OR(ISBLANK(M204),ISBLANK(N204)),0,IF(OR(AND(CostType=ARO,L201>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N204<=ScheduleYear)),0,J204)))","v":0},{"$f":"IF(OR(J204=\"\",EC201=\"\",ISTEXT(EC201)),0,IF(OR(ISBLANK(M204),ISBLANK(N204)),0,IF(EC201=\"Date Range\",0,IF(OR(AND(CostType=ARO,L201>ScheduleYear),N204<=ScheduleYear),0,J204))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$200&\"Table3\"),B201+1,11)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K204)),K204=0),0,INDEX(INDIRECT(\"_\"&$A$200&\"Table3\"),B201+1,12))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Cover Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$200&\"Table4\"),B201+1,11)","v":0},{"$f":"IF(OR(J205=\"\",K201=\"\",ISTEXT(K201),J205=0),\"\",IF(OR(ISBLANK(M205),ISBLANK(N205)),\"Enter Dates\",IF(K201=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L201>ScheduleYear),AND(CostType=ARO,N205<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O205>ScheduleYear),AND(CostType=LOM,LOMComplete)),J205,J205-Q205)))))","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,{"$f":"IF(OR(J205=\"\",EB201=\"\",ISTEXT(EB201)),0,IF(OR(ISBLANK(M205),ISBLANK(N205)),0,IF(OR(AND(CostType=ARO,L201>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N205<=ScheduleYear)),0,J205)))","v":0},{"$f":"IF(OR(J205=\"\",EC201=\"\",ISTEXT(EC201)),0,IF(OR(ISBLANK(M205),ISBLANK(N205)),0,IF(EC201=\"Date Range\",0,IF(OR(AND(CostType=ARO,L201>ScheduleYear),N205<=ScheduleYear),0,J205))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K205),INDEX(INDIRECT(\"_\"&$A$200&\"Table4\"),B201+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$200&\"Table4\"),B201+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K205)),K205=0),0,INDEX(INDIRECT(\"_\"&$A$200&\"Table4\"),B201+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K205)),K205=0),0,INDEX(INDIRECT(\"_\"&$A$200&\"Table4\"),B201+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$200&\"Table4\"),B201+1,20)","v":0},{"$f":"IF(OR(J206=\"\",K201=\"\",ISTEXT(K201),J206=0),\"\",IF(OR(ISBLANK(M206),ISBLANK(N206)),\"Enter Dates\",IF(K201=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L201>ScheduleYear),AND(CostType=ARO,N206<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O206>ScheduleYear),AND(CostType=LOM,LOMComplete)),J206,J206-Q206)))))","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,{"$f":"IF(OR(J206=\"\",EB201=\"\",ISTEXT(EB201)),0,IF(OR(ISBLANK(M206),ISBLANK(N206)),0,IF(OR(AND(CostType=ARO,L201>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N206<=ScheduleYear)),0,J206)))","v":0},{"$f":"IF(OR(J206=\"\",EC201=\"\",ISTEXT(EC201)),0,IF(OR(ISBLANK(M206),ISBLANK(N206)), 0,IF(EC201=\"Date Range\",0,IF(OR(AND(CostType=ARO,L201>ScheduleYear),N206<=ScheduleYear),0,J206))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K206),INDEX(INDIRECT(\"_\"&$A$200&\"Table4\"),B201+1,12),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$200&\"Table4\"),B201+1,13)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K206)),K206=0),0,INDEX(INDIRECT(\"_\"&$A$200&\"Table4\"),B201+1,15))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K206)),K206=0),0,INDEX(INDIRECT(\"_\"&$A$200&\"Table4\"),B201+1,17))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$200&\"Table5\"),B201+1,9)","v":0},{"$f":"IF(OR(J207=\"\",K201=\"\",ISTEXT(K201),J207=0),\"\",IF(OR(ISBLANK(M207),ISBLANK(N207)),\"Enter Dates\",IF(K201=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L201>ScheduleYear),AND(CostType=ARO,N207<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O207>ScheduleYear),AND(CostType=LOM,LOMComplete)),J207,J207-Q207)))))","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,{"$f":"IF(OR(J207=\"\",EB201=\"\",ISTEXT(EB201)),0,IF(OR(ISBLANK(M207),ISBLANK(N207)),0,IF(OR(AND(CostType=ARO,L201>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N207<=ScheduleYear)),0,J207)))","v":0},{"$f":"IF(OR(J207=\"\",EC201=\"\",ISTEXT(EC201)),0,IF(OR(ISBLANK(M207),ISBLANK(N207)), 0,IF(EC201=\"Date Range\",0,IF(OR(AND(CostType=ARO,L201>ScheduleYear),N207<=ScheduleYear),0,J207))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K207),INDEX(INDIRECT(\"_\"&$A$200&\"Table5\"),B201+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$200&\"Table5\"),B201+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K207)),K207=0),0,INDEX(INDIRECT(\"_\"&$A$200&\"Table5\"),B201+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$200&\"Table5\"),B201+1,13)","v":0},{"$f":"IF(OR(J208=\"\",K201=\"\",ISTEXT(K201),J208=0),\"\",IF(OR(ISBLANK(M208),ISBLANK(N208)),\"Enter Dates\",IF(K201=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L201>ScheduleYear),AND(CostType=ARO,N208<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O208>ScheduleYear),AND(CostType=LOM,LOMComplete)),J208,J208-Q208)))))","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,{"$f":"IF(OR(J208=\"\",EB201=\"\",ISTEXT(EB201)),0,IF(OR(ISBLANK(M208),ISBLANK(N208)),0,IF(OR(AND(CostType=ARO,L201>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N208<=ScheduleYear)),0,J208)))","v":0},{"$f":"IF(OR(J208=\"\",EC202=\"\",ISTEXT(EC202)),0,IF(OR(ISBLANK(M208),ISBLANK(N208)), 0,IF(EC202=\"Date Range\",0,IF(OR(AND(CostType=ARO,L201>ScheduleYear),N208<=ScheduleYear),0,J208))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K208),INDEX(INDIRECT(\"_\"&$A$200&\"Table5\"),B201+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B209) - ROW($B$200)-1)/INDEX(SheetRangeIndex,MATCH($A$200,TableNamesSorted,0),7)","v":1},{"$f":"INDEX(INDIRECT(\"_\"&$A$200&\"Table1\"),B209+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$200&\"Table1\"),B209+1,2)","v":"ARD Pump House"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$200&\"Table1\"),B209+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$200&\"Table1\"),B209+1,3))","v":""},{"$f":"IF(ISERROR(EL209),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$200&\"Table1\"),B209+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$200&\"Table1\"),B209+1,5)))","v":"Process Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$200&\"Table1\"),B209+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$200&\"Table1\"),B209+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$200&\"Table1\"),B209+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$200&\"Table1\"),B209+1,7))","v":"Build./Str."},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$200&\"Table1\"),B209+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$200&\"Table1\"),B209+1,8))","v":"Public Land"},{"$f":"SUM(J210:J216)","v":3271},{"$f":"IF(ISERR(ED209),\"Cost Type\",IF(A209=\"X\",\"Override\",IF(AND(CostType=ARO,L209>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI209)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ209)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG209)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF209)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH209)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J209,SUM(T209:DO209))))))))))","v":3271},{"$f":"INDEX(INDIRECT(\"_\"&$A$200&\"Table1\"),B209+1,4)","v":2000},null,null,null,null,{"$f":"SUM(Q210:Q216)","v":0},null,null,{"$f":"IF(ISTEXT($EB209),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T210:T216,$J210:$J216),IF(CostType=Bond,SUMPRODUCT($EB210:$EB216,T210:T216,$EA210:$EA216),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T210:T216,$EB210:$EB216)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB209),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF210:CF216,$J210:$J216),IF(CostType=Bond,SUMPRODUCT($EB210:$EB216,CF210:CF216,$EA210:$EA216),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF210:CF216,$EB210:$EB216)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3271,{"$f":"IF(ISNUMBER(K209),SUM(T209:DO209)-K209,K209)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED209),\"Cost Type\",IF(A209=\"X\",\"Override\",IF(AND(CostType=ARO,L209>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI209)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ209)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG209)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF209)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH209)),\"Phase\",J209))))))))","v":3271},{"$f":"IF(EE209=\"\",\"Cost Type\",IF(A209=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L209>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI209=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ209=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG209=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF209=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH209=\"\"),\"Phase\",J209))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C209)","v":1},{"$f":"SEARCH(OtherCostType,C209)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E209)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E209))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E209,0)))),1,$EK209)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F209)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F209))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F209,0)))),1,$EK209)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G209)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G209))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G209,0)))),1,$EK209)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H209)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H209))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H209,0)))),1,$EK209)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I209)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I209))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I209,0)))),1,$EK209)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$200&\"Table1\"),B209+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$200&\"Table1\"),B209+1,5),Accounts,0))","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Building Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$200&\"Table3\"),B209+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$200&\"Table3\"),B209+1,15))","v":1260},{"$f":"IF(OR(J210=\"\",K209=\"\",ISTEXT(K209),J210=0),\"\",IF(OR(ISBLANK(M210),ISBLANK(N210)),\"Enter Dates\",IF(K209=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L209>ScheduleYear),AND(CostType=ARO,N210<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O210>ScheduleYear),AND(CostType=LOM,LOMComplete)),J210,J210-Q210)))))","v":1260},null,2023,2122,null,{"$f":"IF(K210=\"\",\"\",SUM(T210:DO210))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N210<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J210*R210,R210*EB210)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T210:DP210,T$27:DP$27,\"<=\"&O210,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T210:DP210))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J210=\"\",EB209=\"\",ISTEXT(EB209)),0,IF(OR(ISBLANK(M210),ISBLANK(N210)),0,IF(OR(AND(CostType=ARO,L209>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N210<=ScheduleYear)),0,J210)))","v":1260},{"$f":"IF(OR(J210=\"\",EC209=\"\",ISTEXT(EC209)),0,IF(OR(ISBLANK(M210),ISBLANK(N210)),0,IF(EC209=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L209>ScheduleYear),N210<=ScheduleYear),0,J210))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$200&\"Table3\"),B209+1,5)","v":"930M/Dump Truck (10-12 yd3)/330F/613E (5,000 gal)"},null,{"$f":"IF(OR(NOT(ISNUMBER(K210)),K210=0),0,INDEX(INDIRECT(\"_\"&$A$200&\"Table3\"),B209+1,6))","v":2},null,null,null,null,null,null,true]
[null,null,null,"Wall Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$200&\"Table3\"),B209+1,18)=0,0,INDEX(INDIRECT(\"_\"&$A$200&\"Table3\"),B209+1,18))","v":0},{"$f":"IF(OR(J211=\"\",K209=\"\",ISTEXT(K209),J211=0),\"\",IF(OR(ISBLANK(M211),ISBLANK(N211)),\"Enter Dates\",IF(K209=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L209>ScheduleYear),AND(CostType=ARO,N211<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O211>ScheduleYear),AND(CostType=LOM,LOMComplete)),J211,J211-Q211)))))","v":""},null,2023,2122,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,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J211=\"\",EB209=\"\",ISTEXT(EB209)),0,IF(OR(ISBLANK(M211),ISBLANK(N211)),0,IF(OR(AND(CostType=ARO,L209>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N211<=ScheduleYear)),0,J211)))","v":0},{"$f":"IF(OR(J211=\"\",EC209=\"\",ISTEXT(EC209)),0,IF(OR(ISBLANK(M211),ISBLANK(N211)),0,IF(EC209=\"Date Range\",0,IF(OR(AND(CostType=ARO,L209>ScheduleYear),N211<=ScheduleYear),0,J211))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(NOT(ISNUMBER(K211)),K211=0),0,INDEX(INDIRECT(\"_\"&$A$200&\"Table3\"),B209+1,9))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Slab Demolition",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$200&\"Table3\"),B209+1,21)","v":476},{"$f":"IF(OR(J212=\"\",K209=\"\",ISTEXT(K209),J212=0),\"\",IF(OR(ISBLANK(M212),ISBLANK(N212)),\"Enter Dates\",IF(K209=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L209>ScheduleYear),AND(CostType=ARO,N212<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O212>ScheduleYear),AND(CostType=LOM,LOMComplete)),J212,J212-Q212)))))","v":476},null,2023,2122,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J212=\"\",EB209=\"\",ISTEXT(EB209)),0,IF(OR(ISBLANK(M212),ISBLANK(N212)),0,IF(OR(AND(CostType=ARO,L209>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N212<=ScheduleYear)),0,J212)))","v":476},{"$f":"IF(OR(J212=\"\",EC209=\"\",ISTEXT(EC209)),0,IF(OR(ISBLANK(M212),ISBLANK(N212)),0,IF(EC209=\"Date Range\",0,IF(OR(AND(CostType=ARO,L209>ScheduleYear),N212<=ScheduleYear),0,J212))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$200&\"Table3\"),B209+1,11)","v":"325F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K212)),K212=0),0,INDEX(INDIRECT(\"_\"&$A$200&\"Table3\"),B209+1,12))","v":1},null,null,null,null,null,null,true]
[null,null,null,"Cover Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$200&\"Table4\"),B209+1,11)","v":0},{"$f":"IF(OR(J213=\"\",K209=\"\",ISTEXT(K209),J213=0),\"\",IF(OR(ISBLANK(M213),ISBLANK(N213)),\"Enter Dates\",IF(K209=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L209>ScheduleYear),AND(CostType=ARO,N213<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O213>ScheduleYear),AND(CostType=LOM,LOMComplete)),J213,J213-Q213)))))","v":""},null,2023,2122,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,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J213=\"\",EB209=\"\",ISTEXT(EB209)),0,IF(OR(ISBLANK(M213),ISBLANK(N213)),0,IF(OR(AND(CostType=ARO,L209>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N213<=ScheduleYear)),0,J213)))","v":0},{"$f":"IF(OR(J213=\"\",EC209=\"\",ISTEXT(EC209)),0,IF(OR(ISBLANK(M213),ISBLANK(N213)),0,IF(EC209=\"Date Range\",0,IF(OR(AND(CostType=ARO,L209>ScheduleYear),N213<=ScheduleYear),0,J213))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K213),INDEX(INDIRECT(\"_\"&$A$200&\"Table4\"),B209+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$200&\"Table4\"),B209+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K213)),K213=0),0,INDEX(INDIRECT(\"_\"&$A$200&\"Table4\"),B209+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K213)),K213=0),0,INDEX(INDIRECT(\"_\"&$A$200&\"Table4\"),B209+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$200&\"Table4\"),B209+1,20)","v":1078},{"$f":"IF(OR(J214=\"\",K209=\"\",ISTEXT(K209),J214=0),\"\",IF(OR(ISBLANK(M214),ISBLANK(N214)),\"Enter Dates\",IF(K209=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L209>ScheduleYear),AND(CostType=ARO,N214<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O214>ScheduleYear),AND(CostType=LOM,LOMComplete)),J214,J214-Q214)))))","v":1078},null,2023,2122,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J214=\"\",EB209=\"\",ISTEXT(EB209)),0,IF(OR(ISBLANK(M214),ISBLANK(N214)),0,IF(OR(AND(CostType=ARO,L209>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N214<=ScheduleYear)),0,J214)))","v":1078},{"$f":"IF(OR(J214=\"\",EC209=\"\",ISTEXT(EC209)),0,IF(OR(ISBLANK(M214),ISBLANK(N214)), 0,IF(EC209=\"Date Range\",0,IF(OR(AND(CostType=ARO,L209>ScheduleYear),N214<=ScheduleYear),0,J214))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K214),INDEX(INDIRECT(\"_\"&$A$200&\"Table4\"),B209+1,12),0)","v":35},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$200&\"Table4\"),B209+1,13)","v":"725C2/966M/D6T"},{"$f":"IF(OR(NOT(ISNUMBER(K214)),K214=0),0,INDEX(INDIRECT(\"_\"&$A$200&\"Table4\"),B209+1,15))","v":4},{"$f":"IF(OR(NOT(ISNUMBER(K214)),K214=0),0,INDEX(INDIRECT(\"_\"&$A$200&\"Table4\"),B209+1,17))","v":1},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$200&\"Table5\"),B209+1,9)","v":158},{"$f":"IF(OR(J215=\"\",K209=\"\",ISTEXT(K209),J215=0),\"\",IF(OR(ISBLANK(M215),ISBLANK(N215)),\"Enter Dates\",IF(K209=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L209>ScheduleYear),AND(CostType=ARO,N215<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O215>ScheduleYear),AND(CostType=LOM,LOMComplete)),J215,J215-Q215)))))","v":158},null,2023,2122,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J215=\"\",EB209=\"\",ISTEXT(EB209)),0,IF(OR(ISBLANK(M215),ISBLANK(N215)),0,IF(OR(AND(CostType=ARO,L209>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N215<=ScheduleYear)),0,J215)))","v":158},{"$f":"IF(OR(J215=\"\",EC209=\"\",ISTEXT(EC209)),0,IF(OR(ISBLANK(M215),ISBLANK(N215)), 0,IF(EC209=\"Date Range\",0,IF(OR(AND(CostType=ARO,L209>ScheduleYear),N215<=ScheduleYear),0,J215))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K215),INDEX(INDIRECT(\"_\"&$A$200&\"Table5\"),B209+1,3),0)","v":0.1},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$200&\"Table5\"),B209+1,5)","v":"D6T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K215)),K215=0),0,INDEX(INDIRECT(\"_\"&$A$200&\"Table5\"),B209+1,6))","v":1},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$200&\"Table5\"),B209+1,13)","v":299},{"$f":"IF(OR(J216=\"\",K209=\"\",ISTEXT(K209),J216=0),\"\",IF(OR(ISBLANK(M216),ISBLANK(N216)),\"Enter Dates\",IF(K209=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L209>ScheduleYear),AND(CostType=ARO,N216<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O216>ScheduleYear),AND(CostType=LOM,LOMComplete)),J216,J216-Q216)))))","v":299},null,2023,2122,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J216=\"\",EB209=\"\",ISTEXT(EB209)),0,IF(OR(ISBLANK(M216),ISBLANK(N216)),0,IF(OR(AND(CostType=ARO,L209>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N216<=ScheduleYear)),0,J216)))","v":299},{"$f":"IF(OR(J216=\"\",EC210=\"\",ISTEXT(EC210)),0,IF(OR(ISBLANK(M216),ISBLANK(N216)), 0,IF(EC210=\"Date Range\",0,IF(OR(AND(CostType=ARO,L209>ScheduleYear),N216<=ScheduleYear),0,J216))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K216),INDEX(INDIRECT(\"_\"&$A$200&\"Table5\"),B209+1,3),0)","v":0.1},{"$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,{"$f":"SumByColor(J219,J219:J224)","v":0},{"$f":"SumByColor(K219,K219:K224)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q219,Q219:Q224)","v":0},null,null,{"$f":"SumByColor(T219,T219:T224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(AZ219,AZ219:AZ224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(CF219,CF219:CF224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(DL219,DL219:DL224)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB219,EB219:EB224)","v":0},{"$f":"SumByColor(EC219,EC219:EC224)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B219) - ROW($A$218)-1)/INDEX(SheetRangeIndex,MATCH($A$218,TableNamesSorted,0),7)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$218&\"Table1\"),B219+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$218&\"Table1\"),B219+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$218&\"Table1\"),B219+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$218&\"Table1\"),B219+1,3))","v":""},{"$f":"IF(ISERROR(EL219),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$218&\"Table1\"),B219+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$218&\"Table1\"),B219+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$218&\"Table1\"),B219+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$218&\"Table1\"),B219+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$218&\"Table1\"),B219+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$218&\"Table1\"),B219+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$218&\"Table1\"),B219+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$218&\"Table1\"),B219+1,8))","v":""},{"$f":"SUM(J220:J223)","v":0},{"$f":"IF(ISERR(ED219),\"Cost Type\",IF(A219=\"X\",\"Override\",IF(AND(CostType=ARO,L219>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI219)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ219)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG219)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF219)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH219)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J219,SUM(T219:DO219))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$218,TableNamesSorted,0),3)&\"Table1\"),B219+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q220:Q223)","v":0},null,null,{"$f":"IF(ISTEXT($EB219),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T220:T223,$J220:$J223),IF(CostType=Bond,SUMPRODUCT($EB220:$EB223,T220:T223,$EA220:$EA223),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T220:T223,$EB220:$EB223)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB219),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ220:AZ223,$J220:$J223),IF(CostType=Bond,SUMPRODUCT($EB220:$EB223,AZ220:AZ223,$EA220:$EA223),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ220:AZ223,$EB220:$EB223)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB219),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF220:CF223,$J220:$J223),IF(CostType=Bond,SUMPRODUCT($EB220:$EB223,CF220:CF223,$EA220:$EA223),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF220:CF223,$EB220:$EB223)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB219),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL220:DL223,$J220:$J223),IF(CostType=Bond,SUMPRODUCT($EB220:$EB223,DL220:DL223,$EA220:$EA223),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL220:DL223,$EB220:$EB223)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K219),SUM(T219:DO219)-K219,K219)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED219),\"Cost Type\",IF(A219=\"X\",\"Override\",IF(AND(CostType=ARO,L219>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI219)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ219)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG219)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF219)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH219)),\"Phase\",J219))))))))","v":"Cost Type"},{"$f":"IF(EE219=\"\",\"Cost Type\",IF(A219=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L219>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI219=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ219=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG219=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF219=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH219=\"\"),\"Phase\",J219))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C219)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C219)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E219)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E219))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E219,0)))),1,$EK219)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F219)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F219))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F219,0)))),1,$EK219)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G219)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G219))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G219,0)))),1,$EK219)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H219)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H219))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H219,0)))),1,$EK219)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I219)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I219))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I219,0)))),1,$EK219)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$218&\"Table1\"),B219+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$218&\"Table1\"),B219+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Backfilling/Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$218&\"Table2\"),B219+1,9)=0,0,INDEX(INDIRECT(\"_\"&$A$218&\"Table2\"),B219+1,9))","v":0},{"$f":"IF(OR(J220=\"\",K219=\"\",ISTEXT(K219),J220=0),\"\",IF(OR(ISBLANK(M220),ISBLANK(N220)),\"Enter Dates\",IF(K219=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L219>ScheduleYear),AND(CostType=ARO,N220<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O220>ScheduleYear),AND(CostType=LOM,LOMComplete)),J220,J220-Q220)))))","v":""},null,null,null,null,{"$f":"IF(K220=\"\",\"\",SUM(T220:DO220))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N220<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J220*R220,R220*EB220)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T220:DP220,T$27:DP$27,\"<=\"&O220,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T220:DP220))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O220),$O220>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J220=\"\",EB219=\"\",ISTEXT(EB219)),0,IF(OR(ISBLANK(M220),ISBLANK(N220)),0,IF(OR(AND(CostType=ARO,L219>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N220<=ScheduleYear)),0,J220)))","v":0},{"$f":"IF(OR(J220=\"\",EC219=\"\",ISTEXT(EC219)),0,IF(OR(ISBLANK(M220),ISBLANK(N220)),0,IF(EC219=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L219>ScheduleYear),N220<=ScheduleYear),0,J220))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(J220),IF(INDEX(INDIRECT(\"_\"&$A$218&\"Table2\"),B219+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$218&\"Table2\"),B219+1,3)),0)","v":""},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$218&\"Table2\"),B219+1,4)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K220)),K220=0),0,INDEX(INDIRECT(\"_\"&$A$218&\"Table2\"),B219+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Liner Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$218&\"Table2\"),B219+1,13)","v":0},{"$f":"IF(OR(J221=\"\",K219=\"\",ISTEXT(K219),J221=0),\"\",IF(OR(ISBLANK(M221),ISBLANK(N221)),\"Enter Dates\",IF(K219=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L219>ScheduleYear),AND(CostType=ARO,N221<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O221>ScheduleYear),AND(CostType=LOM,LOMComplete)),J221,J221-Q221)))))","v":""},null,null,null,null,{"$f":"IF(K221=\"\",\"\",SUM(T221:DO221))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N221<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J221*R221,R221*EB221)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T221:DP221,T$27:DP$27,\"<=\"&O221,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T221:DP221))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O221),$O221>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J221=\"\",EB219=\"\",ISTEXT(EB219)),0,IF(OR(ISBLANK(M221),ISBLANK(N221)),0,IF(OR(AND(CostType=ARO,L219>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N221<=ScheduleYear)),0,J221)))","v":0},{"$f":"IF(OR(J221=\"\",EC219=\"\",ISTEXT(EC219)),0,IF(OR(ISBLANK(M221),ISBLANK(N221)),0,IF(EC219=\"Date Range\",0,IF(OR(AND(CostType=ARO,L219>ScheduleYear),N221<=ScheduleYear),0,J221))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K221),IF(INDEX(INDIRECT(\"_\"&$A$218&\"Table1\"),B219+1,20)=0,\"\",INDEX(INDIRECT(\"_\"&$A$218&\"Table1\"),B219+1,20)),0)","v":0},{"$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$218&\"Table2\"),B219+1,17)","v":0},{"$f":"IF(OR(J222=\"\",K219=\"\",ISTEXT(K219),J222=0),\"\",IF(OR(ISBLANK(M222),ISBLANK(N222)),\"Enter Dates\",IF(K219=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L219>ScheduleYear),AND(CostType=ARO,N222<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O222>ScheduleYear),AND(CostType=LOM,LOMComplete)),J222,J222-Q222)))))","v":""},null,null,null,null,{"$f":"IF(K222=\"\",\"\",SUM(T222:DO222))","v":""},{"$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$27,\"<=\"&ScheduleYear,T222:DP222))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O222),$O222>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J222=\"\",EB219=\"\",ISTEXT(EB219)),0,IF(OR(ISBLANK(M222),ISBLANK(N222)),0,IF(OR(AND(CostType=ARO,L219>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N222<=ScheduleYear)),0,J222)))","v":0},{"$f":"IF(OR(J222=\"\",EC219=\"\",ISTEXT(EC219)),0,IF(OR(ISBLANK(M222),ISBLANK(N222)),0,IF(EC219=\"Date Range\",0,IF(OR(AND(CostType=ARO,L219>ScheduleYear),N222<=ScheduleYear),0,J222))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip-Rap","Rip-Rap",{"$f":"IF(ISNUMBER(K222),IF(INDEX(INDIRECT(\"_\"&$A$218&\"Table1\"),B219+1,22)=0,\"\",INDEX(INDIRECT(\"_\"&$A$218&\"Table1\"),B219+1,22)),0)","v":0},{"$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$218&\"Table3\"),B219+1,7)","v":0},{"$f":"IF(OR(J223=\"\",K219=\"\",ISTEXT(K219),J223=0),\"\",IF(OR(ISBLANK(M223),ISBLANK(N223)),\"Enter Dates\",IF(K219=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L219>ScheduleYear),AND(CostType=ARO,N223<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O223>ScheduleYear),AND(CostType=LOM,LOMComplete)),J223,J223-Q223)))))","v":""},null,null,null,null,{"$f":"IF(K223=\"\",\"\",SUM(T223:DO223))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N223<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J223*R223,R223*EB223)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T223:DP223,T$27:DP$27,\"<=\"&O223,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T223:DP223))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O223),$O223>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J223=\"\",EB219=\"\",ISTEXT(EB219)),0,IF(OR(ISBLANK(M223),ISBLANK(N223)),0,IF(OR(AND(CostType=ARO,L219>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N223<=ScheduleYear)),0,J223)))","v":0},{"$f":"IF(OR(J223=\"\",EC219=\"\",ISTEXT(EC219)),0,IF(OR(ISBLANK(M223),ISBLANK(N223)),0,IF(EC219=\"Date Range\",0,IF(OR(AND(CostType=ARO,L219>ScheduleYear),N223<=ScheduleYear),0,J223))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K223),INDEX(INDIRECT(\"_\"&$A$218&\"Table3\"),B219+1,3),0)","v":0},{"$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,{"$f":"SumByColor(J226,J226:J232)","v":0},{"$f":"SumByColor(K226,K226:K232)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q226,Q226:Q232)","v":0},null,null,{"$f":"SumByColor(T226,T226:T232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(AZ226,AZ226:AZ232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(CF226,CF226:CF232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(DL226,DL226:DL232)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB226,EB226:EB232)","v":0},{"$f":"SumByColor(EC226,EC226:EC232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B226) - ROW($A$225)-1)/INDEX(SheetRangeIndex,MATCH($A$225,TableNamesSorted,0),7)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$225&\"Table1\"),B226+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$225&\"Table1\"),B226+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$225&\"Table1\"),B226+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$225&\"Table1\"),B226+1,3))","v":""},{"$f":"IF(ISERROR(EL226),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$225&\"Table1\"),B226+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$225&\"Table1\"),B226+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$225&\"Table1\"),B226+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$225&\"Table1\"),B226+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$225&\"Table1\"),B226+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$225&\"Table1\"),B226+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$225&\"Table1\"),B226+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$225&\"Table1\"),B226+1,8))","v":""},{"$f":"SUM(J227:J231)","v":0},{"$f":"IF(ISERR(ED226),\"Cost Type\",IF(A226=\"X\",\"Override\",IF(AND(CostType=ARO,L226>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI226)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ226)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG226)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF226)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH226)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J226,SUM(T226:DO226))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$225,TableNamesSorted,0),3)&\"Table1\"),B226+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q227:Q231)","v":0},null,null,{"$f":"IF(ISTEXT($EB226),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T227:T231,$J227:$J231),IF(CostType=Bond,SUMPRODUCT($EB227:$EB231,T227:T231,$EA227:$EA231),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T227:T231,$EB227:$EB231)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB226),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ227:AZ231,$J227:$J231),IF(CostType=Bond,SUMPRODUCT($EB227:$EB231,AZ227:AZ231,$EA227:$EA231),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ227:AZ231,$EB227:$EB231)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB226),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF227:CF231,$J227:$J231),IF(CostType=Bond,SUMPRODUCT($EB227:$EB231,CF227:CF231,$EA227:$EA231),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF227:CF231,$EB227:$EB231)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB226),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL227:DL231,$J227:$J231),IF(CostType=Bond,SUMPRODUCT($EB227:$EB231,DL227:DL231,$EA227:$EA231),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL227:DL231,$EB227:$EB231)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K226),SUM(T226:DO226)-K226,K226)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED226),\"Cost Type\",IF(A226=\"X\",\"Override\",IF(AND(CostType=ARO,L226>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI226)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ226)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG226)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF226)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH226)),\"Phase\",J226))))))))","v":"Cost Type"},{"$f":"IF(EE226=\"\",\"Cost Type\",IF(A226=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L226>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI226=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ226=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG226=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF226=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH226=\"\"),\"Phase\",J226))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C226)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C226)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E226)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E226))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E226,0)))),1,$EK226)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F226)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F226))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F226,0)))),1,$EK226)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G226)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G226))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G226,0)))),1,$EK226)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H226)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H226))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H226,0)))),1,$EK226)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I226)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I226))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I226,0)))),1,$EK226)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$225&\"Table1\"),B226+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$225&\"Table1\"),B226+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Backfilling/Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$225&\"Table3\"),B226+1,14)=0,0,INDEX(INDIRECT(\"_\"&$A$225&\"Table3\"),B226+1,14))","v":0},{"$f":"IF(OR(J227=\"\",K226=\"\",ISTEXT(K226),J227=0),\"\",IF(OR(ISBLANK(M227),ISBLANK(N227)),\"Enter Dates\",IF(K226=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L226>ScheduleYear),AND(CostType=ARO,N227<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O227>ScheduleYear),AND(CostType=LOM,LOMComplete)),J227,J227-Q227)))))","v":""},null,null,null,null,{"$f":"IF(K227=\"\",\"\",SUM(T227:DO227))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N227<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J227*R227,R227*EB227)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T227:DP227,T$27:DP$27,\"<=\"&O227,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T227:DP227))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O227),$O227>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J227=\"\",EB226=\"\",ISTEXT(EB226)),0,IF(OR(ISBLANK(M227),ISBLANK(N227)),0,IF(OR(AND(CostType=ARO,L226>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N227<=ScheduleYear)),0,J227)))","v":0},{"$f":"IF(OR(J227=\"\",EC226=\"\",ISTEXT(EC226)),0,IF(OR(ISBLANK(M227),ISBLANK(N227)),0,IF(EC226=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L226>ScheduleYear),N227<=ScheduleYear),0,J227))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K227),IF(INDEX(INDIRECT(\"_\"&$A$225&\"Table3\"),B226+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$225&\"Table3\"),B226+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$225&\"Table3\"),B226+1,4)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K227)),K227=0),0,INDEX(INDIRECT(\"_\"&$A$225&\"Table3\"),B226+1,11))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Liner Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$225&\"Table3\"),B226+1,19)","v":0},{"$f":"IF(OR(J228=\"\",K226=\"\",ISTEXT(K226),J228=0),\"\",IF(OR(ISBLANK(M228),ISBLANK(N228)),\"Enter Dates\",IF(K226=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L226>ScheduleYear),AND(CostType=ARO,N228<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O228>ScheduleYear),AND(CostType=LOM,LOMComplete)),J228,J228-Q228)))))","v":""},null,null,null,null,{"$f":"IF(K228=\"\",\"\",SUM(T228:DO228))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N228<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J228*R228,R228*EB228)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T228:DP228,T$27:DP$27,\"<=\"&O228,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T228:DP228))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O228),$O228>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J228=\"\",EB226=\"\",ISTEXT(EB226)),0,IF(OR(ISBLANK(M228),ISBLANK(N228)),0,IF(OR(AND(CostType=ARO,L226>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N228<=ScheduleYear)),0,J228)))","v":0},{"$f":"IF(OR(J228=\"\",EC226=\"\",ISTEXT(EC226)),0,IF(OR(ISBLANK(M228),ISBLANK(N228)),0,IF(EC226=\"Date Range\",0,IF(OR(AND(CostType=ARO,L226>ScheduleYear),N228<=ScheduleYear),0,J228))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K228),IF(INDEX(INDIRECT(\"_\"&$A$225&\"Table3\"),B1271+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$225&\"Table3\"),B226+1,15)),0)","v":0},{"$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$225&\"Table4\"),B226+1,11)","v":0},{"$f":"IF(OR(J229=\"\",K226=\"\",ISTEXT(K226),J229=0),\"\",IF(OR(ISBLANK(M229),ISBLANK(N229)),\"Enter Dates\",IF(K226=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L226>ScheduleYear),AND(CostType=ARO,N229<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O229>ScheduleYear),AND(CostType=LOM,LOMComplete)),J229,J229-Q229)))))","v":""},null,null,null,null,{"$f":"IF(K229=\"\",\"\",SUM(T229:DO229))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N229<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J229*R229,R229*EB229)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T229:DP229,T$27:DP$27,\"<=\"&O229,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T229:DP229))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O229),$O229>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J229=\"\",EB226=\"\",ISTEXT(EB226)),0,IF(OR(ISBLANK(M229),ISBLANK(N229)),0,IF(OR(AND(CostType=ARO,L226>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N229<=ScheduleYear)),0,J229)))","v":0},{"$f":"IF(OR(J229=\"\",EC226=\"\",ISTEXT(EC226)),0,IF(OR(ISBLANK(M229),ISBLANK(N229)),0,IF(EC226=\"Date Range\",0,IF(OR(AND(CostType=ARO,L226>ScheduleYear),N229<=ScheduleYear),0,J229))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K229),INDEX(INDIRECT(\"_\"&$A$225&\"Table4\"),B226+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$225&\"Table4\"),B226+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K229)),K229=0),0,INDEX(INDIRECT(\"_\"&$A$225&\"Table4\"),B226+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K229)),K229=0),0,INDEX(INDIRECT(\"_\"&$A$225&\"Table4\"),B226+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$225&\"Table5\"),B226+1,10)","v":0},{"$f":"IF(OR(J230=\"\",K226=\"\",ISTEXT(K226),J230=0),\"\",IF(OR(ISBLANK(M230),ISBLANK(N230)),\"Enter Dates\",IF(K226=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L226>ScheduleYear),AND(CostType=ARO,N230<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O230>ScheduleYear),AND(CostType=LOM,LOMComplete)),J230,J230-Q230)))))","v":""},null,null,null,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$27,\"<=\"&ScheduleYear,T230:DP230))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O230),$O230>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J230=\"\",EB226=\"\",ISTEXT(EB226)),0,IF(OR(ISBLANK(M230),ISBLANK(N230)),0,IF(OR(AND(CostType=ARO,L226>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N230<=ScheduleYear)),0,J230)))","v":0},{"$f":"IF(OR(J230=\"\",EC226=\"\",ISTEXT(EC226)),0,IF(OR(ISBLANK(M230),ISBLANK(N230)),0,IF(EC226=\"Date Range\",0,IF(OR(AND(CostType=ARO,L226>ScheduleYear),N230<=ScheduleYear),0,J230))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K230),INDEX(INDIRECT(\"_\"&$A$225&\"Table5\"),B226+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$225&\"Table5\"),B226+1,6)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K230)),K230=0),0,INDEX(INDIRECT(\"_\"&$A$225&\"Table5\"),B226+1,7))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$225&\"Table5\"),B226+1,14)","v":0},{"$f":"IF(OR(J231=\"\",K226=\"\",ISTEXT(K226),J231=0),\"\",IF(OR(ISBLANK(M231),ISBLANK(N231)),\"Enter Dates\",IF(K226=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L226>ScheduleYear),AND(CostType=ARO,N231<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O231>ScheduleYear),AND(CostType=LOM,LOMComplete)),J231,J231-Q231)))))","v":""},null,null,null,null,{"$f":"IF(K231=\"\",\"\",SUM(T231:DO231))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N231<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J231*R231,R231*EB231)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T231:DP231,T$27:DP$27,\"<=\"&O231,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T231:DP231))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O231),$O231>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J231=\"\",EB226=\"\",ISTEXT(EB226)),0,IF(OR(ISBLANK(M231),ISBLANK(N231)),0,IF(OR(AND(CostType=ARO,L226>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N231<=ScheduleYear)),0,J231)))","v":0},{"$f":"IF(OR(J231=\"\",EC226=\"\",ISTEXT(EC226)),0,IF(OR(ISBLANK(M231),ISBLANK(N231)), 0,IF(EC226=\"Date Range\",0,IF(OR(AND(CostType=ARO,L226>ScheduleYear),N231<=ScheduleYear),0,J231))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K230),INDEX(INDIRECT(\"_\"&$A$225&\"Table5\"),B226+1,3),0)","v":0},{"$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,{"$f":"SUM(J235:J236)","v":0},{"$f":"SUM(K235:K236)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q235,Q235:Q236)","v":0},null,null,{"$f":"IF(ISTEXT($EB234),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T235:T236,$J235:$J236),IF(CostType=Bond,SUMPRODUCT($EB235:$EB236,T235:T236,$EA235:$EA236),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T235:T236,$EB235:$EB236)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB234),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ235:AZ236,$J235:$J236),IF(CostType=Bond,SUMPRODUCT($EB235:$EB236,AZ235:AZ236,$EA235:$EA236),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ235:AZ236,$EB235:$EB236)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB234),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF235:CF236,$J235:$J236),IF(CostType=Bond,SUMPRODUCT($EB235:$EB236,CF235:CF236,$EA235:$EA236),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF235:CF236,$EB235:$EB236)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB234),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL235:DL236,$J235:$J236),IF(CostType=Bond,SUMPRODUCT($EB235:$EB236,DL235:DL236,$EA235:$EA236),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL235:DL236,$EB235:$EB236)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K234),SUM(T234:DO234)-K234,K234)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB235:EB236)","v":0},{"$f":"SUM(EC235:EC236)","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(B235) - ROW($A$234)-1)/INDEX(SheetRangeIndex,MATCH($A$234,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$234&\"Table1\"),B235+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$234&\"Table1\"),B235+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$234&\"Table1\"),B235+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$234&\"Table1\"),B235+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$234&\"Table1\"),B235+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$234&\"Table1\"),B235+1,3))","v":""},{"$f":"IF(ISERROR(EL235),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$234&\"Table1\"),B235+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$234&\"Table1\"),B235+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$234&\"Table1\"),B235+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$234&\"Table1\"),B235+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$234&\"Table1\"),B235+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$234&\"Table1\"),B235+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$234&\"Table1\"),B235+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$234&\"Table1\"),B235+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$234&\"Table1\"),B235+1,18)=0,0,INDEX(INDIRECT(\"_\"&$A$234&\"Table1\"),B235+1,18))","v":0},{"$f":"IF(ISERR(ED235),\"Cost Type\",IF(A235=\"X\",\"Override\",IF(OR(ISBLANK(M235),ISBLANK(N235)),\"Enter Dates\",IF(AND(CostType=ARO,L235>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI235)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ235)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG235)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF235)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH235)),\"Phase\",IF(AND(CostType=ARO,OR(L235>ScheduleYear,N235<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O235>ScheduleYear),AND(CostType=LOM,LOMComplete)),J235,J235-Q235)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$234&\"Table1\"),B235+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K235),\"\",SUM(T235:DO235))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N235<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J235*R235,R235*EB235)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T235:DP235,T$27:DP$27,\"<=\"&O235,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T235:DP235))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O235),$O235>ScheduleYear),1,0)","v":1},{"$f":"IF(J235=\"\",0,IF(ISERR(ED235),0,IF(A235=\"X\",0,IF(AND(CostType=ARO,L235>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI235)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ235)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG235)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF235)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH235)),0,IF(OR(ISBLANK(M235),ISBLANK(N235)),0,IF(AND(CostType=ARO,L235>ScheduleYear,N235<=ScheduleYear), 0,J235)))))))))))","v":0},{"$f":"IF(J235=\"\",0,IF(EE235=\"\",0,IF(B235=\"X\",0,IF(AND(CostType=ARO,L235>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI235)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ235)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG235)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF235)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH235)),0,IF(OR(ISBLANK(M235),ISBLANK(N235)),0,IF(OR(AND(CostType=ARO,L235>ScheduleYear),N235<=ScheduleYear), 0,J235)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C235)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C235)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E235)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E235))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E235,0)))),1,$EK235)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F235)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F235))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F235,0)))),1,$EK235)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G235)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G235))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G235,0)))),1,$EK235)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H235)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H235))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H235,0)))),1,$EK235)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I235)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I235))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I235,0)))),1,$EK235)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$234&\"Table1\"),B235+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$234&\"Table1\"),B235+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$234&\"Table1\"),B235+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$234&\"Table1\"),B235+1,15))","v":0},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$234&\"Table1\"),B235+1,16)=0,0,INDEX(INDIRECT(\"_\"&$A$234&\"Table1\"),B235+1,16))","v":0},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$234&\"Table1\"),B235+1,17)=0,0,INDEX(INDIRECT(\"_\"&$A$234&\"Table1\"),B235+1,17))","v":0},true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["EquipRemoval","Equipment Removal",null,null,null,null,null,null,null,{"$f":"SUM(J238:J239)","v":0},{"$f":"SUM(K238:K239)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q238,Q238:Q239)","v":0},null,null,{"$f":"IF(ISTEXT($EB237),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T238:T239,$J238:$J239),IF(CostType=Bond,SUMPRODUCT($EB238:$EB239,T238:T239,$EA238:$EA239),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T238:T239,$EB238:$EB239)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB237),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ238:AZ239,$J238:$J239),IF(CostType=Bond,SUMPRODUCT($EB238:$EB239,AZ238:AZ239,$EA238:$EA239),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ238:AZ239,$EB238:$EB239)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB237),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF238:CF239,$J238:$J239),IF(CostType=Bond,SUMPRODUCT($EB238:$EB239,CF238:CF239,$EA238:$EA239),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF238:CF239,$EB238:$EB239)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB237),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL238:DL239,$J238:$J239),IF(CostType=Bond,SUMPRODUCT($EB238:$EB239,DL238:DL239,$EA238:$EA239),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL238:DL239,$EB238:$EB239)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K237),SUM(T237:DO237)-K237,K237)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB238:EB239)","v":0},{"$f":"SUM(EC238:EC239)","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(B238) - ROW($A$237)-1)/INDEX(SheetRangeIndex,MATCH($A$237,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$237&\"Table1\"),B238+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$237&\"Table1\"),B238+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$237&\"Table1\"),B238+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$237&\"Table1\"),B238+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$237&\"Table1\"),B238+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$237&\"Table1\"),B238+1,3))","v":""},{"$f":"IF(ISERROR(EL238),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$237&\"Table1\"),B238+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$237&\"Table1\"),B238+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$237&\"Table1\"),B238+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$237&\"Table1\"),B238+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$237&\"Table1\"),B238+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$237&\"Table1\"),B238+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$237&\"Table1\"),B238+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$237&\"Table1\"),B238+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$237&\"Table1\"),B238+1,18)=0,0,INDEX(INDIRECT(\"_\"&$A$237&\"Table1\"),B238+1,18))","v":0},{"$f":"IF(ISERR(ED238),\"Cost Type\",IF(A238=\"X\",\"Override\",IF(OR(ISBLANK(M238),ISBLANK(N238)),\"Enter Dates\",IF(AND(CostType=ARO,L238>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI238)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ238)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG238)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF238)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH238)),\"Phase\",IF(AND(CostType=ARO,OR(L238>ScheduleYear,N238<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O238>ScheduleYear),AND(CostType=LOM,LOMComplete)),J238,J238-Q238)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$237&\"Table1\"),B238+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(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$27,\"<=\"&ScheduleYear,T238:DP238))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O238),$O238>ScheduleYear),1,0)","v":1},{"$f":"IF(J238=\"\",0,IF(ISERR(ED238),0,IF(A238=\"X\",0,IF(AND(CostType=ARO,L238>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI238)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ238)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG238)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF238)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH238)),0,IF(OR(ISBLANK(M238),ISBLANK(N238)),0,IF(AND(CostType=ARO,L238>ScheduleYear,N238<=ScheduleYear), 0,J238)))))))))))","v":0},{"$f":"IF(J238=\"\",0,IF(EE238=\"\",0,IF(B238=\"X\",0,IF(AND(CostType=ARO,L238>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI238)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ238)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG238)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF238)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH238)),0,IF(OR(ISBLANK(M238),ISBLANK(N238)),0,IF(OR(AND(CostType=ARO,L238>ScheduleYear),N238<=ScheduleYear), 0,J238)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C238)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C238)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E238)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E238))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E238,0)))),1,$EK238)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F238)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F238))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F238,0)))),1,$EK238)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G238)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G238))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G238,0)))),1,$EK238)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H238)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H238))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H238,0)))),1,$EK238)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I238)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I238))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I238,0)))),1,$EK238)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$237&\"Table1\"),B238+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$237&\"Table1\"),B238+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$237&\"Table1\"),B238+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$237&\"Table1\"),B238+1,15))","v":0},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$237&\"Table1\"),B238+1,16)=0,0,INDEX(INDIRECT(\"_\"&$A$237&\"Table1\"),B238+1,16))","v":0},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$237&\"Table1\"),B238+1,17)=0,0,INDEX(INDIRECT(\"_\"&$A$237&\"Table1\"),B238+1,17))","v":0},true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,"EXPLORATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Drillhole","Drillholes",null,null,null,null,null,null,null,{"$f":"SUM(J242:J243)","v":0},{"$f":"SUM(K242:K243)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q242,Q242:Q243)","v":0},null,null,{"$f":"IF(ISTEXT($EB241),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T242:T243,$J242:$J243),IF(CostType=Bond,SUMPRODUCT($EB242:$EB243,T242:T243,$EA242:$EA243),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T242:T243,$EB242:$EB243)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB241),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ242:AZ243,$J242:$J243),IF(CostType=Bond,SUMPRODUCT($EB242:$EB243,AZ242:AZ243,$EA242:$EA243),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ242:AZ243,$EB242:$EB243)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB241),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF242:CF243,$J242:$J243),IF(CostType=Bond,SUMPRODUCT($EB242:$EB243,CF242:CF243,$EA242:$EA243),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF242:CF243,$EB242:$EB243)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB241),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL242:DL243,$J242:$J243),IF(CostType=Bond,SUMPRODUCT($EB242:$EB243,DL242:DL243,$EA242:$EA243),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL242:DL243,$EB242:$EB243)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K241),SUM(T241:DO241)-K241,K241)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB242:EB243)","v":0},{"$f":"SUM(EC242:EC243)","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(B242) - ROW($A$241)-1)/INDEX(SheetRangeIndex,MATCH($A$241,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$241&\"Table1\"),B242+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$241&\"Table1\"),B242+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$241&\"Table1\"),B242+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$241&\"Table1\"),B242+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$241&\"Table1\"),B242+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$241&\"Table1\"),B242+1,3))","v":""},{"$f":"IF(ISERROR(EL242),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$241&\"Table1\"),B242+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$241&\"Table1\"),B242+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$241&\"Table1\"),B242+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$241&\"Table1\"),B242+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$241&\"Table1\"),B242+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$241&\"Table1\"),B242+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$241&\"Table1\"),B242+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$241&\"Table1\"),B242+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$241&\"Table2\"),B242+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$241&\"Table2\"),B242+1,15))","v":0},{"$f":"IF(ISERR(ED242),\"Cost Type\",IF(A242=\"X\",\"Override\",IF(OR(ISBLANK(M242),ISBLANK(N242)),\"Enter Dates\",IF(AND(CostType=ARO,L242>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI242)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ242)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG242)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF242)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH242)),\"Phase\",IF(AND(CostType=ARO,OR(L242>ScheduleYear,N242<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O242>ScheduleYear),AND(CostType=LOM,LOMComplete)),J242,J242-Q242)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$241&\"Table1\"),B242+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K242),\"\",SUM(T242:DO242))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N242<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J242*R242,R242*EB242)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T242:DP242,T$27:DP$27,\"<=\"&O242,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T242:DP242))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O242),$O242>ScheduleYear),1,0)","v":1},{"$f":"IF(J242=\"\",0,IF(ISERR(ED242),0,IF(A242=\"X\",0,IF(AND(CostType=ARO,L242>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI242)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ242)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG242)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF242)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH242)),0,IF(OR(ISBLANK(M242),ISBLANK(N242)),0,IF(AND(CostType=ARO,L242>ScheduleYear,N242<=ScheduleYear), 0,J242)))))))))))","v":0},{"$f":"IF(J242=\"\",0,IF(EE242=\"\",0,IF(B242=\"X\",0,IF(AND(CostType=ARO,L242>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI242)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ242)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG242)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF242)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH242)),0,IF(OR(ISBLANK(M242),ISBLANK(N242)),0,IF(OR(AND(CostType=ARO,L242>ScheduleYear),N242<=ScheduleYear), 0,J242)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C242)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C242)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E242)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E242))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E242,0)))),1,$EK242)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F242)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F242))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F242,0)))),1,$EK242)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G242)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G242))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G242,0)))),1,$EK242)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H242)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H242))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H242,0)))),1,$EK242)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I242)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I242))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I242,0)))),1,$EK242)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$241&\"Table1\"),B242+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$241&\"Table1\"),B242+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Trench","Trenches",null,null,null,null,null,null,null,{"$f":"SumByColor(J245,J245:J248)","v":0},{"$f":"SumByColor(K245,K245:K248)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q245,Q245:Q248)","v":0},null,null,{"$f":"SumByColor(T245,T245:T248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(AZ245,AZ245:AZ248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(CF245,CF245:CF248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(DL245,DL245:DL248)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB245,EB245:EB248)","v":0},{"$f":"SumByColor(EC245,EC245:EC248)","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,{"$f":"(ROW(B245) - ROW($A$244)-1)/INDEX(SheetRangeIndex,MATCH($A$244,TableNamesSorted,0),7)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$244&\"Table1\"),B245+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$244&\"Table1\"),B245+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$244&\"Table1\"),B245+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$244&\"Table1\"),B245+1,3))","v":""},{"$f":"IF(ISERROR(EL245),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$244&\"Table1\"),B245+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$244&\"Table1\"),B245+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$244&\"Table1\"),B245+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$244&\"Table1\"),B245+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$244&\"Table1\"),B245+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$244&\"Table1\"),B245+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$244&\"Table1\"),B245+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$244&\"Table1\"),B245+1,8))","v":""},{"$f":"SUM(J246:J247)","v":0},{"$f":"IF(ISERR(ED245),\"Cost Type\",IF(A245=\"X\",\"Override\",IF(AND(CostType=ARO,L245>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI245)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ245)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG245)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF245)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH245)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J245,SUM(T245:DO245))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$244,TableNamesSorted,0),3)&\"Table1\"),B245+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q246:Q247)","v":0},null,null,{"$f":"IF(ISTEXT($EB245),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T246:T247,$J246:$J247),IF(CostType=Bond,SUMPRODUCT($EB246:$EB247,T246:T247,$EA246:$EA247),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T246:T247,$EB246:$EB247)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB245),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ246:AZ247,$J246:$J247),IF(CostType=Bond,SUMPRODUCT($EB246:$EB247,AZ246:AZ247,$EA246:$EA247),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ246:AZ247,$EB246:$EB247)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB245),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF246:CF247,$J246:$J247),IF(CostType=Bond,SUMPRODUCT($EB246:$EB247,CF246:CF247,$EA246:$EA247),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF246:CF247,$EB246:$EB247)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB245),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL246:DL247,$J246:$J247),IF(CostType=Bond,SUMPRODUCT($EB246:$EB247,DL246:DL247,$EA246:$EA247),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL246:DL247,$EB246:$EB247)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K245),SUM(T245:DO245)-K245,K245)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED245),\"Cost Type\",IF(A245=\"X\",\"Override\",IF(AND(CostType=ARO,L245>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI245)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ245)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG245)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF245)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH245)),\"Phase\",J245))))))))","v":"Cost Type"},{"$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":{"$error":"#VALUE!"}},{"$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$244&\"Table1\"),B245+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$244&\"Table1\"),B245+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Backfilling/Regrading",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$244&\"Table2\"),B245+1,13)","v":0},{"$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,null,null,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$27,\"<=\"&ScheduleYear,T246:DP246))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O246),$O246>ScheduleYear),1,0)","v":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":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(J246),IF(INDEX(INDIRECT(\"_\"&$A$244&\"Table2\"),B245+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$244&\"Table2\"),B245+1,3)),0)","v":""},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$244&\"Table2\"),B245+1,8)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K246)),K246=0),0,INDEX(INDIRECT(\"_\"&$A$244&\"Table2\"),B245+1,10))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$244&\"Table3\"),B245+1,7)","v":0},{"$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,null,null,null,{"$f":"IF(K247=\"\",\"\",SUM(T247:DO247))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N247<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J247*R247,R247*EB247)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T247:DP247,T$27:DP$27,\"<=\"&O247,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T247:DP247))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O247),$O247>ScheduleYear),1,0)","v":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":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K247),INDEX(INDIRECT(\"_\"&$A$244&\"Table3\"),B245+1,3),0)","v":0},{"$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,{"$f":"SumByColor(J250,J250:J255)","v":0},{"$f":"SumByColor(K250,K250:K255)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q250,Q250:Q255)","v":0},null,null,{"$f":"SumByColor(T250,T250:T255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(AZ250,AZ250:AZ255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(CF250,CF250:CF255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(DL250,DL250:DL255)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB250,EB250:EB255)","v":0},{"$f":"SumByColor(EC250,EC250:EC255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B250) - ROW($A$249)-1)/INDEX(SheetRangeIndex,MATCH($A$249,TableNamesSorted,0),7)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$249&\"Table1\"),B250+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$249&\"Table1\"),B250+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$249&\"Table1\"),B250+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$249&\"Table1\"),B250+1,3))","v":""},{"$f":"IF(ISERROR(EL250),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$249&\"Table1\"),B250+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$249&\"Table1\"),B250+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$249&\"Table1\"),B250+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$249&\"Table1\"),B250+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$249&\"Table1\"),B250+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$249&\"Table1\"),B250+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$249&\"Table1\"),B250+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$249&\"Table1\"),B250+1,8))","v":""},{"$f":"SUM(J251:J254)","v":0},{"$f":"IF(ISERR(ED250),\"Cost Type\",IF(A250=\"X\",\"Override\",IF(AND(CostType=ARO,L250>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI250)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ250)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG250)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF250)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH250)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J250,SUM(T250:DO250))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$249,TableNamesSorted,0),3)&\"Table1\"),B250+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q251:Q254)","v":0},null,null,{"$f":"IF(ISTEXT($EB250),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T251:T254,$J251:$J254),IF(CostType=Bond,SUMPRODUCT($EB251:$EB254,T251:T254,$EA251:$EA254),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T251:T254,$EB251:$EB254)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB250),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ251:AZ254,$J251:$J254),IF(CostType=Bond,SUMPRODUCT($EB251:$EB254,AZ251:AZ254,$EA251:$EA254),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ251:AZ254,$EB251:$EB254)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB250),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF251:CF254,$J251:$J254),IF(CostType=Bond,SUMPRODUCT($EB251:$EB254,CF251:CF254,$EA251:$EA254),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF251:CF254,$EB251:$EB254)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB250),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL251:DL254,$J251:$J254),IF(CostType=Bond,SUMPRODUCT($EB251:$EB254,DL251:DL254,$EA251:$EA254),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL251:DL254,$EB251:$EB254)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K250),SUM(T250:DO250)-K250,K250)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED250),\"Cost Type\",IF(A250=\"X\",\"Override\",IF(AND(CostType=ARO,L250>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI250)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ250)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG250)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF250)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH250)),\"Phase\",J250))))))))","v":"Cost Type"},{"$f":"IF(EE250=\"\",\"Cost Type\",IF(A250=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L250>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI250=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ250=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG250=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF250=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH250=\"\"),\"Phase\",J250))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C250)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C250)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E250)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E250))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E250,0)))),1,$EK250)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F250)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F250))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F250,0)))),1,$EK250)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G250)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G250))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G250,0)))),1,$EK250)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H250)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H250))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H250,0)))),1,$EK250)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I250)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I250))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I250,0)))),1,$EK250)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$249&\"Table1\"),B250+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$249&\"Table1\"),B250+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$249&\"Table3\"),B250+1,11)=0,0,INDEX(INDIRECT(\"_\"&$A$249&\"Table3\"),B250+1,11))","v":0},{"$f":"IF(OR(J251=\"\",K250=\"\",ISTEXT(K250),J251=0),\"\",IF(OR(ISBLANK(M251),ISBLANK(N251)),\"Enter Dates\",IF(K250=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L250>ScheduleYear),AND(CostType=ARO,N251<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O251>ScheduleYear),AND(CostType=LOM,LOMComplete)),J251,J251-Q251)))))","v":""},null,null,null,null,{"$f":"IF(K251=\"\",\"\",SUM(T251:DO251))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N251<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J251*R251,R251*EB251)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T251:DP251,T$27:DP$27,\"<=\"&O251,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T251:DP251))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O251),$O251>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J251=\"\",EB250=\"\",ISTEXT(EB250)),0,IF(OR(ISBLANK(M251),ISBLANK(N251)),0,IF(OR(AND(CostType=ARO,L250>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N251<=ScheduleYear)),0,J251)))","v":0},{"$f":"IF(OR(J251=\"\",EC250=\"\",ISTEXT(EC250)),0,IF(OR(ISBLANK(M251),ISBLANK(N251)),0,IF(EC250=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L250>ScheduleYear),N251<=ScheduleYear),0,J251))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(J251),IF(INDEX(INDIRECT(\"_\"&$A$249&\"Table3\"),B250+1,5)=0,0,INDEX(INDIRECT(\"_\"&$A$249&\"Table3\"),B250+1,5)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$249&\"Table3\"),B250+1,6)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K251)),K251=0),0,INDEX(INDIRECT(\"_\"&$A$249&\"Table3\"),B250+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$249&\"Table4\"),B250+1,10)","v":0},{"$f":"IF(OR(J252=\"\",K250=\"\",ISTEXT(K250),J252=0),\"\",IF(OR(ISBLANK(M252),ISBLANK(N252)),\"Enter Dates\",IF(K250=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L250>ScheduleYear),AND(CostType=ARO,N252<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O252>ScheduleYear),AND(CostType=LOM,LOMComplete)),J252,J252-Q252)))))","v":""},null,null,null,null,{"$f":"IF(K252=\"\",\"\",SUM(T252:DO252))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N252<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J252*R252,R252*EB252)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T252:DP252,T$27:DP$27,\"<=\"&O252,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T252:DP252))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O252),$O252>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J252=\"\",EB250=\"\",ISTEXT(EB250)),0,IF(OR(ISBLANK(M252),ISBLANK(N252)),0,IF(OR(AND(CostType=ARO,L250>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N252<=ScheduleYear)),0,J252)))","v":0},{"$f":"IF(OR(J252=\"\",EC250=\"\",ISTEXT(EC250)),0,IF(OR(ISBLANK(M252),ISBLANK(N252)),0,IF(EC250=\"Date Range\",0,IF(OR(AND(CostType=ARO,L250>ScheduleYear),N252<=ScheduleYear),0,J252))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K252),INDEX(INDIRECT(\"_\"&$A$249&\"Table4\"),B250+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$249&\"Table4\"),B250+1,4)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K252)),K252=0),0,INDEX(INDIRECT(\"_\"&$A$249&\"Table4\"),B250+1,7))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$249&\"Table5\"),B250+1,8)","v":0},{"$f":"IF(OR(J253=\"\",K250=\"\",ISTEXT(K250),J253=0),\"\",IF(OR(ISBLANK(M253),ISBLANK(N253)),\"Enter Dates\",IF(K250=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L250>ScheduleYear),AND(CostType=ARO,N253<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O253>ScheduleYear),AND(CostType=LOM,LOMComplete)),J253,J253-Q253)))))","v":""},null,null,null,null,{"$f":"IF(K253=\"\",\"\",SUM(T253:DO253))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N253<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J253*R253,R253*EB253)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T253:DP253,T$27:DP$27,\"<=\"&O253,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T253:DP253))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O253),$O253>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J253=\"\",EB250=\"\",ISTEXT(EB250)),0,IF(OR(ISBLANK(M253),ISBLANK(N253)),0,IF(OR(AND(CostType=ARO,L250>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N253<=ScheduleYear)),0,J253)))","v":0},{"$f":"IF(OR(J253=\"\",EC250=\"\",ISTEXT(EC250)),0,IF(OR(ISBLANK(M253),ISBLANK(N253)),0,IF(EC250=\"Date Range\",0,IF(OR(AND(CostType=ARO,L250>ScheduleYear),N253<=ScheduleYear),0,J253))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K253),INDEX(INDIRECT(\"_\"&$A$249&\"Table5\"),B250+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$249&\"Table5\"),B250+1,4)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K253)),K253=0),0,INDEX(INDIRECT(\"_\"&$A$249&\"Table5\"),B250+1,5))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$249&\"Table5\"),B250+1,12)","v":0},{"$f":"IF(OR(J254=\"\",K250=\"\",ISTEXT(K250),J254=0),\"\",IF(OR(ISBLANK(M254),ISBLANK(N254)),\"Enter Dates\",IF(K250=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L250>ScheduleYear),AND(CostType=ARO,N254<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O254>ScheduleYear),AND(CostType=LOM,LOMComplete)),J254,J254-Q254)))))","v":""},null,null,null,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$27,\"<=\"&ScheduleYear,T254:DP254))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O254),$O254>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J254=\"\",EB250=\"\",ISTEXT(EB250)),0,IF(OR(ISBLANK(M254),ISBLANK(N254)),0,IF(OR(AND(CostType=ARO,L250>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N254<=ScheduleYear)),0,J254)))","v":0},{"$f":"IF(OR(J254=\"\",EC250=\"\",ISTEXT(EC250)),0,IF(OR(ISBLANK(M254),ISBLANK(N254)),0,IF(EC250=\"Date Range\",0,IF(OR(AND(CostType=ARO,L250>ScheduleYear),N254<=ScheduleYear),0,J254))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K254),INDEX(INDIRECT(\"_\"&$A$249&\"Table5\"),B250+1,3),0)","v":0},{"$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,{"$f":"IF(OR(J255=\"\",K250=\"\",ISTEXT(K250),J255=0),\"\",IF(OR(ISBLANK(M255),ISBLANK(N255)),\"Enter Dates\",IF(K250=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L250>ScheduleYear),AND(CostType=ARO,N255<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J255,J255-Q255)))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["ProductionWell","WELL ABANDONMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["ProductionWell","Production and Dewatering Wells",null,null,null,null,null,null,null,{"$f":"SUM(J258:J259)","v":0},{"$f":"SUM(K258:K259)","v":0},null,null,null,null,null,{"$f":"SUM(Q258:Q259)","v":0},null,null,{"$f":"IF(ISTEXT($EB257),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T258:T259,$J258:$J259),IF(CostType=Bond,SUMPRODUCT($EB258:$EB259,T258:T259,$EA258:$EA259),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T258:T259,$EB258:$EB259)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB257),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ258:AZ259,$J258:$J259),IF(CostType=Bond,SUMPRODUCT($EB258:$EB259,AZ258:AZ259,$EA258:$EA259),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ258:AZ259,$EB258:$EB259)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB257),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF258:CF259,$J258:$J259),IF(CostType=Bond,SUMPRODUCT($EB258:$EB259,CF258:CF259,$EA258:$EA259),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF258:CF259,$EB258:$EB259)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB257),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL258:DL259,$J258:$J259),IF(CostType=Bond,SUMPRODUCT($EB258:$EB259,DL258:DL259,$EA258:$EA259),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL258:DL259,$EB258:$EB259)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K257),SUM(T257:DO257)-K257,K257)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB258:EB259)","v":0},{"$f":"SUM(EC258:EC259)","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(B258) - ROW($A$257)-1)/INDEX(SheetRangeIndex,MATCH($A$257,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$257&\"Table1\"),B258+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$257&\"Table1\"),B258+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$257&\"Table1\"),B258+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$257&\"Table1\"),B258+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$257&\"Table1\"),B258+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$257&\"Table1\"),B258+1,3))","v":""},{"$f":"IF(ISERROR(EL258),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$257&\"Table1\"),B258+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$257&\"Table1\"),B258+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$257&\"Table1\"),B258+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$257&\"Table1\"),B258+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$257&\"Table1\"),B258+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$257&\"Table1\"),B258+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$257&\"Table1\"),B258+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$257&\"Table1\"),B258+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$257&\"Table1\"),B258+1,34)=0,0,INDEX(INDIRECT(\"_\"&$A$257&\"Table1\"),B258+1,34))","v":0},{"$f":"IF(ISERR(ED258),\"Cost Type\",IF(A258=\"X\",\"Override\",IF(OR(ISBLANK(M258),ISBLANK(N258)),\"Enter Dates\",IF(AND(CostType=ARO,L258>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI258)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ258)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG258)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF258)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH258)),\"Phase\",IF(AND(CostType=ARO,OR(L258>ScheduleYear,N258<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O258>ScheduleYear),AND(CostType=LOM,LOMComplete)),J258,J258-Q258)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$257&\"Table1\"),B258+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K258),\"\",SUM(T258:DO258))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N258<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J258*R258,R258*EB258)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T258:DP258,T$27:DP$27,\"<=\"&O258,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T258:DP258))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O258),$O258>ScheduleYear),1,0)","v":1},{"$f":"IF(J258=\"\",0,IF(ISERR(ED258),0,IF(A258=\"X\",0,IF(AND(CostType=ARO,L258>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI258)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ258)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG258)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF258)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH258)),0,IF(OR(ISBLANK(M258),ISBLANK(N258)),0,IF(AND(CostType=ARO,L258>ScheduleYear,N258<=ScheduleYear), 0,J258)))))))))))","v":0},{"$f":"IF(J258=\"\",0,IF(EE258=\"\",0,IF(B258=\"X\",0,IF(AND(CostType=ARO,L258>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI258)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ258)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG258)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF258)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH258)),0,IF(OR(ISBLANK(M258),ISBLANK(N258)),0,IF(OR(AND(CostType=ARO,L258>ScheduleYear),N258<=ScheduleYear), 0,J258)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C258)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C258)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E258)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E258))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E258,0)))),1,$EK258)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F258)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F258))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F258,0)))),1,$EK258)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G258)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G258))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G258,0)))),1,$EK258)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H258)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H258))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H258,0)))),1,$EK258)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I258)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I258))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I258,0)))),1,$EK258)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$257&\"Table1\"),B258+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$257&\"Table1\"),B258+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["MonitorWell","Monitor Wells",null,null,null,null,null,null,null,{"$f":"SUM(J261:J267)","v":24977},{"$f":"SUM(K261:K267)","v":24977},null,null,null,null,null,{"$f":"SUM(Q261:Q267)","v":0},null,null,{"$f":"IF(ISTEXT($EB260),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T261:T267,$J261:$J267),IF(CostType=Bond,SUMPRODUCT($EB261:$EB267,T261:T267,$EA261:$EA267),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T261:T267,$EB261:$EB267)))))","v":5461},0,0,0,0,0,0,0,0,3825.2000000000003,0,0,0,0,0,0,0,0,3825.2000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB260),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ261:AZ267,$J261:$J267),IF(CostType=Bond,SUMPRODUCT($EB261:$EB267,AZ261:AZ267,$EA261:$EA267),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ261:AZ267,$EB261:$EB267)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB260),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF261:CF267,$J261:$J267),IF(CostType=Bond,SUMPRODUCT($EB261:$EB267,CF261:CF267,$EA261:$EA267),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF261:CF267,$EB261:$EB267)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB260),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL261:DL267,$J261:$J267),IF(CostType=Bond,SUMPRODUCT($EB261:$EB267,DL261:DL267,$EA261:$EA267),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL261:DL267,$EB261:$EB267)))))","v":0},0,0,11865.6,{"$f":"IF(ISNUMBER(K260),SUM(T260:DO260)-K260,K260)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB261:EB267)","v":24977},{"$f":"SUM(EC261:EC267)","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(B261) - ROW($A$260)-1)/INDEX(SheetRangeIndex,MATCH($A$260,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B261+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B261+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B261+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B261+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B261+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B261+1,3))","v":""},{"$f":"IF(ISERROR(EL261),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B261+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B261+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B261+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B261+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B261+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B261+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B261+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B261+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B261+1,26)=0,0,INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B261+1,26))","v":0},{"$f":"IF(ISERR(ED261),\"Cost Type\",IF(A261=\"X\",\"Override\",IF(OR(ISBLANK(M261),ISBLANK(N261)),\"Enter Dates\",IF(AND(CostType=ARO,L261>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI261)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ261)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG261)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF261)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH261)),\"Phase\",IF(AND(CostType=ARO,OR(L261>ScheduleYear,N261<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O261>ScheduleYear),AND(CostType=LOM,LOMComplete)),J261,J261-Q261)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B261+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K261),\"\",SUM(T261:DO261))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N261<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J261*R261,R261*EB261)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T261:DP261,T$27:DP$27,\"<=\"&O261,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T261:DP261))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O261),$O261>ScheduleYear),1,0)","v":1},{"$f":"IF(J261=\"\",0,IF(ISERR(ED261),0,IF(A261=\"X\",0,IF(AND(CostType=ARO,L261>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI261)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ261)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG261)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF261)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH261)),0,IF(OR(ISBLANK(M261),ISBLANK(N261)),0,IF(AND(CostType=ARO,L261>ScheduleYear,N261<=ScheduleYear), 0,J261)))))))))))","v":0},{"$f":"IF(J261=\"\",0,IF(EE261=\"\",0,IF(B261=\"X\",0,IF(AND(CostType=ARO,L261>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI261)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ261)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG261)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF261)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH261)),0,IF(OR(ISBLANK(M261),ISBLANK(N261)),0,IF(OR(AND(CostType=ARO,L261>ScheduleYear),N261<=ScheduleYear), 0,J261)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C261)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C261)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E261)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E261))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E261,0)))),1,$EK261)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F261)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F261))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F261,0)))),1,$EK261)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G261)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G261))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G261,0)))),1,$EK261)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H261)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H261))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H261,0)))),1,$EK261)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I261)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I261))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I261,0)))),1,$EK261)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B261+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B261+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,1,{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B262+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B262+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B262+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B262+1,2))","v":"Inactive Monitoring Wells"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B262+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B262+1,3))","v":""},{"$f":"IF(ISERROR(EL262),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B262+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B262+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B262+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B262+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B262+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B262+1,7))","v":"General & Admin."},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B262+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B262+1,8))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B262+1,26)=0,0,INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B262+1,26))","v":4680},4680,{"$f":"INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B262+1,4)","v":2000},2023,2040,null,{"$f":"IF(ISTEXT(K262),\"\",SUM(T262:DO262))","v":1},0,0,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,4680,{"$error":"#VALUE!"},1,{"$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"}},5,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,2,{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B263+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B263+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B263+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B263+1,2))","v":"Inactive Recovery Wells"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B263+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B263+1,3))","v":""},{"$f":"IF(ISERROR(EL263),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B263+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B263+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B263+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B263+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B263+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B263+1,7))","v":"General & Admin."},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B263+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B263+1,8))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B263+1,26)=0,0,INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B263+1,26))","v":781},781,{"$f":"INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B263+1,4)","v":2000},2023,2040,null,{"$f":"IF(ISTEXT(K263),\"\",SUM(T263:DO263))","v":1},0,0,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,781,{"$error":"#VALUE!"},1,{"$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"}},5,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,3,{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B264+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B264+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B264+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B264+1,2))","v":"Active Monitoring Wells"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B264+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B264+1,3))","v":""},{"$f":"IF(ISERROR(EL264),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B264+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B264+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B264+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B264+1,6))","v":"Post Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B264+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B264+1,7))","v":"General & Admin."},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B264+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B264+1,8))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B264+1,26)=0,0,INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B264+1,26))","v":15266},15266,{"$f":"INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B264+1,4)","v":2000},2023,2122,null,{"$f":"IF(ISTEXT(K264),\"\",SUM(T264:DO264))","v":1},0,0,null,null,null,null,null,null,null,null,null,null,0.2,null,null,null,null,null,null,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,0.6,null,null,null,null,null,null,null,null,null,null,null,1,15266,{"$error":"#VALUE!"},1,{"$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"}},5,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,4,{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B265+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B265+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B265+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B265+1,2))","v":"Active Recovery Wells"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B265+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B265+1,3))","v":""},{"$f":"IF(ISERROR(EL265),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B265+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B265+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B265+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B265+1,6))","v":"Post Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B265+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B265+1,7))","v":"General & Admin."},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B265+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B265+1,8))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B265+1,26)=0,0,INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B265+1,26))","v":3860},3860,{"$f":"INDEX(INDIRECT(\"_\"&$A$260&\"Table1\"),B265+1,4)","v":2000},2023,2122,null,{"$f":"IF(ISTEXT(K265),\"\",SUM(T265:DO265))","v":1},0,0,null,null,null,null,null,null,null,null,null,null,0.2,null,null,null,null,null,null,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,0.6,null,null,null,null,null,null,null,null,null,null,null,1,3860,{"$error":"#VALUE!"},1,{"$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"}},5,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,5,"FA","Active Injection Wells","","Other Site Facilities","Post Closure","General & Admin.","Public Land",390,390,2000,2023,2122,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,1,390,{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"SUM(J270:J273)","v":180},{"$f":"SUM(K270:K273)","v":180},null,null,null,null,null,{"$f":"SUM(Q270:Q273)","v":0},null,null,{"$f":"IF(ISTEXT($EB269),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T270:T273,$J270:$J273),IF(CostType=Bond,SUMPRODUCT($EB270:$EB273,T270:T273,$EA270:$EA273),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T270:T273,$EB270:$EB273)))))","v":12.24},11.88,11.88,12.959999999999999,12.959999999999999,12.959999999999999,12.959999999999999,11.52,11.52,11.52,11.52,11.52,11.52,11.52,11.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB269),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ270:AZ273,$J270:$J273),IF(CostType=Bond,SUMPRODUCT($EB270:$EB273,AZ270:AZ273,$EA270:$EA273),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ270:AZ273,$EB270:$EB273)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB269),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF270:CF273,$J270:$J273),IF(CostType=Bond,SUMPRODUCT($EB270:$EB273,CF270:CF273,$EA270:$EA273),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF270:CF273,$EB270:$EB273)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB269),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL270:DL273,$J270:$J273),IF(CostType=Bond,SUMPRODUCT($EB270:$EB273,DL270:DL273,$EA270:$EA273),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL270:DL273,$EB270:$EB273)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K269),SUM(T269:DO269)-K269,K269)","v":2.8421709430404007E-14},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB270:EB273)","v":180},{"$f":"SUM(EC270:EC273)","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(B270) - ROW($A$269)-1)/INDEX(SheetRangeIndex,MATCH($A$269,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B270+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B270+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B270+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B270+1,2))","v":""},{"$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":"IF(INDEX(INDIRECT(\"_\"&$A$269&\"Table2\"),B270+1,17)=0,0,INDEX(INDIRECT(\"_\"&$A$269&\"Table2\"),B270+1,17))","v":0},{"$f":"IF(ISERR(ED270),\"Cost Type\",IF(A270=\"X\",\"Override\",IF(OR(ISBLANK(M270),ISBLANK(N270)),\"Enter Dates\",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(ISTEXT(IDCodeFilter),ISERROR(EF270)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH270)),\"Phase\",IF(AND(CostType=ARO,OR(L270>ScheduleYear,N270<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O270>ScheduleYear),AND(CostType=LOM,LOMComplete)),J270,J270-Q270)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$269,TableNamesSorted,0),3)&\"Table1\"),B270+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K270),\"\",SUM(T270:DO270))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N270<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J270*R270,R270*EB270)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T270:DP270,T$27:DP$27,\"<=\"&O270,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T270:DP270))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O270),$O270>ScheduleYear),1,0)","v":1},{"$f":"IF(J270=\"\",0,IF(ISERR(ED270),0,IF(A270=\"X\",0,IF(AND(CostType=ARO,L270>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI270)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ270)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG270)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF270)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH270)),0,IF(OR(ISBLANK(M270),ISBLANK(N270)),0,IF(AND(CostType=ARO,L270>ScheduleYear,N270<=ScheduleYear), 0,J270)))))))))))","v":0},{"$f":"IF(J270=\"\",0,IF(EE270=\"\",0,IF(B270=\"X\",0,IF(AND(CostType=ARO,L270>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI270)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ270)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG270)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF270)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH270)),0,IF(OR(ISBLANK(M270),ISBLANK(N270)),0,IF(OR(AND(CostType=ARO,L270>ScheduleYear),N270<=ScheduleYear), 0,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$269&\"Table1\"),B270+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B271) - ROW($A$269)-1)/INDEX(SheetRangeIndex,MATCH($A$269,TableNamesSorted,0),7)","v":1},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B271+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B271+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B271+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B271+1,2))","v":"Dolores Plume pumping  to ARD Pond # 1"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B271+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B271+1,3))","v":""},{"$f":"IF(ISERROR(EL271),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B271+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B271+1,5)))","v":"Water Treatment"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B271+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B271+1,6))","v":"Closure & Post Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B271+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B271+1,7))","v":"Water Magt."},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B271+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B271+1,8))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$269&\"Table2\"),B271+1,17)=0,0,INDEX(INDIRECT(\"_\"&$A$269&\"Table2\"),B271+1,17))","v":144},{"$f":"IF(ISERR(ED271),\"Cost Type\",IF(A271=\"X\",\"Override\",IF(OR(ISBLANK(M271),ISBLANK(N271)),\"Enter Dates\",IF(AND(CostType=ARO,L271>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI271)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ271)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG271)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF271)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH271)),\"Phase\",IF(AND(CostType=ARO,OR(L271>ScheduleYear,N271<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O271>ScheduleYear),AND(CostType=LOM,LOMComplete)),J271,J271-Q271)))))))))))","v":144},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$269,TableNamesSorted,0),3)&\"Table1\"),B271+1,4)","v":2000},2023,2037,null,{"$f":"IF(ISTEXT(K271),\"\",SUM(T271:DO271))","v":0.99999999999999978},{"$f":"IF(OR(AND(CostType=ARO,N271<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J271*R271,R271*EB271)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T271:DP271,T$27:DP$27,\"<=\"&O271,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T271:DP271))","v":0},null,null,null,null,0.09,0.09,0.09,0.09,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O271),$O271>ScheduleYear),1,0)","v":1},{"$f":"IF(J271=\"\",0,IF(ISERR(ED271),0,IF(A271=\"X\",0,IF(AND(CostType=ARO,L271>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI271)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ271)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG271)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF271)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH271)),0,IF(OR(ISBLANK(M271),ISBLANK(N271)),0,IF(AND(CostType=ARO,L271>ScheduleYear,N271<=ScheduleYear), 0,J271)))))))))))","v":144},{"$f":"IF(J271=\"\",0,IF(EE271=\"\",0,IF(B271=\"X\",0,IF(AND(CostType=ARO,L271>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI271)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ271)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG271)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF271)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH271)),0,IF(OR(ISBLANK(M271),ISBLANK(N271)),0,IF(OR(AND(CostType=ARO,L271>ScheduleYear),N271<=ScheduleYear), 0,J271)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C271)","v":1},{"$f":"SEARCH(OtherCostType,C271)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E271)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E271))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E271,0)))),1,$EK271)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F271)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F271))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F271,0)))),1,$EK271)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G271)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G271))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G271,0)))),1,$EK271)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H271)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H271))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H271,0)))),1,$EK271)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I271)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I271))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I271,0)))),1,$EK271)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B271+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B271+1,5),Accounts,0))","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B272) - ROW($A$269)-1)/INDEX(SheetRangeIndex,MATCH($A$269,TableNamesSorted,0),7)","v":2},"FA","Residue Pile Plume pumping  to ARD Pond # 2","","Water Treatment","Post Closure","Water Magt.","Public Land",36,{"$f":"IF(ISERR(ED272),\"Cost Type\",IF(A272=\"X\",\"Override\",IF(OR(ISBLANK(M272),ISBLANK(N272)),\"Enter Dates\",IF(AND(CostType=ARO,L272>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI272)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ272)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG272)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF272)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH272)),\"Phase\",IF(AND(CostType=ARO,OR(L272>ScheduleYear,N272<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O272>ScheduleYear),AND(CostType=LOM,LOMComplete)),J272,J272-Q272)))))))))))","v":36},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$269,TableNamesSorted,0),3)&\"Table1\"),B272+1,4)","v":2000},2023,2037,null,1,{"$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$27,\"<=\"&ScheduleYear,T272:DP272))","v":0},null,0.34,0.33,0.33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O272),$O272>ScheduleYear),1,0)","v":1},{"$f":"IF(J272=\"\",0,IF(ISERR(ED272),0,IF(A272=\"X\",0,IF(AND(CostType=ARO,L272>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI272)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ272)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG272)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF272)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH272)),0,IF(OR(ISBLANK(M272),ISBLANK(N272)),0,IF(AND(CostType=ARO,L272>ScheduleYear,N272<=ScheduleYear), 0,J272)))))))))))","v":36},{"$f":"IF(J272=\"\",0,IF(EE272=\"\",0,IF(B272=\"X\",0,IF(AND(CostType=ARO,L272>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI272)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ272)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG272)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF272)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH272)),0,IF(OR(ISBLANK(M272),ISBLANK(N272)),0,IF(OR(AND(CostType=ARO,L272>ScheduleYear),N272<=ScheduleYear), 0,J272)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C272)","v":1},{"$f":"SEARCH(OtherCostType,C272)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E272)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E272))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E272,0)))),1,$EK272)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F272)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F272))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F272,0)))),1,$EK272)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G272)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G272))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G272,0)))),1,$EK272)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H272)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H272))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H272,0)))),1,$EK272)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I272)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I272))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I272,0)))),1,$EK272)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B272+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$269&\"Table1\"),B272+1,5),Accounts,0))","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Evap","Forced Evaporation",null,null,null,null,null,null,null,{"$f":"SUM(J275:J276)","v":0},{"$f":"SUM(K275:K276)","v":0},null,null,null,null,null,{"$f":"SUM(Q275:Q276)","v":0},null,null,{"$f":"IF(ISTEXT($EB274),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T275:T276,$J275:$J276),IF(CostType=Bond,SUMPRODUCT($EB275:$EB276,T275:T276,$EA275:$EA276),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T275:T276,$EB275:$EB276)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB274),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ275:AZ276,$J275:$J276),IF(CostType=Bond,SUMPRODUCT($EB275:$EB276,AZ275:AZ276,$EA275:$EA276),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ275:AZ276,$EB275:$EB276)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB274),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF275:CF276,$J275:$J276),IF(CostType=Bond,SUMPRODUCT($EB275:$EB276,CF275:CF276,$EA275:$EA276),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF275:CF276,$EB275:$EB276)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB274),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL275:DL276,$J275:$J276),IF(CostType=Bond,SUMPRODUCT($EB275:$EB276,DL275:DL276,$EA275:$EA276),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL275:DL276,$EB275:$EB276)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K274),SUM(T274:DO274)-K274,K274)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB275:EB276)","v":0},{"$f":"SUM(EC275:EC276)","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(B275) - ROW($A$274)-1)/INDEX(SheetRangeIndex,MATCH($A$274,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$274&\"Table1\"),B275+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$274&\"Table1\"),B275+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$274&\"Table1\"),B275+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$274&\"Table1\"),B275+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$274&\"Table1\"),B275+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$274&\"Table1\"),B275+1,3))","v":""},{"$f":"IF(ISERROR(EL275),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$274&\"Table1\"),B275+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$274&\"Table1\"),B275+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$274&\"Table1\"),B275+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$274&\"Table1\"),B275+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$274&\"Table1\"),B275+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$274&\"Table1\"),B275+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$274&\"Table1\"),B275+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$274&\"Table1\"),B275+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$274&\"Table2\"),B275+1,17)=0,0,INDEX(INDIRECT(\"_\"&$A$274&\"Table2\"),B275+1,17))","v":0},{"$f":"IF(ISERR(ED275),\"Cost Type\",IF(A275=\"X\",\"Override\",IF(OR(ISBLANK(M275),ISBLANK(N275)),\"Enter Dates\",IF(AND(CostType=ARO,L275>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI275)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ275)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG275)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF275)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH275)),\"Phase\",IF(AND(CostType=ARO,OR(L275>ScheduleYear,N275<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O275>ScheduleYear),AND(CostType=LOM,LOMComplete)),J275,J275-Q275)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$274,TableNamesSorted,0),3)&\"Table1\"),B275+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(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},{"$f":"IF(J275=\"\",0,IF(ISERR(ED275),0,IF(A275=\"X\",0,IF(AND(CostType=ARO,L275>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI275)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ275)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG275)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF275)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH275)),0,IF(OR(ISBLANK(M275),ISBLANK(N275)),0,IF(AND(CostType=ARO,L275>ScheduleYear,N275<=ScheduleYear), 0,J275)))))))))))","v":0},{"$f":"IF(J275=\"\",0,IF(EE275=\"\",0,IF(B275=\"X\",0,IF(AND(CostType=ARO,L275>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI275)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ275)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG275)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF275)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH275)),0,IF(OR(ISBLANK(M275),ISBLANK(N275)),0,IF(OR(AND(CostType=ARO,L275>ScheduleYear),N275<=ScheduleYear), 0,J275)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C275)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C275)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E275)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E275))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E275,0)))),1,$EK275)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F275)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F275))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F275,0)))),1,$EK275)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G275)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G275))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G275,0)))),1,$EK275)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H275)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H275))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H275,0)))),1,$EK275)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I275)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I275))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I275,0)))),1,$EK275)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$274&\"Table1\"),B275+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$274&\"Table1\"),B275+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Treat","Water Treatment",null,null,null,null,null,null,null,{"$f":"SUM(J278:J283)","v":0},{"$f":"SUM(K278:K283)","v":0},null,null,null,null,null,{"$f":"SUM(Q278:Q283)","v":0},null,null,{"$f":"IF(ISTEXT($EB277),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T278:T283,$J278:$J283),IF(CostType=Bond,SUMPRODUCT($EB278:$EB283,T278:T283,$EA278:$EA283),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T278:T283,$EB278:$EB283)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB277),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ278:AZ283,$J278:$J283),IF(CostType=Bond,SUMPRODUCT($EB278:$EB283,AZ278:AZ283,$EA278:$EA283),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ278:AZ283,$EB278:$EB283)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB277),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF278:CF283,$J278:$J283),IF(CostType=Bond,SUMPRODUCT($EB278:$EB283,CF278:CF283,$EA278:$EA283),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF278:CF283,$EB278:$EB283)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB277),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL278:DL283,$J278:$J283),IF(CostType=Bond,SUMPRODUCT($EB278:$EB283,DL278:DL283,$EA278:$EA283),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL278:DL283,$EB278:$EB283)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K277),SUM(T277:DO277)-K277,K277)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB278:EB283)","v":0},{"$f":"SUM(EC278:EC283)","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(B278) - ROW($A$277)-1)/INDEX(SheetRangeIndex,MATCH($A$277,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B278+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B278+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B278+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B278+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B278+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B278+1,3))","v":""},{"$f":"IF(ISERROR(EL278),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B278+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B278+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B278+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B278+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B278+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B278+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B278+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B278+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$277&\"Table2\"),B278+1,8)=0,0,INDEX(INDIRECT(\"_\"&$A$277&\"Table2\"),B278+1,8))","v":0},{"$f":"IF(ISERR(ED278),\"Cost Type\",IF(A278=\"X\",\"Override\",IF(OR(ISBLANK(M278),ISBLANK(N278)),\"Enter Dates\",IF(AND(CostType=ARO,L278>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI278)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ278)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG278)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF278)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH278)),\"Phase\",IF(AND(CostType=ARO,OR(L278>ScheduleYear,N278<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O278>ScheduleYear),AND(CostType=LOM,LOMComplete)),J278,J278-Q278)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$277,TableNamesSorted,0),3)&\"Table1\"),B278+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K278),\"\",SUM(T278:DO278))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N278<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J278*R278,R278*EB278)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T278:DP278,T$27:DP$27,\"<=\"&O278,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T278:DP278))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O278),$O278>ScheduleYear),1,0)","v":1},{"$f":"IF(J278=\"\",0,IF(ISERR(ED278),0,IF(A278=\"X\",0,IF(AND(CostType=ARO,L278>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI278)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ278)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG278)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF278)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH278)),0,IF(OR(ISBLANK(M278),ISBLANK(N278)),0,IF(AND(CostType=ARO,L278>ScheduleYear,N278<=ScheduleYear), 0,J278)))))))))))","v":0},{"$f":"IF(J278=\"\",0,IF(EE278=\"\",0,IF(B278=\"X\",0,IF(AND(CostType=ARO,L278>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI278)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ278)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG278)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF278)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH278)),0,IF(OR(ISBLANK(M278),ISBLANK(N278)),0,IF(OR(AND(CostType=ARO,L278>ScheduleYear),N278<=ScheduleYear), 0,J278)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C278)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C278)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E278)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E278))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E278,0)))),1,$EK278)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F278)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F278))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F278,0)))),1,$EK278)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G278)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G278))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G278,0)))),1,$EK278)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H278)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H278))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H278,0)))),1,$EK278)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I278)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I278))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I278,0)))),1,$EK278)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B278+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B278+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B279) - ROW($A$277)-1)/INDEX(SheetRangeIndex,MATCH($A$277,TableNamesSorted,0),7)","v":1},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B279+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B279+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B279+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B279+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B279+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B279+1,3))","v":""},{"$f":"IF(ISERROR(EL279),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B279+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B279+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B279+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B279+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B279+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B279+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B279+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B279+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$277&\"Table2\"),B279+1,8)=0,0,INDEX(INDIRECT(\"_\"&$A$277&\"Table2\"),B279+1,8))","v":0},{"$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"},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$277,TableNamesSorted,0),3)&\"Table1\"),B279+1,4)","v":0},2023,2122,null,{"$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$27,\"<=\"&ScheduleYear,T279:DP279))","v":0},null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$277&\"Table1\"),B279+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B279+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B280) - ROW($A$277)-1)/INDEX(SheetRangeIndex,MATCH($A$277,TableNamesSorted,0),7)","v":2},"","","","","","","",0,{"$f":"IF(ISERR(ED280),\"Cost Type\",IF(A280=\"X\",\"Override\",IF(OR(ISBLANK(M280),ISBLANK(N280)),\"Enter Dates\",IF(AND(CostType=ARO,L280>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI280)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ280)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG280)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF280)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH280)),\"Phase\",IF(AND(CostType=ARO,OR(L280>ScheduleYear,N280<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O280>ScheduleYear),AND(CostType=LOM,LOMComplete)),J280,J280-Q280)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$277,TableNamesSorted,0),3)&\"Table1\"),B280+1,4)","v":0},2023,2122,null,"",{"$f":"IF(OR(AND(CostType=ARO,N280<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J280*R280,R280*EB280)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T280:DP280,T$27:DP$27,\"<=\"&O280,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T280:DP280))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.34,0.33,0.33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O280),$O280>ScheduleYear),1,0)","v":1},{"$f":"IF(J280=\"\",0,IF(ISERR(ED280),0,IF(A280=\"X\",0,IF(AND(CostType=ARO,L280>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI280)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ280)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG280)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF280)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH280)),0,IF(OR(ISBLANK(M280),ISBLANK(N280)),0,IF(AND(CostType=ARO,L280>ScheduleYear,N280<=ScheduleYear), 0,J280)))))))))))","v":0},{"$f":"IF(J280=\"\",0,IF(EE280=\"\",0,IF(B280=\"X\",0,IF(AND(CostType=ARO,L280>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI280)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ280)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG280)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF280)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH280)),0,IF(OR(ISBLANK(M280),ISBLANK(N280)),0,IF(OR(AND(CostType=ARO,L280>ScheduleYear),N280<=ScheduleYear), 0,J280)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C280)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C280)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E280)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E280))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E280,0)))),1,$EK280)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F280)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F280))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F280,0)))),1,$EK280)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G280)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G280))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G280,0)))),1,$EK280)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H280)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H280))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H280,0)))),1,$EK280)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I280)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I280))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I280,0)))),1,$EK280)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B280+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B280+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B281) - ROW($A$277)-1)/INDEX(SheetRangeIndex,MATCH($A$277,TableNamesSorted,0),7)","v":3},"","","","","","","",0,{"$f":"IF(ISERR(ED281),\"Cost Type\",IF(A281=\"X\",\"Override\",IF(OR(ISBLANK(M281),ISBLANK(N281)),\"Enter Dates\",IF(AND(CostType=ARO,L281>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI281)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ281)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG281)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF281)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH281)),\"Phase\",IF(AND(CostType=ARO,OR(L281>ScheduleYear,N281<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O281>ScheduleYear),AND(CostType=LOM,LOMComplete)),J281,J281-Q281)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$277,TableNamesSorted,0),3)&\"Table1\"),B281+1,4)","v":0},2023,2122,null,"",{"$f":"IF(OR(AND(CostType=ARO,N281<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J281*R281,R281*EB281)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T281:DP281,T$27:DP$27,\"<=\"&O281,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T281:DP281))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.34,0.33,0.33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O281),$O281>ScheduleYear),1,0)","v":1},{"$f":"IF(J281=\"\",0,IF(ISERR(ED281),0,IF(A281=\"X\",0,IF(AND(CostType=ARO,L281>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI281)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ281)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG281)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF281)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH281)),0,IF(OR(ISBLANK(M281),ISBLANK(N281)),0,IF(AND(CostType=ARO,L281>ScheduleYear,N281<=ScheduleYear), 0,J281)))))))))))","v":0},{"$f":"IF(J281=\"\",0,IF(EE281=\"\",0,IF(B281=\"X\",0,IF(AND(CostType=ARO,L281>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI281)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ281)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG281)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF281)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH281)),0,IF(OR(ISBLANK(M281),ISBLANK(N281)),0,IF(OR(AND(CostType=ARO,L281>ScheduleYear),N281<=ScheduleYear), 0,J281)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C281)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C281)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E281)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E281))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E281,0)))),1,$EK281)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F281)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F281))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F281,0)))),1,$EK281)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G281)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G281))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G281,0)))),1,$EK281)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H281)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H281))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H281,0)))),1,$EK281)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I281)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I281))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I281,0)))),1,$EK281)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B281+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B281+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B282) - ROW($A$277)-1)/INDEX(SheetRangeIndex,MATCH($A$277,TableNamesSorted,0),7)","v":4},"","","","","","","",0,{"$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"},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$277,TableNamesSorted,0),3)&\"Table1\"),B282+1,4)","v":0},2023,2122,null,"",{"$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$27,\"<=\"&ScheduleYear,T282:DP282))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.34,0.33,0.33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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"}},{"$error":"#N/A"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B282+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$277&\"Table1\"),B282+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Decon","Decontamination",null,null,null,null,null,null,null,{"$f":"SUM(J285:J286)","v":0},{"$f":"SUM(K285:K286)","v":0},null,null,null,null,null,{"$f":"SUM(Q285:Q286)","v":0},null,null,{"$f":"IF(ISTEXT($EB284),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T285:T286,$J285:$J286),IF(CostType=Bond,SUMPRODUCT($EB285:$EB286,T285:T286,$EA285:$EA286),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T285:T286,$EB285:$EB286)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB284),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ285:AZ286,$J285:$J286),IF(CostType=Bond,SUMPRODUCT($EB285:$EB286,AZ285:AZ286,$EA285:$EA286),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ285:AZ286,$EB285:$EB286)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB284),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF285:CF286,$J285:$J286),IF(CostType=Bond,SUMPRODUCT($EB285:$EB286,CF285:CF286,$EA285:$EA286),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF285:CF286,$EB285:$EB286)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB284),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL285:DL286,$J285:$J286),IF(CostType=Bond,SUMPRODUCT($EB285:$EB286,DL285:DL286,$EA285:$EA286),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL285:DL286,$EB285:$EB286)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K284),SUM(T284:DO284)-K284,K284)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB285:EB286)","v":0},{"$f":"SUM(EC285:EC286)","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(B285) - ROW($A$284)-1)/INDEX(SheetRangeIndex,MATCH($A$284,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$284&\"Table1\"),B285+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$284&\"Table1\"),B285+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$284&\"Table1\"),B285+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$284&\"Table1\"),B285+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$284&\"Table1\"),B285+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$284&\"Table1\"),B285+1,3))","v":""},{"$f":"IF(ISERROR(EL285),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$284&\"Table1\"),B285+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$284&\"Table1\"),B285+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$284&\"Table1\"),B285+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$284&\"Table1\"),B285+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$284&\"Table1\"),B285+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$284&\"Table1\"),B285+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$284&\"Table1\"),B285+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$284&\"Table1\"),B285+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$284&\"Table2\"),B285+1,17)=0,0,INDEX(INDIRECT(\"_\"&$A$284&\"Table2\"),B285+1,17))","v":0},{"$f":"IF(ISERR(ED285),\"Cost Type\",IF(A285=\"X\",\"Override\",IF(OR(ISBLANK(M285),ISBLANK(N285)),\"Enter Dates\",IF(AND(CostType=ARO,L285>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI285)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ285)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG285)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF285)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH285)),\"Phase\",IF(AND(CostType=ARO,OR(L285>ScheduleYear,N285<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O285>ScheduleYear),AND(CostType=LOM,LOMComplete)),J285,J285-Q285)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$284,TableNamesSorted,0),3)&\"Table1\"),B285+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K285),\"\",SUM(T285:DO285))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N285<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J285*R285,R285*EB285)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T285:DP285,T$27:DP$27,\"<=\"&O285,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T285:DP285))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O285),$O285>ScheduleYear),1,0)","v":1},{"$f":"IF(J285=\"\",0,IF(ISERR(ED285),0,IF(A285=\"X\",0,IF(AND(CostType=ARO,L285>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI285)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ285)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG285)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF285)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH285)),0,IF(OR(ISBLANK(M285),ISBLANK(N285)),0,IF(AND(CostType=ARO,L285>ScheduleYear,N285<=ScheduleYear), 0,J285)))))))))))","v":0},{"$f":"IF(J285=\"\",0,IF(EE285=\"\",0,IF(B285=\"X\",0,IF(AND(CostType=ARO,L285>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI285)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ285)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG285)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF285)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH285)),0,IF(OR(ISBLANK(M285),ISBLANK(N285)),0,IF(OR(AND(CostType=ARO,L285>ScheduleYear),N285<=ScheduleYear), 0,J285)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C285)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C285)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E285)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E285))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E285,0)))),1,$EK285)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F285)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F285))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F285,0)))),1,$EK285)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G285)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G285))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G285,0)))),1,$EK285)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H285)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H285))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H285,0)))),1,$EK285)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I285)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I285))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I285,0)))),1,$EK285)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$284&\"Table1\"),B285+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$284&\"Table1\"),B285+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["SolidWaste","WASTE MANAGEMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["SolidWaste","Solid Waste",null,null,null,null,null,null,null,{"$f":"SUM(J289:J293)","v":6519},{"$f":"SUM(K289:K293)","v":6519},null,null,null,null,null,{"$f":"SUM(Q289:Q293)","v":0},null,null,{"$f":"IF(ISTEXT($EB288),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T289:T293,$J289:$J293),IF(CostType=Bond,SUMPRODUCT($EB289:$EB293,T289:T293,$EA289:$EA293),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T289:T293,$EB289:$EB293)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB288),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ289:AZ293,$J289:$J293),IF(CostType=Bond,SUMPRODUCT($EB289:$EB293,AZ289:AZ293,$EA289:$EA293),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ289:AZ293,$EB289:$EB293)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB288),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF289:CF293,$J289:$J293),IF(CostType=Bond,SUMPRODUCT($EB289:$EB293,CF289:CF293,$EA289:$EA293),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF289:CF293,$EB289:$EB293)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB288),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL289:DL293,$J289:$J293),IF(CostType=Bond,SUMPRODUCT($EB289:$EB293,DL289:DL293,$EA289:$EA293),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL289:DL293,$EB289:$EB293)))))","v":0},0,0,6519,{"$f":"IF(ISNUMBER(K288),SUM(T288:DO288)-K288,K288)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB289:EB293)","v":6519},{"$f":"SUM(EC289:EC293)","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(B289) - ROW($A$288)-1)/INDEX(SheetRangeIndex,MATCH($A$288,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B289+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B289+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B289+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B289+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B289+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B289+1,3))","v":""},{"$f":"IF(ISERROR(EL289),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B289+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B289+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B289+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B289+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B289+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B289+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B289+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B289+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$288&\"Table2\"),B289+1,12)=0,0,INDEX(INDIRECT(\"_\"&$A$288&\"Table2\"),B289+1,12))","v":0},{"$f":"IF(ISERR(ED289),\"Cost Type\",IF(A289=\"X\",\"Override\",IF(OR(ISBLANK(M289),ISBLANK(N289)),\"Enter Dates\",IF(AND(CostType=ARO,L289>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI289)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ289)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG289)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF289)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH289)),\"Phase\",IF(AND(CostType=ARO,OR(L289>ScheduleYear,N289<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O289>ScheduleYear),AND(CostType=LOM,LOMComplete)),J289,J289-Q289)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B289+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K289),\"\",SUM(T289:DO289))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N289<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J289*R289,R289*EB289)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T289:DP289,T$27:DP$27,\"<=\"&O289,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T289:DP289))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O289),$O289>ScheduleYear),1,0)","v":1},{"$f":"IF(J289=\"\",0,IF(ISERR(ED289),0,IF(A289=\"X\",0,IF(AND(CostType=ARO,L289>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI289)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ289)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG289)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF289)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH289)),0,IF(OR(ISBLANK(M289),ISBLANK(N289)),0,IF(AND(CostType=ARO,L289>ScheduleYear,N289<=ScheduleYear), 0,J289)))))))))))","v":0},{"$f":"IF(J289=\"\",0,IF(EE289=\"\",0,IF(B289=\"X\",0,IF(AND(CostType=ARO,L289>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI289)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ289)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG289)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF289)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH289)),0,IF(OR(ISBLANK(M289),ISBLANK(N289)),0,IF(OR(AND(CostType=ARO,L289>ScheduleYear),N289<=ScheduleYear), 0,J289)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C289)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C289)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E289)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E289))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E289,0)))),1,$EK289)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F289)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F289))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F289,0)))),1,$EK289)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G289)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G289))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G289,0)))),1,$EK289)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H289)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H289))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H289,0)))),1,$EK289)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I289)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I289))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I289,0)))),1,$EK289)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B289+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B289+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B290) - ROW($A$288)-1)/INDEX(SheetRangeIndex,MATCH($A$288,TableNamesSorted,0),7)","v":1},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B290+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B290+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B290+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B290+1,2))","v":"Demolition debris ( Buildings and Structures)"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B290+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B290+1,3))","v":""},{"$f":"IF(ISERROR(EL290),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B290+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B290+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B290+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B290+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B290+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B290+1,7))","v":"Build./Str."},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B290+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B290+1,8))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$288&\"Table2\"),B290+1,12)=0,0,INDEX(INDIRECT(\"_\"&$A$288&\"Table2\"),B290+1,12))","v":1072},{"$f":"IF(ISERR(ED290),\"Cost Type\",IF(A290=\"X\",\"Override\",IF(OR(ISBLANK(M290),ISBLANK(N290)),\"Enter Dates\",IF(AND(CostType=ARO,L290>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI290)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ290)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG290)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF290)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH290)),\"Phase\",IF(AND(CostType=ARO,OR(L290>ScheduleYear,N290<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O290>ScheduleYear),AND(CostType=LOM,LOMComplete)),J290,J290-Q290)))))))))))","v":1072},{"$f":"INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B290+1,4)","v":2000},2023,2122,null,{"$f":"IF(ISTEXT(K290),\"\",SUM(T290:DO290))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N290<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J290*R290,R290*EB290)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T290:DP290,T$27:DP$27,\"<=\"&O290,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T290:DP290))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O290),$O290>ScheduleYear),1,0)","v":1},{"$f":"IF(J290=\"\",0,IF(ISERR(ED290),0,IF(A290=\"X\",0,IF(AND(CostType=ARO,L290>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI290)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ290)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG290)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF290)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH290)),0,IF(OR(ISBLANK(M290),ISBLANK(N290)),0,IF(AND(CostType=ARO,L290>ScheduleYear,N290<=ScheduleYear), 0,J290)))))))))))","v":1072},{"$f":"IF(J290=\"\",0,IF(EE290=\"\",0,IF(B290=\"X\",0,IF(AND(CostType=ARO,L290>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI290)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ290)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG290)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF290)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH290)),0,IF(OR(ISBLANK(M290),ISBLANK(N290)),0,IF(OR(AND(CostType=ARO,L290>ScheduleYear),N290<=ScheduleYear), 0,J290)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C290)","v":1},{"$f":"SEARCH(OtherCostType,C290)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E290)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E290))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E290,0)))),1,$EK290)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F290)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F290))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F290,0)))),1,$EK290)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G290)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G290))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G290,0)))),1,$EK290)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H290)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H290))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H290,0)))),1,$EK290)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I290)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I290))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I290,0)))),1,$EK290)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B290+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B290+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B291) - ROW($A$288)-1)/INDEX(SheetRangeIndex,MATCH($A$288,TableNamesSorted,0),7)","v":2},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B291+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B291+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B291+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B291+1,2))","v":"Old Fencing Material from the Ponds"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B291+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B291+1,3))","v":""},{"$f":"IF(ISERROR(EL291),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B291+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B291+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B291+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B291+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B291+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B291+1,7))","v":"Ponds"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B291+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B291+1,8))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$288&\"Table2\"),B291+1,12)=0,0,INDEX(INDIRECT(\"_\"&$A$288&\"Table2\"),B291+1,12))","v":3149},{"$f":"IF(ISERR(ED291),\"Cost Type\",IF(A291=\"X\",\"Override\",IF(OR(ISBLANK(M291),ISBLANK(N291)),\"Enter Dates\",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(ISTEXT(IDCodeFilter),ISERROR(EF291)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH291)),\"Phase\",IF(AND(CostType=ARO,OR(L291>ScheduleYear,N291<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O291>ScheduleYear),AND(CostType=LOM,LOMComplete)),J291,J291-Q291)))))))))))","v":3149},{"$f":"INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B291+1,4)","v":2000},2023,2122,null,{"$f":"IF(ISTEXT(K291),\"\",SUM(T291:DO291))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N291<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J291*R291,R291*EB291)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T291:DP291,T$27:DP$27,\"<=\"&O291,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T291:DP291))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O291),$O291>ScheduleYear),1,0)","v":1},{"$f":"IF(J291=\"\",0,IF(ISERR(ED291),0,IF(A291=\"X\",0,IF(AND(CostType=ARO,L291>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI291)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ291)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG291)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF291)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH291)),0,IF(OR(ISBLANK(M291),ISBLANK(N291)),0,IF(AND(CostType=ARO,L291>ScheduleYear,N291<=ScheduleYear), 0,J291)))))))))))","v":3149},{"$f":"IF(J291=\"\",0,IF(EE291=\"\",0,IF(B291=\"X\",0,IF(AND(CostType=ARO,L291>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI291)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ291)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG291)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF291)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH291)),0,IF(OR(ISBLANK(M291),ISBLANK(N291)),0,IF(OR(AND(CostType=ARO,L291>ScheduleYear),N291<=ScheduleYear), 0,J291)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C291)","v":1},{"$f":"SEARCH(OtherCostType,C291)","v":{"$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$288&\"Table1\"),B291+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B291+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B292) - ROW($A$288)-1)/INDEX(SheetRangeIndex,MATCH($A$288,TableNamesSorted,0),7)","v":3},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B292+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B292+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B292+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B292+1,2))","v":"Old HDPE piping and fitting material"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B292+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B292+1,3))","v":""},{"$f":"IF(ISERROR(EL292),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B292+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B292+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B292+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B292+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B292+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B292+1,7))","v":"Ponds"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B292+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B292+1,8))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$288&\"Table2\"),B292+1,12)=0,0,INDEX(INDIRECT(\"_\"&$A$288&\"Table2\"),B292+1,12))","v":2298},{"$f":"IF(ISERR(ED292),\"Cost Type\",IF(A292=\"X\",\"Override\",IF(OR(ISBLANK(M292),ISBLANK(N292)),\"Enter Dates\",IF(AND(CostType=ARO,L292>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI292)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ292)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG292)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF292)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH292)),\"Phase\",IF(AND(CostType=ARO,OR(L292>ScheduleYear,N292<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O292>ScheduleYear),AND(CostType=LOM,LOMComplete)),J292,J292-Q292)))))))))))","v":2298},{"$f":"INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B292+1,4)","v":2000},2023,2122,null,{"$f":"IF(ISTEXT(K292),\"\",SUM(T292:DO292))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N292<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J292*R292,R292*EB292)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T292:DP292,T$27:DP$27,\"<=\"&O292,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T292:DP292))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O292),$O292>ScheduleYear),1,0)","v":1},{"$f":"IF(J292=\"\",0,IF(ISERR(ED292),0,IF(A292=\"X\",0,IF(AND(CostType=ARO,L292>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI292)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ292)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG292)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF292)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH292)),0,IF(OR(ISBLANK(M292),ISBLANK(N292)),0,IF(AND(CostType=ARO,L292>ScheduleYear,N292<=ScheduleYear), 0,J292)))))))))))","v":2298},{"$f":"IF(J292=\"\",0,IF(EE292=\"\",0,IF(B292=\"X\",0,IF(AND(CostType=ARO,L292>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI292)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ292)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG292)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF292)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH292)),0,IF(OR(ISBLANK(M292),ISBLANK(N292)),0,IF(OR(AND(CostType=ARO,L292>ScheduleYear),N292<=ScheduleYear), 0,J292)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C292)","v":1},{"$f":"SEARCH(OtherCostType,C292)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E292)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E292))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E292,0)))),1,$EK292)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F292)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F292))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F292,0)))),1,$EK292)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G292)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G292))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G292,0)))),1,$EK292)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H292)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H292))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H292,0)))),1,$EK292)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I292)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I292))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I292,0)))),1,$EK292)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B292+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$288&\"Table1\"),B292+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["HazMat","Hazardous Waste",null,null,null,null,null,null,null,{"$f":"SUM(J295:J296)","v":0},{"$f":"SUM(K295:K296)","v":0},null,null,null,null,null,{"$f":"SUM(Q295:Q296)","v":0},null,null,{"$f":"IF(ISTEXT($EB294),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T295:T296,$J295:$J296),IF(CostType=Bond,SUMPRODUCT($EB295:$EB296,T295:T296,$EA295:$EA296),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T295:T296,$EB295:$EB296)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB294),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ295:AZ296,$J295:$J296),IF(CostType=Bond,SUMPRODUCT($EB295:$EB296,AZ295:AZ296,$EA295:$EA296),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ295:AZ296,$EB295:$EB296)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB294),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF295:CF296,$J295:$J296),IF(CostType=Bond,SUMPRODUCT($EB295:$EB296,CF295:CF296,$EA295:$EA296),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF295:CF296,$EB295:$EB296)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB294),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL295:DL296,$J295:$J296),IF(CostType=Bond,SUMPRODUCT($EB295:$EB296,DL295:DL296,$EA295:$EA296),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL295:DL296,$EB295:$EB296)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K294),SUM(T294:DO294)-K294,K294)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB295:EB296)","v":0},{"$f":"SUM(EC295:EC296)","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(B295) - ROW($A$294)-1)/INDEX(SheetRangeIndex,MATCH($A$294,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$294&\"Table1\"),B295+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$294&\"Table1\"),B295+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$294&\"Table1\"),B295+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$294&\"Table1\"),B295+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$294&\"Table1\"),B295+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$294&\"Table1\"),B295+1,3))","v":""},{"$f":"IF(ISERROR(EL295),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$294&\"Table1\"),B295+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$294&\"Table1\"),B295+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$294&\"Table1\"),B295+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$294&\"Table1\"),B295+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$294&\"Table1\"),B295+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$294&\"Table1\"),B295+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$294&\"Table1\"),B295+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$294&\"Table1\"),B295+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$294&\"Table2\"),B295+1,10)=0,0,INDEX(INDIRECT(\"_\"&$A$294&\"Table2\"),B295+1,10))","v":0},{"$f":"IF(ISERR(ED295),\"Cost Type\",IF(A295=\"X\",\"Override\",IF(OR(ISBLANK(M295),ISBLANK(N295)),\"Enter Dates\",IF(AND(CostType=ARO,L295>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI295)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ295)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG295)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF295)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH295)),\"Phase\",IF(AND(CostType=ARO,OR(L295>ScheduleYear,N295<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O295>ScheduleYear),AND(CostType=LOM,LOMComplete)),J295,J295-Q295)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$294&\"Table1\"),B295+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K295),\"\",SUM(T295:DO295))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N295<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J295*R295,R295*EB295)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T295:DP295,T$27:DP$27,\"<=\"&O295,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T295:DP295))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O295),$O295>ScheduleYear),1,0)","v":1},{"$f":"IF(J295=\"\",0,IF(ISERR(ED295),0,IF(A295=\"X\",0,IF(AND(CostType=ARO,L295>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI295)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ295)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG295)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF295)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH295)),0,IF(OR(ISBLANK(M295),ISBLANK(N295)),0,IF(AND(CostType=ARO,L295>ScheduleYear,N295<=ScheduleYear), 0,J295)))))))))))","v":0},{"$f":"IF(J295=\"\",0,IF(EE295=\"\",0,IF(B295=\"X\",0,IF(AND(CostType=ARO,L295>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI295)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ295)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG295)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF295)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH295)),0,IF(OR(ISBLANK(M295),ISBLANK(N295)),0,IF(OR(AND(CostType=ARO,L295>ScheduleYear),N295<=ScheduleYear), 0,J295)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C295)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C295)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E295)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E295))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E295,0)))),1,$EK295)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F295)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F295))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F295,0)))),1,$EK295)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G295)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G295))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G295,0)))),1,$EK295)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H295)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H295))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H295,0)))),1,$EK295)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I295)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I295))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I295,0)))),1,$EK295)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$294&\"Table1\"),B295+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$294&\"Table1\"),B295+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["HCS","Hydrocarbon Contaminated Soils",null,null,null,null,null,null,null,{"$f":"SUM(J298:J299)","v":0},{"$f":"SUM(K298:K299)","v":0},null,null,null,null,null,{"$f":"SUM(Q298:Q299)","v":0},null,null,{"$f":"IF(ISTEXT($EB297),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T298:T299,$J298:$J299),IF(CostType=Bond,SUMPRODUCT($EB298:$EB299,T298:T299,$EA298:$EA299),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T298:T299,$EB298:$EB299)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB297),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ298:AZ299,$J298:$J299),IF(CostType=Bond,SUMPRODUCT($EB298:$EB299,AZ298:AZ299,$EA298:$EA299),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ298:AZ299,$EB298:$EB299)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB297),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF298:CF299,$J298:$J299),IF(CostType=Bond,SUMPRODUCT($EB298:$EB299,CF298:CF299,$EA298:$EA299),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF298:CF299,$EB298:$EB299)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB297),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL298:DL299,$J298:$J299),IF(CostType=Bond,SUMPRODUCT($EB298:$EB299,DL298:DL299,$EA298:$EA299),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL298:DL299,$EB298:$EB299)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K297),SUM(T297:DO297)-K297,K297)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB298:EB299)","v":0},{"$f":"SUM(EC298:EC299)","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(B298) - ROW($A$297)-1)/INDEX(SheetRangeIndex,MATCH($A$297,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$297&\"Table1\"),B298+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$297&\"Table1\"),B298+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$297&\"Table1\"),B298+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$297&\"Table1\"),B298+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$297&\"Table1\"),B298+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$297&\"Table1\"),B298+1,3))","v":""},{"$f":"IF(ISERROR(EL298),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$297&\"Table1\"),B298+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$297&\"Table1\"),B298+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$297&\"Table1\"),B298+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$297&\"Table1\"),B298+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$297&\"Table1\"),B298+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$297&\"Table1\"),B298+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$297&\"Table1\"),B298+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$297&\"Table1\"),B298+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$297&\"Table2\"),B298+1,10)=0,0,INDEX(INDIRECT(\"_\"&$A$297&\"Table2\"),B298+1,10))","v":0},{"$f":"IF(ISERR(ED298),\"Cost Type\",IF(A298=\"X\",\"Override\",IF(OR(ISBLANK(M298),ISBLANK(N298)),\"Enter Dates\",IF(AND(CostType=ARO,L298>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI298)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ298)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG298)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF298)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH298)),\"Phase\",IF(AND(CostType=ARO,OR(L298>ScheduleYear,N298<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O298>ScheduleYear),AND(CostType=LOM,LOMComplete)),J298,J298-Q298)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$297&\"Table1\"),B298+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(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},{"$f":"IF(J298=\"\",0,IF(ISERR(ED298),0,IF(A298=\"X\",0,IF(AND(CostType=ARO,L298>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI298)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ298)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG298)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF298)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH298)),0,IF(OR(ISBLANK(M298),ISBLANK(N298)),0,IF(AND(CostType=ARO,L298>ScheduleYear,N298<=ScheduleYear), 0,J298)))))))))))","v":0},{"$f":"IF(J298=\"\",0,IF(EE298=\"\",0,IF(B298=\"X\",0,IF(AND(CostType=ARO,L298>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI298)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ298)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG298)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF298)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH298)),0,IF(OR(ISBLANK(M298),ISBLANK(N298)),0,IF(OR(AND(CostType=ARO,L298>ScheduleYear),N298<=ScheduleYear), 0,J298)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C298)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C298)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E298)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E298))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E298,0)))),1,$EK298)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F298)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F298))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F298,0)))),1,$EK298)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G298)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G298))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G298,0)))),1,$EK298)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H298)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H298))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H298,0)))),1,$EK298)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I298)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I298))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I298,0)))),1,$EK298)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$297&\"Table1\"),B298+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$297&\"Table1\"),B298+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["OtherUser","OTHER USER COSTS",null,null,null,null,null,null,null,{"$f":"SUM(J301:J309)","v":373320.62400000001},{"$f":"SUM(K301:K309)","v":373320.62400000001},null,null,null,null,null,{"$f":"SUM(Q301:Q309)","v":0},null,null,{"$f":"IF(ISTEXT($EB300),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T301:T309,$J301:$J309),IF(CostType=Bond,SUMPRODUCT($EB301:$EB309,T301:T309,$EA301:$EA309),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T301:T309,$EB301:$EB309)))))","v":0},0,0,0,0,0,8358.5004000000008,0,0,0,0,8358.5004000000008,0,0,0,0,8358.5004000000008,0,0,0,0,8358.5004000000008,0,0,0,0,8358.5004000000008,0,0,0,0,8358.5004000000008,{"$f":"IF(ISTEXT($EB300),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ301:AZ309,$J301:$J309),IF(CostType=Bond,SUMPRODUCT($EB301:$EB309,AZ301:AZ309,$EA301:$EA309),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ301:AZ309,$EB301:$EB309)))))","v":0},0,0,0,8358.5004000000008,0,96833.88,0,0,8358.5004000000008,0,0,0,0,8358.5004000000008,0,0,0,0,8358.5004000000008,0,0,0,0,8358.5004000000008,0,0,0,0,8358.5004000000008,0,0,{"$f":"IF(ISTEXT($EB300),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF301:CF309,$J301:$J309),IF(CostType=Bond,SUMPRODUCT($EB301:$EB309,CF301:CF309,$EA301:$EA309),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF301:CF309,$EB301:$EB309)))))","v":0},0,8358.5004000000008,0,0,96833.88,0,8358.5004000000008,0,0,0,0,8358.5004000000008,0,0,0,0,8358.5004000000008,0,0,0,0,8358.5004000000008,0,0,0,0,8358.5004000000008,0,0,0,0,{"$f":"IF(ISTEXT($EB300),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL301:DL309,$J301:$J309),IF(CostType=Bond,SUMPRODUCT($EB301:$EB309,DL301:DL309,$EA301:$EA309),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL301:DL309,$EB301:$EB309)))))","v":8358.5004000000008},0,0,20841.356399999997,{"$f":"IF(ISNUMBER(K300),SUM(T300:DO300)-K300,K300)","v":5.8207660913467407E-11},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB301:EB309)","v":373320.62400000001},{"$f":"SUM(EC301:EC309)","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(B301) - ROW($A$300)-1)/INDEX(SheetRangeIndex,MATCH($A$300,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B301+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B301+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B301+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B301+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B301+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B301+1,3))","v":""},{"$f":"IF(ISERROR(EL301),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B301+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B301+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B301+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B301+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B301+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B301+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B301+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B301+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B301+1,17)=0,0,INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B301+1,17))","v":0},{"$f":"IF(ISERR(ED301),\"Cost Type\",IF(A301=\"X\",\"Override\",IF(OR(ISBLANK(M301),ISBLANK(N301)),\"Enter Dates\",IF(ISERROR(EL301),\"Facility Type\",IF(AND(CostType=ARO,L301>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI301)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ301)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG301)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF301)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH301)),\"Phase\",IF(AND(CostType=ARO,OR(L301>ScheduleYear,N301<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O301>ScheduleYear),AND(CostType=LOM,LOMComplete)),J301,J301-Q301))))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B301+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K301),\"\",SUM(T301:DO301))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N301<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J301*R301,R301*EB301)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T301:DP301,T$27:DP$27,\"<=\"&O301,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T301:DP301))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O301),$O301>ScheduleYear),1,0)","v":1},{"$f":"IF(J301=\"\",0,IF(ISERR(ED301),0,IF(A301=\"X\",0,IF(AND(CostType=ARO,L301>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI301)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ301)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG301)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF301)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH301)),0,IF(OR(ISBLANK(M301),ISBLANK(N301)),0,IF(AND(CostType=ARO,L301>ScheduleYear,N301<=ScheduleYear), 0,J301)))))))))))","v":0},{"$f":"IF(J301=\"\",0,IF(EE301=\"\",0,IF(B301=\"X\",0,IF(AND(CostType=ARO,L301>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI301)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ301)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG301)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF301)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH301)),0,IF(OR(ISBLANK(M301),ISBLANK(N301)),0,IF(OR(AND(CostType=ARO,L301>ScheduleYear),N301<=ScheduleYear), 0,J301)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C301)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C301)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E301)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E301))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E301,0)))),1,$EK301)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F301)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F301))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F301,0)))),1,$EK301)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G301)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G301))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G301,0)))),1,$EK301)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H301)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H301))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H301,0)))),1,$EK301)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I301)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I301))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I301,0)))),1,$EK301)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B301+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B301+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,1,{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B302+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B302+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B302+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B302+1,2))","v":"Tipping Fee for Demo debris, fence and pipe material"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B302+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B302+1,3))","v":""},{"$f":"IF(ISERROR(EL302),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B302+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B302+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B302+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B302+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B302+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B302+1,7))","v":"Build./Str."},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B302+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B302+1,8))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B302+1,17)=0,0,INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B302+1,17))","v":12482.856},12482.856,{"$f":"INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B302+1,4)","v":2000},2023,2122,null,{"$f":"IF(ISTEXT(K302),\"\",SUM(T302:DO302))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N302<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J302*R302,R302*EB302)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T302:DP302,T$27:DP$27,\"<=\"&O302,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T302:DP302))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(J302=\"\",0,IF(ISERR(ED302),0,IF(A302=\"X\",0,IF(AND(CostType=ARO,L302>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI302)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ302)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG302)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF302)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH302)),0,IF(OR(ISBLANK(M302),ISBLANK(N302)),0,IF(AND(CostType=ARO,L302>ScheduleYear,N302<=ScheduleYear), 0,J302)))))))))))","v":12482.856},{"$f":"IF(J302=\"\",0,IF(EE302=\"\",0,IF(B302=\"X\",0,IF(AND(CostType=ARO,L302>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI302)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ302)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG302)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF302)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH302)),0,IF(OR(ISBLANK(M302),ISBLANK(N302)),0,IF(OR(AND(CostType=ARO,L302>ScheduleYear),N302<=ScheduleYear), 0,J302)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C302)","v":1},{"$f":"SEARCH(OtherCostType,C302)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E302)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E302))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E302,0)))),1,$EK302)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F302)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F302))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F302,0)))),1,$EK302)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G302)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G302))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G302,0)))),1,$EK302)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H302)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H302))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H302,0)))),1,$EK302)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I302)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I302))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I302,0)))),1,$EK302)))","v":{"$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,2,{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B303+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B303+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B303+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B303+1,2))","v":"Active Monitoring Well maintenance and replacement"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B303+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B303+1,3))","v":""},{"$f":"IF(ISERROR(EL303),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B303+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B303+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B303+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B303+1,6))","v":"Post Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B303+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B303+1,7))","v":"Monitoring"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B303+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B303+1,8))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B303+1,17)=0,0,INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B303+1,17))","v":100000},100000,{"$f":"INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B303+1,4)","v":2000},2023,2122,null,{"$f":"IF(ISTEXT(K303),\"\",SUM(T303:DO303))","v":1.0000000000000002},0,0,null,null,null,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,0.05,null,null,null,null,null,null,null,null,null,null,null,1,100000,{"$error":"#VALUE!"},1,{"$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"}},5,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,3,"FA","Pond Liner repair every 5 year","","Other Site Facilities","Post Closure","Ponds","Public Land",60000,60000,2000,2023,2122,null,1.0000000000000002,0,0,null,null,null,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,0.05,null,null,null,null,null,null,null,null,null,null,null,1,60000,{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$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,{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B305+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B305+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B305+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B305+1,2))","v":"Pond Liner replacement for the 2 ARD ponds every 30 years, 2 events"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B305+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B305+1,3))","v":""},{"$f":"IF(ISERROR(EL305),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B305+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B305+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B305+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B305+1,6))","v":"Post Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B305+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B305+1,7))","v":"Ponds"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B305+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B305+1,8))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B305+1,17)=0,0,INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B305+1,17))","v":193667.76},193667.76,{"$f":"INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B305+1,4)","v":2000},2023,2122,null,{"$f":"IF(ISTEXT(K305),\"\",SUM(T305:DO305))","v":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,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,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,1,193667.76,{"$error":"#VALUE!"},1,{"$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"}},5,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,5,{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B306+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B306+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B306+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B306+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B306+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B306+1,3))","v":""},{"$f":"IF(ISERROR(EL306),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B306+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B306+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B306+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B306+1,6))","v":"Post Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B306+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B306+1,7))","v":"Roads"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B306+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B306+1,8))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B306+1,17)=0,0,INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B306+1,17))","v":0},0,{"$f":"INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B306+1,4)","v":0},2023,2122,null,{"$f":"IF(ISTEXT(K306),\"\",SUM(T306:DO306))","v":1.0000000000000002},0,0,null,null,null,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,0.05,null,null,null,null,null,null,null,null,null,null,null,1,0,{"$error":"#VALUE!"},1,{"$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,6,{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B307+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B307+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B307+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B307+1,2))","v":"Vegetation Maintenance for ARD Pond Areas"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B307+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B307+1,3))","v":""},{"$f":"IF(ISERROR(EL307),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B307+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B307+1,5)))","v":"Security and Maintenance"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B307+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B307+1,6))","v":"Post Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B307+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B307+1,7))","v":"Maintenance"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B307+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B307+1,8))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B307+1,17)=0,0,INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B307+1,17))","v":748.5440000000001},{"$f":"IF(ISERR(ED307),\"Cost Type\",IF(A307=\"X\",\"Override\",IF(OR(ISBLANK(M307),ISBLANK(N307)),\"Enter Dates\",IF(ISERROR(EL307),\"Facility Type\",IF(AND(CostType=ARO,L307>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI307)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ307)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG307)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF307)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH307)),\"Phase\",IF(AND(CostType=ARO,OR(L307>ScheduleYear,N307<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O307>ScheduleYear),AND(CostType=LOM,LOMComplete)),J307,J307-Q307))))))))))))","v":748.5440000000001},{"$f":"INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B307+1,4)","v":2000},2023,2122,null,{"$f":"IF(ISTEXT(K307),\"\",SUM(T307:DO307))","v":1.0000000000000002},0,0,null,null,null,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,0.05,null,null,null,null,null,null,null,null,null,null,null,1,748.5440000000001,{"$error":"#VALUE!"},1,{"$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"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B307+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$300&\"Table1\"),B307+1,5),Accounts,0))","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,7,"FA","Soil Cover Maintenance for ARD Pond Areas","","Security and Maintenance","Post Closure","Maintenance","Public Land",6421.4639999999999,6421.4639999999999,2000,2023,2122,null,1.0000000000000002,0,0,null,null,null,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,null,null,0.05,null,null,0.05,null,null,null,null,null,null,null,null,null,null,null,1,6421.4639999999999,{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},14,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["SolidWaste","MISCELLANEOUS COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["FenceRemoval","Fence Removal",null,null,null,null,null,null,null,{"$f":"SUM(J312:J316)","v":5725},{"$f":"SUM(K312:K316)","v":{"$error":"#VALUE!"}},null,null,null,null,null,{"$f":"SUM(Q312:Q316)","v":0},null,null,{"$f":"IF(ISTEXT($EB311),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T312:T316,$J312:$J316),IF(CostType=Bond,SUMPRODUCT($EB312:$EB316,T312:T316,$EA312:$EA316),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T312:T316,$EB312:$EB316)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB311),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ312:AZ316,$J312:$J316),IF(CostType=Bond,SUMPRODUCT($EB312:$EB316,AZ312:AZ316,$EA312:$EA316),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ312:AZ316,$EB312:$EB316)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB311),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF312:CF316,$J312:$J316),IF(CostType=Bond,SUMPRODUCT($EB312:$EB316,CF312:CF316,$EA312:$EA316),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF312:CF316,$EB312:$EB316)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB311),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL312:DL316,$J312:$J316),IF(CostType=Bond,SUMPRODUCT($EB312:$EB316,DL312:DL316,$EA312:$EA316),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL312:DL316,$EB312:$EB316)))))","v":0},0,0,5725,{"$f":"IF(ISNUMBER(K311),SUM(T311:DO311)-K311,K311)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB312:EB316)","v":5725},{"$f":"SUM(EC312:EC316)","v":{"$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,{"$f":"(ROW(B312) - ROW($A$311)-1)/INDEX(SheetRangeIndex,MATCH($A$311,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B312+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B312+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B312+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B312+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B312+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B312+1,3))","v":""},{"$f":"IF(ISERROR(EL312),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B312+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B312+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B312+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B312+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B312+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B312+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B312+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B312+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B312+1,14)=0,0,INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B312+1,14))","v":0},{"$f":"IF(ISERR(ED312),\"Cost Type\",IF(A312=\"X\",\"Override\",IF(OR(ISBLANK(M312),ISBLANK(N312)),\"Enter Dates\",IF(AND(CostType=ARO,L312>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI312)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ312)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG312)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF312)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH312)),\"Phase\",IF(AND(CostType=ARO,OR(L312>ScheduleYear,N312<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O312>ScheduleYear),AND(CostType=LOM,LOMComplete)),J312,J312-Q312)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B312+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K312),\"\",SUM(T312:DO312))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N312<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J312*R312,R312*EB312)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T312:DP312,T$27:DP$27,\"<=\"&O312,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T312:DP312))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O312),$O312>ScheduleYear),1,0)","v":1},{"$f":"IF(J312=\"\",0,IF(ISERR(ED312),0,IF(A312=\"X\",0,IF(AND(CostType=ARO,L312>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI312)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ312)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG312)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF312)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH312)),0,IF(OR(ISBLANK(M312),ISBLANK(N312)),0,IF(AND(CostType=ARO,L312>ScheduleYear,N312<=ScheduleYear), 0,J312)))))))))))","v":0},{"$f":"IF(J312=\"\",0,IF(EE312=\"\",0,IF(B312=\"X\",0,IF(AND(CostType=ARO,L312>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI312)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ312)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG312)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF312)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH312)),0,IF(OR(ISBLANK(M312),ISBLANK(N312)),0,IF(OR(AND(CostType=ARO,L312>ScheduleYear),N312<=ScheduleYear), 0,J312)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C312)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C312)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E312)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E312))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E312,0)))),1,$EK312)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F312)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F312))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F312,0)))),1,$EK312)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G312)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G312))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G312,0)))),1,$EK312)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H312)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H312))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H312,0)))),1,$EK312)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I312)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I312))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I312,0)))),1,$EK312)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B312+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B312+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B313) - ROW($A$311)-1)/INDEX(SheetRangeIndex,MATCH($A$311,TableNamesSorted,0),7)","v":1},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B313+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B313+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B313+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B313+1,2))","v":"ARD Pond 1 Fence"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B313+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B313+1,3))","v":""},{"$f":"IF(ISERROR(EL313),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B313+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B313+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B313+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B313+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B313+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B313+1,7))","v":"Ponds"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B313+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B313+1,8))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B313+1,14)=0,0,INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B313+1,14))","v":2679},{"$f":"IF(ISERR(ED313),\"Cost Type\",IF(A313=\"X\",\"Override\",IF(OR(ISBLANK(M313),ISBLANK(N313)),\"Enter Dates\",IF(AND(CostType=ARO,L313>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI313)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ313)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG313)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF313)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH313)),\"Phase\",IF(AND(CostType=ARO,OR(L313>ScheduleYear,N313<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O313>ScheduleYear),AND(CostType=LOM,LOMComplete)),J313,J313-Q313)))))))))))","v":2679},{"$f":"INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B313+1,4)","v":2000},2023,2122,null,{"$f":"IF(ISTEXT(K313),\"\",SUM(T313:DO313))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N313<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J313*R313,R313*EB313)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T313:DP313,T$27:DP$27,\"<=\"&O313,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T313:DP313))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O313),$O313>ScheduleYear),1,0)","v":1},{"$f":"IF(J313=\"\",0,IF(ISERR(ED313),0,IF(A313=\"X\",0,IF(AND(CostType=ARO,L313>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI313)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ313)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG313)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF313)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH313)),0,IF(OR(ISBLANK(M313),ISBLANK(N313)),0,IF(AND(CostType=ARO,L313>ScheduleYear,N313<=ScheduleYear), 0,J313)))))))))))","v":2679},{"$f":"IF(J313=\"\",0,IF(EE313=\"\",0,IF(B313=\"X\",0,IF(AND(CostType=ARO,L313>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI313)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ313)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG313)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF313)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH313)),0,IF(OR(ISBLANK(M313),ISBLANK(N313)),0,IF(OR(AND(CostType=ARO,L313>ScheduleYear),N313<=ScheduleYear), 0,J313)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C313)","v":1},{"$f":"SEARCH(OtherCostType,C313)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E313)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E313))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E313,0)))),1,$EK313)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F313)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F313))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F313,0)))),1,$EK313)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G313)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G313))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G313,0)))),1,$EK313)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H313)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H313))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H313,0)))),1,$EK313)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I313)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I313))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I313,0)))),1,$EK313)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B313+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B313+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B314) - ROW($A$311)-1)/INDEX(SheetRangeIndex,MATCH($A$311,TableNamesSorted,0),7)","v":2},"FA","ARD Pond 2 Fence","","Other Site Facilities","Closure","Ponds","Public Land",3046,{"$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":3046},2000,2023,2122,null,1,{"$f":"IF(OR(AND(CostType=ARO,N314<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J314*R314,R314*EB314)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T314:DP314,T$27:DP$27,\"<=\"&O314,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T314:DP314))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O314),$O314>ScheduleYear),1,0)","v":1},{"$f":"IF(J314=\"\",0,IF(ISERR(ED314),0,IF(A314=\"X\",0,IF(AND(CostType=ARO,L314>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI314)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ314)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG314)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF314)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH314)),0,IF(OR(ISBLANK(M314),ISBLANK(N314)),0,IF(AND(CostType=ARO,L314>ScheduleYear,N314<=ScheduleYear), 0,J314)))))))))))","v":3046},{"$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":1},{"$f":"SEARCH(OtherCostType,C314)","v":{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B314+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B314+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B315) - ROW($A$311)-1)/INDEX(SheetRangeIndex,MATCH($A$311,TableNamesSorted,0),7)","v":3},"FA","","","Other Site Facilities","Closure","Ponds","Public Land","",{"$f":"IF(ISERR(ED315),\"Cost Type\",IF(A315=\"X\",\"Override\",IF(OR(ISBLANK(M315),ISBLANK(N315)),\"Enter Dates\",IF(AND(CostType=ARO,L315>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI315)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ315)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG315)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF315)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH315)),\"Phase\",IF(AND(CostType=ARO,OR(L315>ScheduleYear,N315<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O315>ScheduleYear),AND(CostType=LOM,LOMComplete)),J315,J315-Q315)))))))))))","v":{"$error":"#VALUE!"}},0,2023,2122,null,1,{"$f":"IF(OR(AND(CostType=ARO,N315<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J315*R315,R315*EB315)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T315:DP315,T$27:DP$27,\"<=\"&O315,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T315:DP315))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O315),$O315>ScheduleYear),1,0)","v":1},{"$f":"IF(J315=\"\",0,IF(ISERR(ED315),0,IF(A315=\"X\",0,IF(AND(CostType=ARO,L315>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI315)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ315)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG315)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF315)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH315)),0,IF(OR(ISBLANK(M315),ISBLANK(N315)),0,IF(AND(CostType=ARO,L315>ScheduleYear,N315<=ScheduleYear), 0,J315)))))))))))","v":0},{"$f":"IF(J315=\"\",0,IF(EE315=\"\",0,IF(B315=\"X\",0,IF(AND(CostType=ARO,L315>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI315)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ315)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG315)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF315)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH315)),0,IF(OR(ISBLANK(M315),ISBLANK(N315)),0,IF(OR(AND(CostType=ARO,L315>ScheduleYear),N315<=ScheduleYear), 0,J315)))))))))))","v":0},{"$f":"SEARCH(CostType,C315)","v":1},{"$f":"SEARCH(OtherCostType,C315)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E315)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E315))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E315,0)))),1,$EK315)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F315)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F315))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F315,0)))),1,$EK315)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G315)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G315))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G315,0)))),1,$EK315)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H315)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H315))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H315,0)))),1,$EK315)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I315)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I315))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I315,0)))),1,$EK315)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B315+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$311&\"Table1\"),B315+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["FenceInstall","Fence Installation",null,null,null,null,null,null,null,{"$f":"SUM(J318:J319)","v":0},{"$f":"SUM(K318:K319)","v":0},null,null,null,null,null,{"$f":"SUM(Q318:Q319)","v":0},null,null,{"$f":"IF(ISTEXT($EB317),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T318:T319,$J318:$J319),IF(CostType=Bond,SUMPRODUCT($EB318:$EB319,T318:T319,$EA318:$EA319),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T318:T319,$EB318:$EB319)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB317),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ318:AZ319,$J318:$J319),IF(CostType=Bond,SUMPRODUCT($EB318:$EB319,AZ318:AZ319,$EA318:$EA319),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ318:AZ319,$EB318:$EB319)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB317),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF318:CF319,$J318:$J319),IF(CostType=Bond,SUMPRODUCT($EB318:$EB319,CF318:CF319,$EA318:$EA319),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF318:CF319,$EB318:$EB319)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB317),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL318:DL319,$J318:$J319),IF(CostType=Bond,SUMPRODUCT($EB318:$EB319,DL318:DL319,$EA318:$EA319),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL318:DL319,$EB318:$EB319)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K317),SUM(T317:DO317)-K317,K317)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB318:EB319)","v":0},{"$f":"SUM(EC318:EC319)","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(B318) - ROW($A$317)-1)/INDEX(SheetRangeIndex,MATCH($A$317,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$317&\"Table1\"),B318+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$317&\"Table1\"),B318+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$317&\"Table1\"),B318+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$317&\"Table1\"),B318+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$317&\"Table1\"),B318+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$317&\"Table1\"),B318+1,3))","v":""},{"$f":"IF(ISERROR(EL318),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$317&\"Table1\"),B318+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$317&\"Table1\"),B318+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$317&\"Table1\"),B318+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$317&\"Table1\"),B318+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$317&\"Table1\"),B318+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$317&\"Table1\"),B318+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$317&\"Table1\"),B318+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$317&\"Table1\"),B318+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$317&\"Table1\"),B318+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$317&\"Table1\"),B318+1,15))","v":0},{"$f":"IF(ISERR(ED318),\"Cost Type\",IF(A318=\"X\",\"Override\",IF(OR(ISBLANK(M318),ISBLANK(N318)),\"Enter Dates\",IF(AND(CostType=ARO,L318>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI318)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ318)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG318)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF318)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH318)),\"Phase\",IF(AND(CostType=ARO,OR(L318>ScheduleYear,N318<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O318>ScheduleYear),AND(CostType=LOM,LOMComplete)),J318,J318-Q318)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$317&\"Table1\"),B318+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K318),\"\",SUM(T318:DO318))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N318<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J318*R318,R318*EB318)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T318:DP318,T$27:DP$27,\"<=\"&O318,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T318:DP318))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O318),$O318>ScheduleYear),1,0)","v":1},{"$f":"IF(J318=\"\",0,IF(ISERR(ED318),0,IF(A318=\"X\",0,IF(AND(CostType=ARO,L318>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI318)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ318)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG318)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF318)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH318)),0,IF(OR(ISBLANK(M318),ISBLANK(N318)),0,IF(AND(CostType=ARO,L318>ScheduleYear,N318<=ScheduleYear), 0,J318)))))))))))","v":0},{"$f":"IF(J318=\"\",0,IF(EE318=\"\",0,IF(B318=\"X\",0,IF(AND(CostType=ARO,L318>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI318)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ318)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG318)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF318)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH318)),0,IF(OR(ISBLANK(M318),ISBLANK(N318)),0,IF(OR(AND(CostType=ARO,L318>ScheduleYear),N318<=ScheduleYear), 0,J318)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C318)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C318)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E318)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E318))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E318,0)))),1,$EK318)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F318)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F318))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F318,0)))),1,$EK318)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G318)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G318))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G318,0)))),1,$EK318)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H318)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H318))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H318,0)))),1,$EK318)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I318)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I318))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I318,0)))),1,$EK318)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$317&\"Table1\"),B318+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$317&\"Table1\"),B318+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Culvert","Culvert & Buried Pipe Removal",null,null,null,null,null,null,null,{"$f":"SUM(J321:J322)","v":0},{"$f":"SUM(K321:K322)","v":0},null,null,null,null,null,{"$f":"SUM(Q321:Q322)","v":0},null,null,{"$f":"IF(ISTEXT($EB320),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T321:T322,$J321:$J322),IF(CostType=Bond,SUMPRODUCT($EB321:$EB322,T321:T322,$EA321:$EA322),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T321:T322,$EB321:$EB322)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB320),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ321:AZ322,$J321:$J322),IF(CostType=Bond,SUMPRODUCT($EB321:$EB322,AZ321:AZ322,$EA321:$EA322),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ321:AZ322,$EB321:$EB322)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB320),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF321:CF322,$J321:$J322),IF(CostType=Bond,SUMPRODUCT($EB321:$EB322,CF321:CF322,$EA321:$EA322),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF321:CF322,$EB321:$EB322)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB320),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL321:DL322,$J321:$J322),IF(CostType=Bond,SUMPRODUCT($EB321:$EB322,DL321:DL322,$EA321:$EA322),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL321:DL322,$EB321:$EB322)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K320),SUM(T320:DO320)-K320,K320)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB321:EB322)","v":0},{"$f":"SUM(EC321:EC322)","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(B321) - ROW($A$320)-1)/INDEX(SheetRangeIndex,MATCH($A$320,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$320&\"Table1\"),B321+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$320&\"Table1\"),B321+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$320&\"Table1\"),B321+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$320&\"Table1\"),B321+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$320&\"Table1\"),B321+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$320&\"Table1\"),B321+1,3))","v":""},{"$f":"IF(ISERROR(EL321),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$320&\"Table1\"),B321+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$320&\"Table1\"),B321+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$320&\"Table1\"),B321+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$320&\"Table1\"),B321+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$320&\"Table1\"),B321+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$320&\"Table1\"),B321+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$320&\"Table1\"),B321+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$320&\"Table1\"),B321+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$320&\"Table1\"),B321+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$320&\"Table1\"),B321+1,15))","v":0},{"$f":"IF(ISERR(ED321),\"Cost Type\",IF(A321=\"X\",\"Override\",IF(OR(ISBLANK(M321),ISBLANK(N321)),\"Enter Dates\",IF(AND(CostType=ARO,L321>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI321)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ321)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG321)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF321)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH321)),\"Phase\",IF(AND(CostType=ARO,OR(L321>ScheduleYear,N321<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O321>ScheduleYear),AND(CostType=LOM,LOMComplete)),J321,J321-Q321)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$320&\"Table1\"),B321+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K321),\"\",SUM(T321:DO321))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N321<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J321*R321,R321*EB321)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T321:DP321,T$27:DP$27,\"<=\"&O321,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T321:DP321))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O321),$O321>ScheduleYear),1,0)","v":1},{"$f":"IF(J321=\"\",0,IF(ISERR(ED321),0,IF(A321=\"X\",0,IF(AND(CostType=ARO,L321>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI321)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ321)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG321)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF321)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH321)),0,IF(OR(ISBLANK(M321),ISBLANK(N321)),0,IF(AND(CostType=ARO,L321>ScheduleYear,N321<=ScheduleYear), 0,J321)))))))))))","v":0},{"$f":"IF(J321=\"\",0,IF(EE321=\"\",0,IF(B321=\"X\",0,IF(AND(CostType=ARO,L321>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI321)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ321)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG321)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF321)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH321)),0,IF(OR(ISBLANK(M321),ISBLANK(N321)),0,IF(OR(AND(CostType=ARO,L321>ScheduleYear),N321<=ScheduleYear), 0,J321)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C321)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C321)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E321)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E321))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E321,0)))),1,$EK321)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F321)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F321))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F321,0)))),1,$EK321)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G321)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G321))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G321,0)))),1,$EK321)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H321)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H321))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H321,0)))),1,$EK321)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I321)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I321))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I321,0)))),1,$EK321)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$320&\"Table1\"),B321+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$320&\"Table1\"),B321+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Pipe","Surface Pipe Removal",null,null,null,null,null,null,null,{"$f":"SUM(J324:J328)","v":6020},{"$f":"SUM(K324:K328)","v":6020},null,null,null,null,null,{"$f":"SUM(Q324:Q328)","v":0},null,null,{"$f":"IF(ISTEXT($EB323),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T324:T328,$J324:$J328),IF(CostType=Bond,SUMPRODUCT($EB324:$EB328,T324:T328,$EA324:$EA328),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T324:T328,$EB324:$EB328)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB323),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ324:AZ328,$J324:$J328),IF(CostType=Bond,SUMPRODUCT($EB324:$EB328,AZ324:AZ328,$EA324:$EA328),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ324:AZ328,$EB324:$EB328)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB323),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF324:CF328,$J324:$J328),IF(CostType=Bond,SUMPRODUCT($EB324:$EB328,CF324:CF328,$EA324:$EA328),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF324:CF328,$EB324:$EB328)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB323),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL324:DL328,$J324:$J328),IF(CostType=Bond,SUMPRODUCT($EB324:$EB328,DL324:DL328,$EA324:$EA328),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL324:DL328,$EB324:$EB328)))))","v":0},0,0,6020,{"$f":"IF(ISNUMBER(K323),SUM(T323:DO323)-K323,K323)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB324:EB328)","v":6020},{"$f":"SUM(EC324:EC328)","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(B324) - ROW($A$323)-1)/INDEX(SheetRangeIndex,MATCH($A$323,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B324+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B324+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B324+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B324+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B324+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B324+1,3))","v":""},{"$f":"IF(ISERROR(EL324),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B324+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B324+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B324+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B324+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B324+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B324+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B324+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B324+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B324+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B324+1,15))","v":0},{"$f":"IF(ISERR(ED324),\"Cost Type\",IF(A324=\"X\",\"Override\",IF(OR(ISBLANK(M324),ISBLANK(N324)),\"Enter Dates\",IF(AND(CostType=ARO,L324>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI324)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ324)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG324)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF324)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH324)),\"Phase\",IF(AND(CostType=ARO,OR(L324>ScheduleYear,N324<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O324>ScheduleYear),AND(CostType=LOM,LOMComplete)),J324,J324-Q324)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B324+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K324),\"\",SUM(T324:DO324))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N324<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J324*R324,R324*EB324)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T324:DP324,T$27:DP$27,\"<=\"&O324,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T324:DP324))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O324),$O324>ScheduleYear),1,0)","v":1},{"$f":"IF(J324=\"\",0,IF(ISERR(ED324),0,IF(A324=\"X\",0,IF(AND(CostType=ARO,L324>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI324)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ324)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG324)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF324)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH324)),0,IF(OR(ISBLANK(M324),ISBLANK(N324)),0,IF(AND(CostType=ARO,L324>ScheduleYear,N324<=ScheduleYear), 0,J324)))))))))))","v":0},{"$f":"IF(J324=\"\",0,IF(EE324=\"\",0,IF(B324=\"X\",0,IF(AND(CostType=ARO,L324>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI324)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ324)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG324)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF324)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH324)),0,IF(OR(ISBLANK(M324),ISBLANK(N324)),0,IF(OR(AND(CostType=ARO,L324>ScheduleYear),N324<=ScheduleYear), 0,J324)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C324)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C324)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E324)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E324))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E324,0)))),1,$EK324)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F324)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F324))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F324,0)))),1,$EK324)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G324)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G324))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G324,0)))),1,$EK324)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H324)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H324))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H324,0)))),1,$EK324)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I324)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I324))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I324,0)))),1,$EK324)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B324+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B324+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B325) - ROW($A$323)-1)/INDEX(SheetRangeIndex,MATCH($A$323,TableNamesSorted,0),7)","v":1},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B325+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B325+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B325+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B325+1,2))","v":"ARD Pond 1 Piping"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B325+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B325+1,3))","v":""},{"$f":"IF(ISERROR(EL325),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B325+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B325+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B325+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B325+1,6))","v":"Post Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B325+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B325+1,7))","v":"General & Admin."},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B325+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B325+1,8))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B325+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B325+1,15))","v":3010},{"$f":"IF(ISERR(ED325),\"Cost Type\",IF(A325=\"X\",\"Override\",IF(OR(ISBLANK(M325),ISBLANK(N325)),\"Enter Dates\",IF(AND(CostType=ARO,L325>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI325)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ325)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG325)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF325)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH325)),\"Phase\",IF(AND(CostType=ARO,OR(L325>ScheduleYear,N325<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O325>ScheduleYear),AND(CostType=LOM,LOMComplete)),J325,J325-Q325)))))))))))","v":3010},{"$f":"INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B325+1,4)","v":2000},2023,2122,null,{"$f":"IF(ISTEXT(K325),\"\",SUM(T325:DO325))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N325<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J325*R325,R325*EB325)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T325:DP325,T$27:DP$27,\"<=\"&O325,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T325:DP325))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O325),$O325>ScheduleYear),1,0)","v":1},{"$f":"IF(J325=\"\",0,IF(ISERR(ED325),0,IF(A325=\"X\",0,IF(AND(CostType=ARO,L325>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI325)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ325)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG325)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF325)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH325)),0,IF(OR(ISBLANK(M325),ISBLANK(N325)),0,IF(AND(CostType=ARO,L325>ScheduleYear,N325<=ScheduleYear), 0,J325)))))))))))","v":3010},{"$f":"IF(J325=\"\",0,IF(EE325=\"\",0,IF(B325=\"X\",0,IF(AND(CostType=ARO,L325>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI325)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ325)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG325)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF325)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH325)),0,IF(OR(ISBLANK(M325),ISBLANK(N325)),0,IF(OR(AND(CostType=ARO,L325>ScheduleYear),N325<=ScheduleYear), 0,J325)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C325)","v":1},{"$f":"SEARCH(OtherCostType,C325)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E325)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E325))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E325,0)))),1,$EK325)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F325)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F325))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F325,0)))),1,$EK325)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G325)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G325))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G325,0)))),1,$EK325)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H325)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H325))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H325,0)))),1,$EK325)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I325)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I325))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I325,0)))),1,$EK325)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B325+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B325+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B326) - ROW($A$323)-1)/INDEX(SheetRangeIndex,MATCH($A$323,TableNamesSorted,0),7)","v":2},"FA","ARD Pond 2 Piping","","Other Site Facilities","Closure","General & Admin.","Public Land",3010,{"$f":"IF(ISERR(ED326),\"Cost Type\",IF(A326=\"X\",\"Override\",IF(OR(ISBLANK(M326),ISBLANK(N326)),\"Enter Dates\",IF(AND(CostType=ARO,L326>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI326)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ326)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG326)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF326)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH326)),\"Phase\",IF(AND(CostType=ARO,OR(L326>ScheduleYear,N326<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O326>ScheduleYear),AND(CostType=LOM,LOMComplete)),J326,J326-Q326)))))))))))","v":3010},2000,2023,2122,null,1,{"$f":"IF(OR(AND(CostType=ARO,N326<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J326*R326,R326*EB326)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T326:DP326,T$27:DP$27,\"<=\"&O326,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T326:DP326))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O326),$O326>ScheduleYear),1,0)","v":1},{"$f":"IF(J326=\"\",0,IF(ISERR(ED326),0,IF(A326=\"X\",0,IF(AND(CostType=ARO,L326>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI326)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ326)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG326)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF326)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH326)),0,IF(OR(ISBLANK(M326),ISBLANK(N326)),0,IF(AND(CostType=ARO,L326>ScheduleYear,N326<=ScheduleYear), 0,J326)))))))))))","v":3010},{"$f":"IF(J326=\"\",0,IF(EE326=\"\",0,IF(B326=\"X\",0,IF(AND(CostType=ARO,L326>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI326)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ326)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG326)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF326)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH326)),0,IF(OR(ISBLANK(M326),ISBLANK(N326)),0,IF(OR(AND(CostType=ARO,L326>ScheduleYear),N326<=ScheduleYear), 0,J326)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C326)","v":1},{"$f":"SEARCH(OtherCostType,C326)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E326)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E326))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E326,0)))),1,$EK326)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F326)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F326))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F326,0)))),1,$EK326)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G326)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G326))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G326,0)))),1,$EK326)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H326)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H326))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H326,0)))),1,$EK326)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I326)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I326))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I326,0)))),1,$EK326)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B326+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B326+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B327) - ROW($A$323)-1)/INDEX(SheetRangeIndex,MATCH($A$323,TableNamesSorted,0),7)","v":3},"FA","","","Other Site Facilities","Closure","General & Admin.","Public Land",0,{"$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":0},0,2023,2122,null,1,{"$f":"IF(OR(AND(CostType=ARO,N327<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J327*R327,R327*EB327)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T327:DP327,T$27:DP$27,\"<=\"&O327,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T327:DP327))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$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":1},{"$f":"SEARCH(OtherCostType,C327)","v":{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B327+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$323&\"Table1\"),B327+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["PowerLine","Power Line and Substation Removal",null,null,null,null,null,null,null,{"$f":"SUM(J330:J331)","v":0},{"$f":"SUM(K330:K331)","v":0},null,null,null,null,null,{"$f":"SUM(Q330:Q331)","v":0},null,null,{"$f":"IF(ISTEXT($EB329),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T330:T331,$J330:$J331),IF(CostType=Bond,SUMPRODUCT($EB330:$EB331,T330:T331,$EA330:$EA331),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T330:T331,$EB330:$EB331)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB329),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ330:AZ331,$J330:$J331),IF(CostType=Bond,SUMPRODUCT($EB330:$EB331,AZ330:AZ331,$EA330:$EA331),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ330:AZ331,$EB330:$EB331)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB329),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF330:CF331,$J330:$J331),IF(CostType=Bond,SUMPRODUCT($EB330:$EB331,CF330:CF331,$EA330:$EA331),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF330:CF331,$EB330:$EB331)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB329),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL330:DL331,$J330:$J331),IF(CostType=Bond,SUMPRODUCT($EB330:$EB331,DL330:DL331,$EA330:$EA331),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL330:DL331,$EB330:$EB331)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K329),SUM(T329:DO329)-K329,K329)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB330:EB331)","v":0},{"$f":"SUM(EC330: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(B330) - ROW($A$329)-1)/INDEX(SheetRangeIndex,MATCH($A$329,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$329&\"Table1\"),B330+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$329&\"Table1\"),B330+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$329&\"Table1\"),B330+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$329&\"Table1\"),B330+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$329&\"Table1\"),B330+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$329&\"Table1\"),B330+1,3))","v":""},{"$f":"IF(ISERROR(EL330),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$329&\"Table1\"),B330+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$329&\"Table1\"),B330+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$329&\"Table1\"),B330+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$329&\"Table1\"),B330+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$329&\"Table1\"),B330+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$329&\"Table1\"),B330+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$329&\"Table1\"),B330+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$329&\"Table1\"),B330+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$329&\"Table1\"),B330+1,16)=0,0,INDEX(INDIRECT(\"_\"&$A$329&\"Table1\"),B330+1,16))","v":0},{"$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":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$329&\"Table1\"),B330+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K330),\"\",SUM(T330:DO330))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N330<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J330*R330,R330*EB330)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T330:DP330,T$27:DP$27,\"<=\"&O330,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T330:DP330))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O330),$O330>ScheduleYear),1,0)","v":1},{"$f":"IF(J330=\"\",0,IF(ISERR(ED330),0,IF(A330=\"X\",0,IF(AND(CostType=ARO,L330>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI330)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ330)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG330)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF330)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH330)),0,IF(OR(ISBLANK(M330),ISBLANK(N330)),0,IF(AND(CostType=ARO,L330>ScheduleYear,N330<=ScheduleYear), 0,J330)))))))))))","v":0},{"$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":{"$error":"#VALUE!"}},{"$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$329&\"Table1\"),B330+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$329&\"Table1\"),B330+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["RipRap","Rip-Rap & Rock Lining",null,null,null,null,null,null,null,{"$f":"SUM(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$332&\"Table1\"),B333+1,16)=0,0,INDEX(INDIRECT(\"_\"&$A$332&\"Table1\"),B333+1,16))","v":0},{"$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$332&\"Table1\"),B333+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["HR","MONITORING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["ReclMon","Reclamation Monitoring",null,null,null,null,null,null,null,{"$f":"SUM(J337:J339)","v":106421.75999999999},{"$f":"SUM(K337:K339)","v":106421.75999999999},null,null,null,null,null,{"$f":"SumByColor(Q337,Q337:Q340)","v":0},null,null,{"$f":"IF(ISTEXT($EB336),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T337:T339,$J337:$J339),IF(CostType=Bond,SUMPRODUCT($EB337:$EB339,T337:T339,$EA337:$EA339),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T337:T339,$EB337:$EB339)))))","v":1064.2175999999999},1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,{"$f":"IF(ISTEXT($EB336),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ337:AZ339,$J337:$J339),IF(CostType=Bond,SUMPRODUCT($EB337:$EB339,AZ337:AZ339,$EA337:$EA339),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ337:AZ339,$EB337:$EB339)))))","v":1064.2175999999999},1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,{"$f":"IF(ISTEXT($EB336),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF337:CF339,$J337:$J339),IF(CostType=Bond,SUMPRODUCT($EB337:$EB339,CF337:CF339,$EA337:$EA339),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF337:CF339,$EB337:$EB339)))))","v":1064.2175999999999},1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,1064.2175999999999,{"$f":"IF(ISTEXT($EB336),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL337:DL339,$J337:$J339),IF(CostType=Bond,SUMPRODUCT($EB337:$EB339,DL337:DL339,$EA337:$EA339),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL337:DL339,$EB337:$EB339)))))","v":1064.2175999999999},1064.2175999999999,1064.2175999999999,1064.2175999999999,{"$f":"IF(ISNUMBER(K336),SUM(T336:DO336)-K336,K336)","v":2.4738255888223648E-10},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB337:EB339)","v":106421.75999999999},{"$f":"SUM(EC337:EC339)","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(B337) - ROW($A$336)-1)/INDEX(SheetRangeIndex,MATCH($A$336,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$336&\"Table1\"),B337+1,10)),\"\",INDEX(INDIRECT(\"_\"&$A$336&\"Table1\"),B337+1,10))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$336&\"Table1\"),B337+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$336&\"Table1\"),B337+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$336&\"Table1\"),B337+1,4)),\"\",INDEX(INDIRECT(\"_\"&$A$336&\"Table1\"),B337+1,4))","v":""},{"$f":"IF(ISERROR(EL337),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$336&\"Table1\"),B337+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$336&\"Table1\"),B337+1,6)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$336&\"Table1\"),B337+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$336&\"Table1\"),B337+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$336&\"Table1\"),B337+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$336&\"Table1\"),B337+1,8))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$336&\"Table1\"),B337+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$336&\"Table1\"),B337+1,9))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$336&\"Table2\"),B337+1,7)=0,0,INDEX(INDIRECT(\"_\"&$A$336&\"Table2\"),B337+1,7))","v":0},{"$f":"IF(ISERR(ED337),\"Cost Type\",IF(A337=\"X\",\"Override\",IF(OR(ISBLANK(M337),ISBLANK(N337)),\"Enter Dates\",IF(AND(CostType=ARO,L337>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI337)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ337)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG337)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF337)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH337)),\"Phase\",IF(AND(CostType=ARO,OR(L337>ScheduleYear,N337<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O337>ScheduleYear),AND(CostType=LOM,LOMComplete)),J337,J337-Q337)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$336&\"Table1\"),B337+1,5)","v":0},null,null,null,{"$f":"IF(ISTEXT(K337),\"\",SUM(T337:DO337))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N337<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J337*R337,R337*EB337)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T337:DP337,T$27:DP$27,\"<=\"&O337,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T337:DP337))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O337),$O337>ScheduleYear),1,0)","v":1},{"$f":"IF(J337=\"\",0,IF(ISERR(ED337),0,IF(A337=\"X\",0,IF(AND(CostType=ARO,L337>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI337)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ337)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG337)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF337)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH337)),0,IF(OR(ISBLANK(M337),ISBLANK(N337)),0,IF(AND(CostType=ARO,L337>ScheduleYear,N337<=ScheduleYear), 0,J337)))))))))))","v":0},{"$f":"IF(J337=\"\",0,IF(EE337=\"\",0,IF(A337=\"X\",0,IF(AND(CostType=ARO,L337>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI337)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ337)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG337)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF337)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH337)),0,IF(OR(ISBLANK(M337),ISBLANK(N337)),0,IF(OR(AND(CostType=ARO,L337>ScheduleYear),N337<ScheduleYear), 0,J337)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C337)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C337)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E337)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E337))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E337,0)))),1,$EK337)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F337)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F337))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F337,0)))),1,$EK337)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G337)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G337))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G337,0)))),1,$EK337)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H337)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H337))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H337,0)))),1,$EK337)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I337)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I337))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I337,0)))),1,$EK337)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$336&\"Table1\"),B337+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$336&\"Table1\"),B337+1,6),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B338) - ROW($A$336)-1)/INDEX(SheetRangeIndex,MATCH($A$336,TableNamesSorted,0),7)","v":1},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$336&\"Table1\"),B338+1,10)),\"\",INDEX(INDIRECT(\"_\"&$A$336&\"Table1\"),B338+1,10))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$336&\"Table1\"),B338+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$336&\"Table1\"),B338+1,2))","v":"Reclaimed Area Monitoring"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$336&\"Table1\"),B338+1,4)),\"\",INDEX(INDIRECT(\"_\"&$A$336&\"Table1\"),B338+1,4))","v":""},{"$f":"IF(ISERROR(EL338),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$336&\"Table1\"),B338+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$336&\"Table1\"),B338+1,6)))","v":"Monitoring/Regulatory Reporting"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$336&\"Table1\"),B338+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$336&\"Table1\"),B338+1,7))","v":"Post Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$336&\"Table1\"),B338+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$336&\"Table1\"),B338+1,8))","v":"General & Admin."},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$336&\"Table1\"),B338+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$336&\"Table1\"),B338+1,9))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$336&\"Table2\"),B338+1,7)=0,0,INDEX(INDIRECT(\"_\"&$A$336&\"Table2\"),B338+1,7))","v":106421.75999999999},{"$f":"IF(ISERR(ED338),\"Cost Type\",IF(A338=\"X\",\"Override\",IF(OR(ISBLANK(M338),ISBLANK(N338)),\"Enter Dates\",IF(AND(CostType=ARO,L338>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI338)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ338)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG338)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF338)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH338)),\"Phase\",IF(AND(CostType=ARO,OR(L338>ScheduleYear,N338<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O338>ScheduleYear),AND(CostType=LOM,LOMComplete)),J338,J338-Q338)))))))))))","v":106421.75999999999},{"$f":"INDEX(INDIRECT(\"_\"&$A$336&\"Table1\"),B338+1,5)","v":2000},2023,2122,null,{"$f":"IF(ISTEXT(K338),\"\",SUM(T338:DO338))","v":1.0000000000000007},{"$f":"IF(OR(AND(CostType=ARO,N338<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J338*R338,R338*EB338)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T338:DP338,T$27:DP$27,\"<=\"&O338,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T338:DP338))","v":0},null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O338),$O338>ScheduleYear),1,0)","v":1},{"$f":"IF(J338=\"\",0,IF(ISERR(ED338),0,IF(A338=\"X\",0,IF(AND(CostType=ARO,L338>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI338)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ338)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG338)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF338)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH338)),0,IF(OR(ISBLANK(M338),ISBLANK(N338)),0,IF(AND(CostType=ARO,L338>ScheduleYear,N338<=ScheduleYear), 0,J338)))))))))))","v":106421.75999999999},{"$f":"IF(J338=\"\",0,IF(EE338=\"\",0,IF(A338=\"X\",0,IF(AND(CostType=ARO,L338>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI338)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ338)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG338)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF338)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH338)),0,IF(OR(ISBLANK(M338),ISBLANK(N338)),0,IF(OR(AND(CostType=ARO,L338>ScheduleYear),N338<ScheduleYear), 0,J338)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C338)","v":1},{"$f":"SEARCH(OtherCostType,C338)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E338)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E338))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E338,0)))),1,$EK338)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F338)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F338))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F338,0)))),1,$EK338)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G338)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G338))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G338,0)))),1,$EK338)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H338)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H338))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H338,0)))),1,$EK338)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I338)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I338))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I338,0)))),1,$EK338)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$336&\"Table1\"),B338+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$336&\"Table1\"),B338+1,6),Accounts,0))","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["MonH2O","Water/Rock Quality Monitoring",null,null,null,null,null,null,null,{"$f":"SUM(J341:J351)","v":906442.55999999994},{"$f":"SUM(K341:K351)","v":906442.55999999971},null,null,null,null,null,{"$f":"SumByColor(Q341,Q341:Q351)","v":2.9103830456733704E-10},null,null,{"$f":"IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUM(T341:T351),IF(CostType=Bond,SUMPRODUCT(T341:T351,$EA341:$EA351),IF(T$27<=ScheduleYear,0,SUM(T341:T351))))","v":35260.080000000002},35260.080000000002,35260.080000000002,35260.080000000002,35260.080000000002,35260.080000000002,35260.080000000002,35260.080000000002,35260.080000000002,35260.080000000002,35260.080000000002,35260.080000000002,8633.5999999999985,8633.5999999999985,8633.5999999999985,8633.5999999999985,8633.5999999999985,8633.5999999999985,8633.5999999999985,8633.5999999999985,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,{"$f":"IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUM(AZ341:AZ351),IF(CostType=Bond,SUMPRODUCT(AZ341:AZ351,$EA341:$EA351),IF(AZ$27<=ScheduleYear,0,SUM(AZ341:AZ351))))","v":5178.16},5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,{"$f":"IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUM(CF341:CF351),IF(CostType=Bond,SUMPRODUCT(CF341:CF351,$EA341:$EA351),IF(CF$27<=ScheduleYear,0,SUM(CF341:CF351))))","v":5178.16},5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,5178.16,{"$f":"IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUM(DL341:DL351),IF(CostType=Bond,SUMPRODUCT(DL341:DL351,$EA341:$EA351),IF(DL$27<=ScheduleYear,0,SUM(DL341:DL351))))","v":5178.16},5178.16,5178.16,5178.16,{"$f":"IF(ISNUMBER(K340),SUM(T340:DO340)-K340,K340)","v":2.4447217583656311E-9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB341:EB351)","v":906442.55999999994},{"$f":"SUM(EC341:EC351)","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(B341) - ROW($A$340)-1)/INDEX(SheetRangeIndex,MATCH($A$340,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$340&\"Table1\"),B341+1,10)),\"\",INDEX(INDIRECT(\"_\"&$A$340&\"Table1\"),B341+1,10))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$340&\"Table1\"),B341+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$340&\"Table1\"),B341+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$340&\"Table1\"),B341+1,4)),\"\",INDEX(INDIRECT(\"_\"&$A$340&\"Table1\"),B341+1,4))","v":""},{"$f":"IF(ISERROR(EL341),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$340&\"Table1\"),B341+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$340&\"Table1\"),B341+1,6)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$340&\"Table1\"),B341+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$340&\"Table1\"),B341+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$340&\"Table1\"),B341+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$340&\"Table1\"),B341+1,8))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$340&\"Table1\"),B341+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$340&\"Table1\"),B341+1,9))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$340&\"Table2\"),B341+1,10)=0,0,INDEX(INDIRECT(\"_\"&$A$340&\"Table2\"),B341+1,10))","v":0},{"$f":"IF(ISERR(ED341),\"Cost Type\",IF(A341=\"X\",\"Override\",IF(OR(ISBLANK(M341),ISBLANK(N341)),\"Enter Dates\",IF(AND(CostType=ARO,L341>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI341)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ341)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG341)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF341)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH341)),\"Phase\",IF(AND(CostType=ARO,OR(L341>ScheduleYear,N341<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O341>ScheduleYear),AND(CostType=LOM,LOMComplete)),J341,J341-Q341)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$340&\"Table1\"),B341+1,5)","v":0},{"$f":"Monitoring!BH81","v":""},{"$f":"Monitoring!BI81","v":""},null,{"$f":"IF(EB341=0,\"\",ROUND(SUM(T341:DO341)/EB341,0))","v":""},{"$f":"IF(OR(J341=0,SUM(T341:DO341)=0),0,J341-SUM(T341:DO341))","v":0},{"$f":"IF(OR(J341=0,SUM(T341:DO341)=0),0,1-(SUM(T341:DO341)/J341))","v":0},null,{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),T$27<=ScheduleYear),AND(CostType=ARO,T$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(T$27>=Monitoring!$BH81,T$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),U$27<=ScheduleYear),AND(CostType=ARO,U$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(U$27>=Monitoring!$BH81,U$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),V$27<=ScheduleYear),AND(CostType=ARO,V$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(V$27>=Monitoring!$BH81,V$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),W$27<=ScheduleYear),AND(CostType=ARO,W$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(W$27>=Monitoring!$BH81,W$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),X$27<=ScheduleYear),AND(CostType=ARO,X$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(X$27>=Monitoring!$BH81,X$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),Y$27<=ScheduleYear),AND(CostType=ARO,Y$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(Y$27>=Monitoring!$BH81,Y$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),Z$27<=ScheduleYear),AND(CostType=ARO,Z$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(Z$27>=Monitoring!$BH81,Z$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AA$27<=ScheduleYear),AND(CostType=ARO,AA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(AA$27>=Monitoring!$BH81,AA$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AB$27<=ScheduleYear),AND(CostType=ARO,AB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(AB$27>=Monitoring!$BH81,AB$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AC$27<=ScheduleYear),AND(CostType=ARO,AC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(AC$27>=Monitoring!$BH81,AC$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AD$27<=ScheduleYear),AND(CostType=ARO,AD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(AD$27>=Monitoring!$BH81,AD$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AE$27<=ScheduleYear),AND(CostType=ARO,AE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(AE$27>=Monitoring!$BH81,AE$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AF$27<=ScheduleYear),AND(CostType=ARO,AF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(AF$27>=Monitoring!$BH81,AF$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AG$27<=ScheduleYear),AND(CostType=ARO,AG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(AG$27>=Monitoring!$BH81,AG$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AH$27<=ScheduleYear),AND(CostType=ARO,AH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(AH$27>=Monitoring!$BH81,AH$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AI$27<=ScheduleYear),AND(CostType=ARO,AI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(AI$27>=Monitoring!$BH81,AI$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AJ$27<=ScheduleYear),AND(CostType=ARO,AJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(AJ$27>=Monitoring!$BH81,AJ$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AK$27<=ScheduleYear),AND(CostType=ARO,AK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(AK$27>=Monitoring!$BH81,AK$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AL$27<=ScheduleYear),AND(CostType=ARO,AL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(AL$27>=Monitoring!$BH81,AL$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AM$27<=ScheduleYear),AND(CostType=ARO,AM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(AM$27>=Monitoring!$BH81,AM$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AN$27<=ScheduleYear),AND(CostType=ARO,AN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(AN$27>=Monitoring!$BH81,AN$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AO$27<=ScheduleYear),AND(CostType=ARO,AO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(AO$27>=Monitoring!$BH81,AO$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AP$27<=ScheduleYear),AND(CostType=ARO,AP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(AP$27>=Monitoring!$BH81,AP$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AQ$27<=ScheduleYear),AND(CostType=ARO,AQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(AQ$27>=Monitoring!$BH81,AQ$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AR$27<=ScheduleYear),AND(CostType=ARO,AR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(AR$27>=Monitoring!$BH81,AR$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AS$27<=ScheduleYear),AND(CostType=ARO,AS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(AS$27>=Monitoring!$BH81,AS$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AT$27<=ScheduleYear),AND(CostType=ARO,AT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(AT$27>=Monitoring!$BH81,AT$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AU$27<=ScheduleYear),AND(CostType=ARO,AU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(AU$27>=Monitoring!$BH81,AU$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AV$27<=ScheduleYear),AND(CostType=ARO,AV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(AV$27>=Monitoring!$BH81,AV$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AW$27<=ScheduleYear),AND(CostType=ARO,AW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(AW$27>=Monitoring!$BH81,AW$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AX$27<=ScheduleYear),AND(CostType=ARO,AX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(AX$27>=Monitoring!$BH81,AX$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AY$27<=ScheduleYear),AND(CostType=ARO,AY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(AY$27>=Monitoring!$BH81,AY$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AZ$27<=ScheduleYear),AND(CostType=ARO,AZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(AZ$27>=Monitoring!$BH81,AZ$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BA$27<=ScheduleYear),AND(CostType=ARO,BA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(BA$27>=Monitoring!$BH81,BA$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BB$27<=ScheduleYear),AND(CostType=ARO,BB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(BB$27>=Monitoring!$BH81,BB$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BC$27<=ScheduleYear),AND(CostType=ARO,BC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(BC$27>=Monitoring!$BH81,BC$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BD$27<=ScheduleYear),AND(CostType=ARO,BD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(BD$27>=Monitoring!$BH81,BD$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BE$27<=ScheduleYear),AND(CostType=ARO,BE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(BE$27>=Monitoring!$BH81,BE$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BF$27<=ScheduleYear),AND(CostType=ARO,BF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(BF$27>=Monitoring!$BH81,BF$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BG$27<=ScheduleYear),AND(CostType=ARO,BG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(BG$27>=Monitoring!$BH81,BG$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BH$27<=ScheduleYear),AND(CostType=ARO,BH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(BH$27>=Monitoring!$BH81,BH$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BI$27<=ScheduleYear),AND(CostType=ARO,BI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(BI$27>=Monitoring!$BH81,BI$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BJ$27<=ScheduleYear),AND(CostType=ARO,BJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(BJ$27>=Monitoring!$BH81,BJ$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BK$27<=ScheduleYear),AND(CostType=ARO,BK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(BK$27>=Monitoring!$BH81,BK$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BL$27<=ScheduleYear),AND(CostType=ARO,BL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(BL$27>=Monitoring!$BH81,BL$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BM$27<=ScheduleYear),AND(CostType=ARO,BM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(BM$27>=Monitoring!$BH81,BM$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BN$27<=ScheduleYear),AND(CostType=ARO,BN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(BN$27>=Monitoring!$BH81,BN$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BO$27<=ScheduleYear),AND(CostType=ARO,BO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(BO$27>=Monitoring!$BH81,BO$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BP$27<=ScheduleYear),AND(CostType=ARO,BP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(BP$27>=Monitoring!$BH81,BP$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BQ$27<=ScheduleYear),AND(CostType=ARO,BQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(BQ$27>=Monitoring!$BH81,BQ$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BR$27<=ScheduleYear),AND(CostType=ARO,BR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(BR$27>=Monitoring!$BH81,BR$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BS$27<=ScheduleYear),AND(CostType=ARO,BS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(BS$27>=Monitoring!$BH81,BS$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BT$27<=ScheduleYear),AND(CostType=ARO,BT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(BT$27>=Monitoring!$BH81,BT$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BU$27<=ScheduleYear),AND(CostType=ARO,BU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(BU$27>=Monitoring!$BH81,BU$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BV$27<=ScheduleYear),AND(CostType=ARO,BV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(BV$27>=Monitoring!$BH81,BV$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BW$27<=ScheduleYear),AND(CostType=ARO,BW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(BW$27>=Monitoring!$BH81,BW$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BX$27<=ScheduleYear),AND(CostType=ARO,BX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(BX$27>=Monitoring!$BH81,BX$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BY$27<=ScheduleYear),AND(CostType=ARO,BY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(BY$27>=Monitoring!$BH81,BY$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BZ$27<=ScheduleYear),AND(CostType=ARO,BZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(BZ$27>=Monitoring!$BH81,BZ$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CA$27<=ScheduleYear),AND(CostType=ARO,CA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(CA$27>=Monitoring!$BH81,CA$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CB$27<=ScheduleYear),AND(CostType=ARO,CB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(CB$27>=Monitoring!$BH81,CB$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CC$27<=ScheduleYear),AND(CostType=ARO,CC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(CC$27>=Monitoring!$BH81,CC$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CD$27<=ScheduleYear),AND(CostType=ARO,CD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(CD$27>=Monitoring!$BH81,CD$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CE$27<=ScheduleYear),AND(CostType=ARO,CE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(CE$27>=Monitoring!$BH81,CE$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CF$27<=ScheduleYear),AND(CostType=ARO,CF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(CF$27>=Monitoring!$BH81,CF$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CG$27<=ScheduleYear),AND(CostType=ARO,CG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(CG$27>=Monitoring!$BH81,CG$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CH$27<=ScheduleYear),AND(CostType=ARO,CH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(CH$27>=Monitoring!$BH81,CH$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CI$27<=ScheduleYear),AND(CostType=ARO,CI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(CI$27>=Monitoring!$BH81,CI$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CJ$27<=ScheduleYear),AND(CostType=ARO,CJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(CJ$27>=Monitoring!$BH81,CJ$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CK$27<=ScheduleYear),AND(CostType=ARO,CK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(CK$27>=Monitoring!$BH81,CK$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CL$27<=ScheduleYear),AND(CostType=ARO,CL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(CL$27>=Monitoring!$BH81,CL$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CM$27<=ScheduleYear),AND(CostType=ARO,CM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(CM$27>=Monitoring!$BH81,CM$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CN$27<=ScheduleYear),AND(CostType=ARO,CN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(CN$27>=Monitoring!$BH81,CN$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CO$27<=ScheduleYear),AND(CostType=ARO,CO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(CO$27>=Monitoring!$BH81,CO$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CP$27<=ScheduleYear),AND(CostType=ARO,CP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(CP$27>=Monitoring!$BH81,CP$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CQ$27<=ScheduleYear),AND(CostType=ARO,CQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(CQ$27>=Monitoring!$BH81,CQ$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CR$27<=ScheduleYear),AND(CostType=ARO,CR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(CR$27>=Monitoring!$BH81,CR$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CS$27<=ScheduleYear),AND(CostType=ARO,CS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(CS$27>=Monitoring!$BH81,CS$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CT$27<=ScheduleYear),AND(CostType=ARO,CT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(CT$27>=Monitoring!$BH81,CT$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CU$27<=ScheduleYear),AND(CostType=ARO,CU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(CU$27>=Monitoring!$BH81,CU$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CV$27<=ScheduleYear),AND(CostType=ARO,CV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(CV$27>=Monitoring!$BH81,CV$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CW$27<=ScheduleYear),AND(CostType=ARO,CW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(CW$27>=Monitoring!$BH81,CW$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CX$27<=ScheduleYear),AND(CostType=ARO,CX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(CX$27>=Monitoring!$BH81,CX$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CY$27<=ScheduleYear),AND(CostType=ARO,CY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(CY$27>=Monitoring!$BH81,CY$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CZ$27<=ScheduleYear),AND(CostType=ARO,CZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(CZ$27>=Monitoring!$BH81,CZ$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DA$27<=ScheduleYear),AND(CostType=ARO,DA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(DA$27>=Monitoring!$BH81,DA$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DB$27<=ScheduleYear),AND(CostType=ARO,DB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(DB$27>=Monitoring!$BH81,DB$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DC$27<=ScheduleYear),AND(CostType=ARO,DC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(DC$27>=Monitoring!$BH81,DC$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DD$27<=ScheduleYear),AND(CostType=ARO,DD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(DD$27>=Monitoring!$BH81,DD$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DE$27<=ScheduleYear),AND(CostType=ARO,DE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(DE$27>=Monitoring!$BH81,DE$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DF$27<=ScheduleYear),AND(CostType=ARO,DF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(DF$27>=Monitoring!$BH81,DF$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DG$27<=ScheduleYear),AND(CostType=ARO,DG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(DG$27>=Monitoring!$BH81,DG$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DH$27<=ScheduleYear),AND(CostType=ARO,DH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(DH$27>=Monitoring!$BH81,DH$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DI$27<=ScheduleYear),AND(CostType=ARO,DI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(DI$27>=Monitoring!$BH81,DI$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DJ$27<=ScheduleYear),AND(CostType=ARO,DJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(DJ$27>=Monitoring!$BH81,DJ$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DK$27<=ScheduleYear),AND(CostType=ARO,DK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(DK$27>=Monitoring!$BH81,DK$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DL$27<=ScheduleYear),AND(CostType=ARO,DL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(DL$27>=Monitoring!$BH81,DL$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DM$27<=ScheduleYear),AND(CostType=ARO,DM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(DM$27>=Monitoring!$BH81,DM$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DN$27<=ScheduleYear),AND(CostType=ARO,DN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(DN$27>=Monitoring!$BH81,DN$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DO$27<=ScheduleYear),AND(CostType=ARO,DO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB341),$EB341<>0),IF(AND(DO$27>=Monitoring!$BH81,DO$27<=Monitoring!$BI81),Monitoring!$BF81,0),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O341),$O341>ScheduleYear),1,0)","v":1},{"$f":"IF(J341=\"\",0,IF(ISERR(ED341),0,IF(A341=\"X\",0,IF(AND(CostType=ARO,L341>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI341)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ341)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG341)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF341)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH341)),0,IF(OR(ISBLANK(M341),ISBLANK(N341)),0,IF(AND(CostType=ARO,L341>ScheduleYear,N341<=ScheduleYear), 0,J341)))))))))))","v":0},{"$f":"IF(J341=\"\",0,IF(EE341=\"\",0,IF(A341=\"X\",0,IF(AND(CostType=ARO,L341>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI341)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ341)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG341)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF341)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH341)),0,IF(OR(ISBLANK(M341),ISBLANK(N341)),0,IF(OR(AND(CostType=ARO,L341>ScheduleYear),N341<ScheduleYear), 0,J341)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C341)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C341)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E341)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E341))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E341,0)))),1,$EK341)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F341)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F341))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F341,0)))),1,$EK341)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G341)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G341))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G341,0)))),1,$EK341)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H341)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H341))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H341,0)))),1,$EK341)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I341)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I341))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I341,0)))),1,$EK341)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$340&\"Table1\"),B341+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$340&\"Table1\"),B341+1,6),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,1,{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$340&\"Table1\"),B342+1,10)),\"\",INDEX(INDIRECT(\"_\"&$A$340&\"Table1\"),B342+1,10))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$340&\"Table1\"),B342+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$340&\"Table1\"),B342+1,2))","v":"DP 55 - WRD Wells yr 2023- 2034"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$340&\"Table1\"),B342+1,4)),\"\",INDEX(INDIRECT(\"_\"&$A$340&\"Table1\"),B342+1,4))","v":""},{"$f":"IF(ISERROR(EL342),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$340&\"Table1\"),B342+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$340&\"Table1\"),B342+1,6)))","v":"Monitoring/Regulatory Reporting"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$340&\"Table1\"),B342+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$340&\"Table1\"),B342+1,7))","v":"Closure & Post Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$340&\"Table1\"),B342+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$340&\"Table1\"),B342+1,8))","v":"Monitoring"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$340&\"Table1\"),B342+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$340&\"Table1\"),B342+1,9))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$340&\"Table2\"),B342+1,10)=0,0,INDEX(INDIRECT(\"_\"&$A$340&\"Table2\"),B342+1,10))","v":225856.8},225856.79999999996,{"$f":"INDEX(INDIRECT(\"_\"&$A$340&\"Table1\"),B342+1,5)","v":2000},{"$f":"Monitoring!BH82","v":2023},{"$f":"Monitoring!BI82","v":2034},null,{"$f":"IF(EB342=0,\"\",ROUND(SUM(T342:DO342)/EB342,0))","v":1},{"$f":"IF(OR(J342=0,SUM(T342:DO342)=0),0,J342-SUM(T342:DO342))","v":2.9103830456733704E-11},{"$f":"IF(OR(J342=0,SUM(T342:DO342)=0),0,1-(SUM(T342:DO342)/J342))","v":1.1102230246251565E-16},null,{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),T$27<=ScheduleYear),AND(CostType=ARO,T$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(T$27>=Monitoring!$BH82,T$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":18821.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),U$27<=ScheduleYear),AND(CostType=ARO,U$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(U$27>=Monitoring!$BH82,U$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":18821.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),V$27<=ScheduleYear),AND(CostType=ARO,V$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(V$27>=Monitoring!$BH82,V$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":18821.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),W$27<=ScheduleYear),AND(CostType=ARO,W$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(W$27>=Monitoring!$BH82,W$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":18821.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),X$27<=ScheduleYear),AND(CostType=ARO,X$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(X$27>=Monitoring!$BH82,X$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":18821.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),Y$27<=ScheduleYear),AND(CostType=ARO,Y$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(Y$27>=Monitoring!$BH82,Y$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":18821.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),Z$27<=ScheduleYear),AND(CostType=ARO,Z$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(Z$27>=Monitoring!$BH82,Z$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":18821.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AA$27<=ScheduleYear),AND(CostType=ARO,AA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(AA$27>=Monitoring!$BH82,AA$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":18821.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AB$27<=ScheduleYear),AND(CostType=ARO,AB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(AB$27>=Monitoring!$BH82,AB$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":18821.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AC$27<=ScheduleYear),AND(CostType=ARO,AC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(AC$27>=Monitoring!$BH82,AC$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":18821.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AD$27<=ScheduleYear),AND(CostType=ARO,AD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(AD$27>=Monitoring!$BH82,AD$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":18821.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AE$27<=ScheduleYear),AND(CostType=ARO,AE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(AE$27>=Monitoring!$BH82,AE$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":18821.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AF$27<=ScheduleYear),AND(CostType=ARO,AF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(AF$27>=Monitoring!$BH82,AF$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AG$27<=ScheduleYear),AND(CostType=ARO,AG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(AG$27>=Monitoring!$BH82,AG$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AH$27<=ScheduleYear),AND(CostType=ARO,AH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(AH$27>=Monitoring!$BH82,AH$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AI$27<=ScheduleYear),AND(CostType=ARO,AI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(AI$27>=Monitoring!$BH82,AI$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AJ$27<=ScheduleYear),AND(CostType=ARO,AJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(AJ$27>=Monitoring!$BH82,AJ$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AK$27<=ScheduleYear),AND(CostType=ARO,AK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(AK$27>=Monitoring!$BH82,AK$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AL$27<=ScheduleYear),AND(CostType=ARO,AL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(AL$27>=Monitoring!$BH82,AL$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AM$27<=ScheduleYear),AND(CostType=ARO,AM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(AM$27>=Monitoring!$BH82,AM$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AN$27<=ScheduleYear),AND(CostType=ARO,AN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(AN$27>=Monitoring!$BH82,AN$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AO$27<=ScheduleYear),AND(CostType=ARO,AO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(AO$27>=Monitoring!$BH82,AO$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AP$27<=ScheduleYear),AND(CostType=ARO,AP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(AP$27>=Monitoring!$BH82,AP$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AQ$27<=ScheduleYear),AND(CostType=ARO,AQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(AQ$27>=Monitoring!$BH82,AQ$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AR$27<=ScheduleYear),AND(CostType=ARO,AR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(AR$27>=Monitoring!$BH82,AR$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AS$27<=ScheduleYear),AND(CostType=ARO,AS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(AS$27>=Monitoring!$BH82,AS$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AT$27<=ScheduleYear),AND(CostType=ARO,AT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(AT$27>=Monitoring!$BH82,AT$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AU$27<=ScheduleYear),AND(CostType=ARO,AU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(AU$27>=Monitoring!$BH82,AU$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AV$27<=ScheduleYear),AND(CostType=ARO,AV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(AV$27>=Monitoring!$BH82,AV$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AW$27<=ScheduleYear),AND(CostType=ARO,AW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(AW$27>=Monitoring!$BH82,AW$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AX$27<=ScheduleYear),AND(CostType=ARO,AX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(AX$27>=Monitoring!$BH82,AX$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AY$27<=ScheduleYear),AND(CostType=ARO,AY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(AY$27>=Monitoring!$BH82,AY$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AZ$27<=ScheduleYear),AND(CostType=ARO,AZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(AZ$27>=Monitoring!$BH82,AZ$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BA$27<=ScheduleYear),AND(CostType=ARO,BA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(BA$27>=Monitoring!$BH82,BA$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BB$27<=ScheduleYear),AND(CostType=ARO,BB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(BB$27>=Monitoring!$BH82,BB$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BC$27<=ScheduleYear),AND(CostType=ARO,BC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(BC$27>=Monitoring!$BH82,BC$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BD$27<=ScheduleYear),AND(CostType=ARO,BD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(BD$27>=Monitoring!$BH82,BD$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BE$27<=ScheduleYear),AND(CostType=ARO,BE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(BE$27>=Monitoring!$BH82,BE$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BF$27<=ScheduleYear),AND(CostType=ARO,BF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(BF$27>=Monitoring!$BH82,BF$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BG$27<=ScheduleYear),AND(CostType=ARO,BG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(BG$27>=Monitoring!$BH82,BG$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BH$27<=ScheduleYear),AND(CostType=ARO,BH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(BH$27>=Monitoring!$BH82,BH$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BI$27<=ScheduleYear),AND(CostType=ARO,BI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(BI$27>=Monitoring!$BH82,BI$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BJ$27<=ScheduleYear),AND(CostType=ARO,BJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(BJ$27>=Monitoring!$BH82,BJ$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BK$27<=ScheduleYear),AND(CostType=ARO,BK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(BK$27>=Monitoring!$BH82,BK$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BL$27<=ScheduleYear),AND(CostType=ARO,BL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(BL$27>=Monitoring!$BH82,BL$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BM$27<=ScheduleYear),AND(CostType=ARO,BM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(BM$27>=Monitoring!$BH82,BM$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BN$27<=ScheduleYear),AND(CostType=ARO,BN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(BN$27>=Monitoring!$BH82,BN$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BO$27<=ScheduleYear),AND(CostType=ARO,BO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(BO$27>=Monitoring!$BH82,BO$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BP$27<=ScheduleYear),AND(CostType=ARO,BP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(BP$27>=Monitoring!$BH82,BP$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BQ$27<=ScheduleYear),AND(CostType=ARO,BQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(BQ$27>=Monitoring!$BH82,BQ$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BR$27<=ScheduleYear),AND(CostType=ARO,BR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(BR$27>=Monitoring!$BH82,BR$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BS$27<=ScheduleYear),AND(CostType=ARO,BS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(BS$27>=Monitoring!$BH82,BS$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BT$27<=ScheduleYear),AND(CostType=ARO,BT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(BT$27>=Monitoring!$BH82,BT$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BU$27<=ScheduleYear),AND(CostType=ARO,BU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(BU$27>=Monitoring!$BH82,BU$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BV$27<=ScheduleYear),AND(CostType=ARO,BV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(BV$27>=Monitoring!$BH82,BV$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BW$27<=ScheduleYear),AND(CostType=ARO,BW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(BW$27>=Monitoring!$BH82,BW$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BX$27<=ScheduleYear),AND(CostType=ARO,BX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(BX$27>=Monitoring!$BH82,BX$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BY$27<=ScheduleYear),AND(CostType=ARO,BY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(BY$27>=Monitoring!$BH82,BY$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BZ$27<=ScheduleYear),AND(CostType=ARO,BZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(BZ$27>=Monitoring!$BH82,BZ$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CA$27<=ScheduleYear),AND(CostType=ARO,CA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(CA$27>=Monitoring!$BH82,CA$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CB$27<=ScheduleYear),AND(CostType=ARO,CB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(CB$27>=Monitoring!$BH82,CB$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CC$27<=ScheduleYear),AND(CostType=ARO,CC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(CC$27>=Monitoring!$BH82,CC$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CD$27<=ScheduleYear),AND(CostType=ARO,CD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(CD$27>=Monitoring!$BH82,CD$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CE$27<=ScheduleYear),AND(CostType=ARO,CE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(CE$27>=Monitoring!$BH82,CE$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CF$27<=ScheduleYear),AND(CostType=ARO,CF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(CF$27>=Monitoring!$BH82,CF$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CG$27<=ScheduleYear),AND(CostType=ARO,CG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(CG$27>=Monitoring!$BH82,CG$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CH$27<=ScheduleYear),AND(CostType=ARO,CH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(CH$27>=Monitoring!$BH82,CH$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CI$27<=ScheduleYear),AND(CostType=ARO,CI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(CI$27>=Monitoring!$BH82,CI$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CJ$27<=ScheduleYear),AND(CostType=ARO,CJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(CJ$27>=Monitoring!$BH82,CJ$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CK$27<=ScheduleYear),AND(CostType=ARO,CK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(CK$27>=Monitoring!$BH82,CK$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CL$27<=ScheduleYear),AND(CostType=ARO,CL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(CL$27>=Monitoring!$BH82,CL$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CM$27<=ScheduleYear),AND(CostType=ARO,CM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(CM$27>=Monitoring!$BH82,CM$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CN$27<=ScheduleYear),AND(CostType=ARO,CN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(CN$27>=Monitoring!$BH82,CN$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CO$27<=ScheduleYear),AND(CostType=ARO,CO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(CO$27>=Monitoring!$BH82,CO$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CP$27<=ScheduleYear),AND(CostType=ARO,CP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(CP$27>=Monitoring!$BH82,CP$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CQ$27<=ScheduleYear),AND(CostType=ARO,CQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(CQ$27>=Monitoring!$BH82,CQ$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CR$27<=ScheduleYear),AND(CostType=ARO,CR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(CR$27>=Monitoring!$BH82,CR$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CS$27<=ScheduleYear),AND(CostType=ARO,CS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(CS$27>=Monitoring!$BH82,CS$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CT$27<=ScheduleYear),AND(CostType=ARO,CT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(CT$27>=Monitoring!$BH82,CT$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CU$27<=ScheduleYear),AND(CostType=ARO,CU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(CU$27>=Monitoring!$BH82,CU$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CV$27<=ScheduleYear),AND(CostType=ARO,CV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(CV$27>=Monitoring!$BH82,CV$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CW$27<=ScheduleYear),AND(CostType=ARO,CW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(CW$27>=Monitoring!$BH82,CW$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CX$27<=ScheduleYear),AND(CostType=ARO,CX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(CX$27>=Monitoring!$BH82,CX$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CY$27<=ScheduleYear),AND(CostType=ARO,CY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(CY$27>=Monitoring!$BH82,CY$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CZ$27<=ScheduleYear),AND(CostType=ARO,CZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(CZ$27>=Monitoring!$BH82,CZ$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DA$27<=ScheduleYear),AND(CostType=ARO,DA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(DA$27>=Monitoring!$BH82,DA$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DB$27<=ScheduleYear),AND(CostType=ARO,DB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(DB$27>=Monitoring!$BH82,DB$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DC$27<=ScheduleYear),AND(CostType=ARO,DC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(DC$27>=Monitoring!$BH82,DC$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DD$27<=ScheduleYear),AND(CostType=ARO,DD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(DD$27>=Monitoring!$BH82,DD$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DE$27<=ScheduleYear),AND(CostType=ARO,DE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(DE$27>=Monitoring!$BH82,DE$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DF$27<=ScheduleYear),AND(CostType=ARO,DF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(DF$27>=Monitoring!$BH82,DF$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DG$27<=ScheduleYear),AND(CostType=ARO,DG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(DG$27>=Monitoring!$BH82,DG$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DH$27<=ScheduleYear),AND(CostType=ARO,DH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(DH$27>=Monitoring!$BH82,DH$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DI$27<=ScheduleYear),AND(CostType=ARO,DI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(DI$27>=Monitoring!$BH82,DI$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DJ$27<=ScheduleYear),AND(CostType=ARO,DJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(DJ$27>=Monitoring!$BH82,DJ$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DK$27<=ScheduleYear),AND(CostType=ARO,DK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(DK$27>=Monitoring!$BH82,DK$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DL$27<=ScheduleYear),AND(CostType=ARO,DL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(DL$27>=Monitoring!$BH82,DL$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DM$27<=ScheduleYear),AND(CostType=ARO,DM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(DM$27>=Monitoring!$BH82,DM$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DN$27<=ScheduleYear),AND(CostType=ARO,DN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(DN$27>=Monitoring!$BH82,DN$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DO$27<=ScheduleYear),AND(CostType=ARO,DO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB342),$EB342<>0),IF(AND(DO$27>=Monitoring!$BH82,DO$27<=Monitoring!$BI82),Monitoring!$BF82,0),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,1,225856.8,{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$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"}},13,null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,2,"FA","DP 55 - RP Wells yr 2023- 2034","","Monitoring/Regulatory Reporting","Closure & Post Closure","Monitoring","Public Land",137612.16,137612.15999999997,2000,{"$f":"Monitoring!BH83","v":2023},{"$f":"Monitoring!BI83","v":2034},null,1,2.9103830456733704E-11,2.2204460492503131E-16,null,{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),T$27<=ScheduleYear),AND(CostType=ARO,T$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(T$27>=Monitoring!$BH83,T$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":11467.68},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),U$27<=ScheduleYear),AND(CostType=ARO,U$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(U$27>=Monitoring!$BH83,U$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":11467.68},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),V$27<=ScheduleYear),AND(CostType=ARO,V$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(V$27>=Monitoring!$BH83,V$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":11467.68},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),W$27<=ScheduleYear),AND(CostType=ARO,W$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(W$27>=Monitoring!$BH83,W$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":11467.68},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),X$27<=ScheduleYear),AND(CostType=ARO,X$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(X$27>=Monitoring!$BH83,X$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":11467.68},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),Y$27<=ScheduleYear),AND(CostType=ARO,Y$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(Y$27>=Monitoring!$BH83,Y$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":11467.68},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),Z$27<=ScheduleYear),AND(CostType=ARO,Z$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(Z$27>=Monitoring!$BH83,Z$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":11467.68},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AA$27<=ScheduleYear),AND(CostType=ARO,AA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(AA$27>=Monitoring!$BH83,AA$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":11467.68},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AB$27<=ScheduleYear),AND(CostType=ARO,AB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(AB$27>=Monitoring!$BH83,AB$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":11467.68},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AC$27<=ScheduleYear),AND(CostType=ARO,AC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(AC$27>=Monitoring!$BH83,AC$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":11467.68},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AD$27<=ScheduleYear),AND(CostType=ARO,AD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(AD$27>=Monitoring!$BH83,AD$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":11467.68},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AE$27<=ScheduleYear),AND(CostType=ARO,AE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(AE$27>=Monitoring!$BH83,AE$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":11467.68},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AF$27<=ScheduleYear),AND(CostType=ARO,AF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(AF$27>=Monitoring!$BH83,AF$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AG$27<=ScheduleYear),AND(CostType=ARO,AG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(AG$27>=Monitoring!$BH83,AG$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AH$27<=ScheduleYear),AND(CostType=ARO,AH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(AH$27>=Monitoring!$BH83,AH$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AI$27<=ScheduleYear),AND(CostType=ARO,AI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(AI$27>=Monitoring!$BH83,AI$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AJ$27<=ScheduleYear),AND(CostType=ARO,AJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(AJ$27>=Monitoring!$BH83,AJ$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AK$27<=ScheduleYear),AND(CostType=ARO,AK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(AK$27>=Monitoring!$BH83,AK$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AL$27<=ScheduleYear),AND(CostType=ARO,AL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(AL$27>=Monitoring!$BH83,AL$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AM$27<=ScheduleYear),AND(CostType=ARO,AM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(AM$27>=Monitoring!$BH83,AM$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AN$27<=ScheduleYear),AND(CostType=ARO,AN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(AN$27>=Monitoring!$BH83,AN$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AO$27<=ScheduleYear),AND(CostType=ARO,AO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(AO$27>=Monitoring!$BH83,AO$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AP$27<=ScheduleYear),AND(CostType=ARO,AP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(AP$27>=Monitoring!$BH83,AP$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AQ$27<=ScheduleYear),AND(CostType=ARO,AQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(AQ$27>=Monitoring!$BH83,AQ$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AR$27<=ScheduleYear),AND(CostType=ARO,AR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(AR$27>=Monitoring!$BH83,AR$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AS$27<=ScheduleYear),AND(CostType=ARO,AS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(AS$27>=Monitoring!$BH83,AS$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AT$27<=ScheduleYear),AND(CostType=ARO,AT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(AT$27>=Monitoring!$BH83,AT$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AU$27<=ScheduleYear),AND(CostType=ARO,AU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(AU$27>=Monitoring!$BH83,AU$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AV$27<=ScheduleYear),AND(CostType=ARO,AV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(AV$27>=Monitoring!$BH83,AV$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AW$27<=ScheduleYear),AND(CostType=ARO,AW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(AW$27>=Monitoring!$BH83,AW$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AX$27<=ScheduleYear),AND(CostType=ARO,AX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(AX$27>=Monitoring!$BH83,AX$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AY$27<=ScheduleYear),AND(CostType=ARO,AY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(AY$27>=Monitoring!$BH83,AY$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AZ$27<=ScheduleYear),AND(CostType=ARO,AZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(AZ$27>=Monitoring!$BH83,AZ$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BA$27<=ScheduleYear),AND(CostType=ARO,BA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(BA$27>=Monitoring!$BH83,BA$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BB$27<=ScheduleYear),AND(CostType=ARO,BB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(BB$27>=Monitoring!$BH83,BB$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BC$27<=ScheduleYear),AND(CostType=ARO,BC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(BC$27>=Monitoring!$BH83,BC$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BD$27<=ScheduleYear),AND(CostType=ARO,BD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(BD$27>=Monitoring!$BH83,BD$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BE$27<=ScheduleYear),AND(CostType=ARO,BE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(BE$27>=Monitoring!$BH83,BE$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BF$27<=ScheduleYear),AND(CostType=ARO,BF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(BF$27>=Monitoring!$BH83,BF$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BG$27<=ScheduleYear),AND(CostType=ARO,BG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(BG$27>=Monitoring!$BH83,BG$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BH$27<=ScheduleYear),AND(CostType=ARO,BH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(BH$27>=Monitoring!$BH83,BH$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BI$27<=ScheduleYear),AND(CostType=ARO,BI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(BI$27>=Monitoring!$BH83,BI$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BJ$27<=ScheduleYear),AND(CostType=ARO,BJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(BJ$27>=Monitoring!$BH83,BJ$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BK$27<=ScheduleYear),AND(CostType=ARO,BK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(BK$27>=Monitoring!$BH83,BK$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BL$27<=ScheduleYear),AND(CostType=ARO,BL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(BL$27>=Monitoring!$BH83,BL$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BM$27<=ScheduleYear),AND(CostType=ARO,BM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(BM$27>=Monitoring!$BH83,BM$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BN$27<=ScheduleYear),AND(CostType=ARO,BN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(BN$27>=Monitoring!$BH83,BN$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BO$27<=ScheduleYear),AND(CostType=ARO,BO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(BO$27>=Monitoring!$BH83,BO$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BP$27<=ScheduleYear),AND(CostType=ARO,BP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(BP$27>=Monitoring!$BH83,BP$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BQ$27<=ScheduleYear),AND(CostType=ARO,BQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(BQ$27>=Monitoring!$BH83,BQ$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BR$27<=ScheduleYear),AND(CostType=ARO,BR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(BR$27>=Monitoring!$BH83,BR$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BS$27<=ScheduleYear),AND(CostType=ARO,BS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(BS$27>=Monitoring!$BH83,BS$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BT$27<=ScheduleYear),AND(CostType=ARO,BT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(BT$27>=Monitoring!$BH83,BT$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BU$27<=ScheduleYear),AND(CostType=ARO,BU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(BU$27>=Monitoring!$BH83,BU$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BV$27<=ScheduleYear),AND(CostType=ARO,BV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(BV$27>=Monitoring!$BH83,BV$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BW$27<=ScheduleYear),AND(CostType=ARO,BW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(BW$27>=Monitoring!$BH83,BW$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BX$27<=ScheduleYear),AND(CostType=ARO,BX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(BX$27>=Monitoring!$BH83,BX$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BY$27<=ScheduleYear),AND(CostType=ARO,BY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(BY$27>=Monitoring!$BH83,BY$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BZ$27<=ScheduleYear),AND(CostType=ARO,BZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(BZ$27>=Monitoring!$BH83,BZ$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CA$27<=ScheduleYear),AND(CostType=ARO,CA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(CA$27>=Monitoring!$BH83,CA$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CB$27<=ScheduleYear),AND(CostType=ARO,CB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(CB$27>=Monitoring!$BH83,CB$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CC$27<=ScheduleYear),AND(CostType=ARO,CC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(CC$27>=Monitoring!$BH83,CC$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CD$27<=ScheduleYear),AND(CostType=ARO,CD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(CD$27>=Monitoring!$BH83,CD$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CE$27<=ScheduleYear),AND(CostType=ARO,CE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(CE$27>=Monitoring!$BH83,CE$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CF$27<=ScheduleYear),AND(CostType=ARO,CF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(CF$27>=Monitoring!$BH83,CF$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CG$27<=ScheduleYear),AND(CostType=ARO,CG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(CG$27>=Monitoring!$BH83,CG$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CH$27<=ScheduleYear),AND(CostType=ARO,CH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(CH$27>=Monitoring!$BH83,CH$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CI$27<=ScheduleYear),AND(CostType=ARO,CI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(CI$27>=Monitoring!$BH83,CI$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CJ$27<=ScheduleYear),AND(CostType=ARO,CJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(CJ$27>=Monitoring!$BH83,CJ$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CK$27<=ScheduleYear),AND(CostType=ARO,CK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(CK$27>=Monitoring!$BH83,CK$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CL$27<=ScheduleYear),AND(CostType=ARO,CL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(CL$27>=Monitoring!$BH83,CL$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CM$27<=ScheduleYear),AND(CostType=ARO,CM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(CM$27>=Monitoring!$BH83,CM$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CN$27<=ScheduleYear),AND(CostType=ARO,CN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(CN$27>=Monitoring!$BH83,CN$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CO$27<=ScheduleYear),AND(CostType=ARO,CO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(CO$27>=Monitoring!$BH83,CO$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CP$27<=ScheduleYear),AND(CostType=ARO,CP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(CP$27>=Monitoring!$BH83,CP$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CQ$27<=ScheduleYear),AND(CostType=ARO,CQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(CQ$27>=Monitoring!$BH83,CQ$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CR$27<=ScheduleYear),AND(CostType=ARO,CR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(CR$27>=Monitoring!$BH83,CR$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CS$27<=ScheduleYear),AND(CostType=ARO,CS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(CS$27>=Monitoring!$BH83,CS$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CT$27<=ScheduleYear),AND(CostType=ARO,CT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(CT$27>=Monitoring!$BH83,CT$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CU$27<=ScheduleYear),AND(CostType=ARO,CU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(CU$27>=Monitoring!$BH83,CU$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CV$27<=ScheduleYear),AND(CostType=ARO,CV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(CV$27>=Monitoring!$BH83,CV$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CW$27<=ScheduleYear),AND(CostType=ARO,CW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(CW$27>=Monitoring!$BH83,CW$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CX$27<=ScheduleYear),AND(CostType=ARO,CX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(CX$27>=Monitoring!$BH83,CX$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CY$27<=ScheduleYear),AND(CostType=ARO,CY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(CY$27>=Monitoring!$BH83,CY$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CZ$27<=ScheduleYear),AND(CostType=ARO,CZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(CZ$27>=Monitoring!$BH83,CZ$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DA$27<=ScheduleYear),AND(CostType=ARO,DA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(DA$27>=Monitoring!$BH83,DA$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DB$27<=ScheduleYear),AND(CostType=ARO,DB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(DB$27>=Monitoring!$BH83,DB$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DC$27<=ScheduleYear),AND(CostType=ARO,DC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(DC$27>=Monitoring!$BH83,DC$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DD$27<=ScheduleYear),AND(CostType=ARO,DD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(DD$27>=Monitoring!$BH83,DD$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DE$27<=ScheduleYear),AND(CostType=ARO,DE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(DE$27>=Monitoring!$BH83,DE$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DF$27<=ScheduleYear),AND(CostType=ARO,DF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(DF$27>=Monitoring!$BH83,DF$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DG$27<=ScheduleYear),AND(CostType=ARO,DG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(DG$27>=Monitoring!$BH83,DG$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DH$27<=ScheduleYear),AND(CostType=ARO,DH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(DH$27>=Monitoring!$BH83,DH$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DI$27<=ScheduleYear),AND(CostType=ARO,DI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(DI$27>=Monitoring!$BH83,DI$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DJ$27<=ScheduleYear),AND(CostType=ARO,DJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(DJ$27>=Monitoring!$BH83,DJ$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DK$27<=ScheduleYear),AND(CostType=ARO,DK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(DK$27>=Monitoring!$BH83,DK$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DL$27<=ScheduleYear),AND(CostType=ARO,DL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(DL$27>=Monitoring!$BH83,DL$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DM$27<=ScheduleYear),AND(CostType=ARO,DM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(DM$27>=Monitoring!$BH83,DM$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DN$27<=ScheduleYear),AND(CostType=ARO,DN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(DN$27>=Monitoring!$BH83,DN$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DO$27<=ScheduleYear),AND(CostType=ARO,DO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB343),$EB343<>0),IF(AND(DO$27>=Monitoring!$BH83,DO$27<=Monitoring!$BI83),Monitoring!$BF83,0),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,1,137612.16,{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},13,null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,3,"FA","DP 55 - Surface Water Monitoring, yr 2023-2034 ","","Monitoring/Regulatory Reporting","Closure & Post Closure","Monitoring","Public Land",59652,59652,2000,{"$f":"Monitoring!BH84","v":2023},{"$f":"Monitoring!BI84","v":2034},null,1,0,0,null,{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),T$27<=ScheduleYear),AND(CostType=ARO,T$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(T$27>=Monitoring!$BH84,T$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":4971},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),U$27<=ScheduleYear),AND(CostType=ARO,U$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(U$27>=Monitoring!$BH84,U$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":4971},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),V$27<=ScheduleYear),AND(CostType=ARO,V$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(V$27>=Monitoring!$BH84,V$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":4971},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),W$27<=ScheduleYear),AND(CostType=ARO,W$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(W$27>=Monitoring!$BH84,W$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":4971},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),X$27<=ScheduleYear),AND(CostType=ARO,X$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(X$27>=Monitoring!$BH84,X$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":4971},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),Y$27<=ScheduleYear),AND(CostType=ARO,Y$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(Y$27>=Monitoring!$BH84,Y$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":4971},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),Z$27<=ScheduleYear),AND(CostType=ARO,Z$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(Z$27>=Monitoring!$BH84,Z$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":4971},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AA$27<=ScheduleYear),AND(CostType=ARO,AA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(AA$27>=Monitoring!$BH84,AA$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":4971},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AB$27<=ScheduleYear),AND(CostType=ARO,AB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(AB$27>=Monitoring!$BH84,AB$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":4971},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AC$27<=ScheduleYear),AND(CostType=ARO,AC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(AC$27>=Monitoring!$BH84,AC$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":4971},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AD$27<=ScheduleYear),AND(CostType=ARO,AD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(AD$27>=Monitoring!$BH84,AD$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":4971},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AE$27<=ScheduleYear),AND(CostType=ARO,AE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(AE$27>=Monitoring!$BH84,AE$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":4971},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AF$27<=ScheduleYear),AND(CostType=ARO,AF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(AF$27>=Monitoring!$BH84,AF$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AG$27<=ScheduleYear),AND(CostType=ARO,AG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(AG$27>=Monitoring!$BH84,AG$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AH$27<=ScheduleYear),AND(CostType=ARO,AH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(AH$27>=Monitoring!$BH84,AH$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AI$27<=ScheduleYear),AND(CostType=ARO,AI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(AI$27>=Monitoring!$BH84,AI$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AJ$27<=ScheduleYear),AND(CostType=ARO,AJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(AJ$27>=Monitoring!$BH84,AJ$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AK$27<=ScheduleYear),AND(CostType=ARO,AK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(AK$27>=Monitoring!$BH84,AK$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AL$27<=ScheduleYear),AND(CostType=ARO,AL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(AL$27>=Monitoring!$BH84,AL$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AM$27<=ScheduleYear),AND(CostType=ARO,AM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(AM$27>=Monitoring!$BH84,AM$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AN$27<=ScheduleYear),AND(CostType=ARO,AN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(AN$27>=Monitoring!$BH84,AN$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AO$27<=ScheduleYear),AND(CostType=ARO,AO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(AO$27>=Monitoring!$BH84,AO$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AP$27<=ScheduleYear),AND(CostType=ARO,AP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(AP$27>=Monitoring!$BH84,AP$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AQ$27<=ScheduleYear),AND(CostType=ARO,AQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(AQ$27>=Monitoring!$BH84,AQ$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AR$27<=ScheduleYear),AND(CostType=ARO,AR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(AR$27>=Monitoring!$BH84,AR$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AS$27<=ScheduleYear),AND(CostType=ARO,AS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(AS$27>=Monitoring!$BH84,AS$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AT$27<=ScheduleYear),AND(CostType=ARO,AT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(AT$27>=Monitoring!$BH84,AT$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AU$27<=ScheduleYear),AND(CostType=ARO,AU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(AU$27>=Monitoring!$BH84,AU$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AV$27<=ScheduleYear),AND(CostType=ARO,AV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(AV$27>=Monitoring!$BH84,AV$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AW$27<=ScheduleYear),AND(CostType=ARO,AW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(AW$27>=Monitoring!$BH84,AW$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AX$27<=ScheduleYear),AND(CostType=ARO,AX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(AX$27>=Monitoring!$BH84,AX$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AY$27<=ScheduleYear),AND(CostType=ARO,AY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(AY$27>=Monitoring!$BH84,AY$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AZ$27<=ScheduleYear),AND(CostType=ARO,AZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(AZ$27>=Monitoring!$BH84,AZ$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BA$27<=ScheduleYear),AND(CostType=ARO,BA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(BA$27>=Monitoring!$BH84,BA$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BB$27<=ScheduleYear),AND(CostType=ARO,BB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(BB$27>=Monitoring!$BH84,BB$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BC$27<=ScheduleYear),AND(CostType=ARO,BC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(BC$27>=Monitoring!$BH84,BC$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BD$27<=ScheduleYear),AND(CostType=ARO,BD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(BD$27>=Monitoring!$BH84,BD$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BE$27<=ScheduleYear),AND(CostType=ARO,BE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(BE$27>=Monitoring!$BH84,BE$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BF$27<=ScheduleYear),AND(CostType=ARO,BF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(BF$27>=Monitoring!$BH84,BF$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BG$27<=ScheduleYear),AND(CostType=ARO,BG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(BG$27>=Monitoring!$BH84,BG$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BH$27<=ScheduleYear),AND(CostType=ARO,BH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(BH$27>=Monitoring!$BH84,BH$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BI$27<=ScheduleYear),AND(CostType=ARO,BI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(BI$27>=Monitoring!$BH84,BI$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BJ$27<=ScheduleYear),AND(CostType=ARO,BJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(BJ$27>=Monitoring!$BH84,BJ$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BK$27<=ScheduleYear),AND(CostType=ARO,BK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(BK$27>=Monitoring!$BH84,BK$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BL$27<=ScheduleYear),AND(CostType=ARO,BL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(BL$27>=Monitoring!$BH84,BL$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BM$27<=ScheduleYear),AND(CostType=ARO,BM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(BM$27>=Monitoring!$BH84,BM$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BN$27<=ScheduleYear),AND(CostType=ARO,BN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(BN$27>=Monitoring!$BH84,BN$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BO$27<=ScheduleYear),AND(CostType=ARO,BO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(BO$27>=Monitoring!$BH84,BO$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BP$27<=ScheduleYear),AND(CostType=ARO,BP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(BP$27>=Monitoring!$BH84,BP$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BQ$27<=ScheduleYear),AND(CostType=ARO,BQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(BQ$27>=Monitoring!$BH84,BQ$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BR$27<=ScheduleYear),AND(CostType=ARO,BR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(BR$27>=Monitoring!$BH84,BR$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BS$27<=ScheduleYear),AND(CostType=ARO,BS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(BS$27>=Monitoring!$BH84,BS$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BT$27<=ScheduleYear),AND(CostType=ARO,BT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(BT$27>=Monitoring!$BH84,BT$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BU$27<=ScheduleYear),AND(CostType=ARO,BU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(BU$27>=Monitoring!$BH84,BU$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BV$27<=ScheduleYear),AND(CostType=ARO,BV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(BV$27>=Monitoring!$BH84,BV$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BW$27<=ScheduleYear),AND(CostType=ARO,BW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(BW$27>=Monitoring!$BH84,BW$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BX$27<=ScheduleYear),AND(CostType=ARO,BX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(BX$27>=Monitoring!$BH84,BX$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BY$27<=ScheduleYear),AND(CostType=ARO,BY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(BY$27>=Monitoring!$BH84,BY$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BZ$27<=ScheduleYear),AND(CostType=ARO,BZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(BZ$27>=Monitoring!$BH84,BZ$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CA$27<=ScheduleYear),AND(CostType=ARO,CA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(CA$27>=Monitoring!$BH84,CA$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CB$27<=ScheduleYear),AND(CostType=ARO,CB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(CB$27>=Monitoring!$BH84,CB$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CC$27<=ScheduleYear),AND(CostType=ARO,CC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(CC$27>=Monitoring!$BH84,CC$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CD$27<=ScheduleYear),AND(CostType=ARO,CD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(CD$27>=Monitoring!$BH84,CD$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CE$27<=ScheduleYear),AND(CostType=ARO,CE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(CE$27>=Monitoring!$BH84,CE$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CF$27<=ScheduleYear),AND(CostType=ARO,CF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(CF$27>=Monitoring!$BH84,CF$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CG$27<=ScheduleYear),AND(CostType=ARO,CG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(CG$27>=Monitoring!$BH84,CG$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CH$27<=ScheduleYear),AND(CostType=ARO,CH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(CH$27>=Monitoring!$BH84,CH$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CI$27<=ScheduleYear),AND(CostType=ARO,CI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(CI$27>=Monitoring!$BH84,CI$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CJ$27<=ScheduleYear),AND(CostType=ARO,CJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(CJ$27>=Monitoring!$BH84,CJ$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CK$27<=ScheduleYear),AND(CostType=ARO,CK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(CK$27>=Monitoring!$BH84,CK$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CL$27<=ScheduleYear),AND(CostType=ARO,CL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(CL$27>=Monitoring!$BH84,CL$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CM$27<=ScheduleYear),AND(CostType=ARO,CM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(CM$27>=Monitoring!$BH84,CM$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CN$27<=ScheduleYear),AND(CostType=ARO,CN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(CN$27>=Monitoring!$BH84,CN$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CO$27<=ScheduleYear),AND(CostType=ARO,CO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(CO$27>=Monitoring!$BH84,CO$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CP$27<=ScheduleYear),AND(CostType=ARO,CP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(CP$27>=Monitoring!$BH84,CP$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CQ$27<=ScheduleYear),AND(CostType=ARO,CQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(CQ$27>=Monitoring!$BH84,CQ$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CR$27<=ScheduleYear),AND(CostType=ARO,CR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(CR$27>=Monitoring!$BH84,CR$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CS$27<=ScheduleYear),AND(CostType=ARO,CS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(CS$27>=Monitoring!$BH84,CS$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CT$27<=ScheduleYear),AND(CostType=ARO,CT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(CT$27>=Monitoring!$BH84,CT$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CU$27<=ScheduleYear),AND(CostType=ARO,CU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(CU$27>=Monitoring!$BH84,CU$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CV$27<=ScheduleYear),AND(CostType=ARO,CV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(CV$27>=Monitoring!$BH84,CV$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CW$27<=ScheduleYear),AND(CostType=ARO,CW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(CW$27>=Monitoring!$BH84,CW$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CX$27<=ScheduleYear),AND(CostType=ARO,CX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(CX$27>=Monitoring!$BH84,CX$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CY$27<=ScheduleYear),AND(CostType=ARO,CY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(CY$27>=Monitoring!$BH84,CY$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CZ$27<=ScheduleYear),AND(CostType=ARO,CZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(CZ$27>=Monitoring!$BH84,CZ$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DA$27<=ScheduleYear),AND(CostType=ARO,DA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(DA$27>=Monitoring!$BH84,DA$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DB$27<=ScheduleYear),AND(CostType=ARO,DB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(DB$27>=Monitoring!$BH84,DB$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DC$27<=ScheduleYear),AND(CostType=ARO,DC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(DC$27>=Monitoring!$BH84,DC$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DD$27<=ScheduleYear),AND(CostType=ARO,DD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(DD$27>=Monitoring!$BH84,DD$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DE$27<=ScheduleYear),AND(CostType=ARO,DE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(DE$27>=Monitoring!$BH84,DE$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DF$27<=ScheduleYear),AND(CostType=ARO,DF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(DF$27>=Monitoring!$BH84,DF$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DG$27<=ScheduleYear),AND(CostType=ARO,DG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(DG$27>=Monitoring!$BH84,DG$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DH$27<=ScheduleYear),AND(CostType=ARO,DH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(DH$27>=Monitoring!$BH84,DH$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DI$27<=ScheduleYear),AND(CostType=ARO,DI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(DI$27>=Monitoring!$BH84,DI$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DJ$27<=ScheduleYear),AND(CostType=ARO,DJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(DJ$27>=Monitoring!$BH84,DJ$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DK$27<=ScheduleYear),AND(CostType=ARO,DK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(DK$27>=Monitoring!$BH84,DK$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DL$27<=ScheduleYear),AND(CostType=ARO,DL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(DL$27>=Monitoring!$BH84,DL$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DM$27<=ScheduleYear),AND(CostType=ARO,DM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(DM$27>=Monitoring!$BH84,DM$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DN$27<=ScheduleYear),AND(CostType=ARO,DN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(DN$27>=Monitoring!$BH84,DN$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DO$27<=ScheduleYear),AND(CostType=ARO,DO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB344),$EB344<>0),IF(AND(DO$27>=Monitoring!$BH84,DO$27<=Monitoring!$BI84),Monitoring!$BF84,0),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,1,59652,{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},13,null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,4,"FA","DP 55 - WRD Wells yr 2035- 2042","","Monitoring/Regulatory Reporting","Closure & Post Closure","Monitoring","Public Land",51218.879999999997,51218.879999999997,2000,{"$f":"Monitoring!BH85","v":2035},{"$f":"Monitoring!BI85","v":2042},null,1,0,0,null,{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),T$27<=ScheduleYear),AND(CostType=ARO,T$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(T$27>=Monitoring!$BH85,T$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),U$27<=ScheduleYear),AND(CostType=ARO,U$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(U$27>=Monitoring!$BH85,U$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),V$27<=ScheduleYear),AND(CostType=ARO,V$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(V$27>=Monitoring!$BH85,V$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),W$27<=ScheduleYear),AND(CostType=ARO,W$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(W$27>=Monitoring!$BH85,W$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),X$27<=ScheduleYear),AND(CostType=ARO,X$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(X$27>=Monitoring!$BH85,X$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),Y$27<=ScheduleYear),AND(CostType=ARO,Y$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(Y$27>=Monitoring!$BH85,Y$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),Z$27<=ScheduleYear),AND(CostType=ARO,Z$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(Z$27>=Monitoring!$BH85,Z$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AA$27<=ScheduleYear),AND(CostType=ARO,AA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(AA$27>=Monitoring!$BH85,AA$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AB$27<=ScheduleYear),AND(CostType=ARO,AB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(AB$27>=Monitoring!$BH85,AB$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AC$27<=ScheduleYear),AND(CostType=ARO,AC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(AC$27>=Monitoring!$BH85,AC$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AD$27<=ScheduleYear),AND(CostType=ARO,AD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(AD$27>=Monitoring!$BH85,AD$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AE$27<=ScheduleYear),AND(CostType=ARO,AE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(AE$27>=Monitoring!$BH85,AE$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AF$27<=ScheduleYear),AND(CostType=ARO,AF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(AF$27>=Monitoring!$BH85,AF$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":6402.36},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AG$27<=ScheduleYear),AND(CostType=ARO,AG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(AG$27>=Monitoring!$BH85,AG$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":6402.36},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AH$27<=ScheduleYear),AND(CostType=ARO,AH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(AH$27>=Monitoring!$BH85,AH$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":6402.36},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AI$27<=ScheduleYear),AND(CostType=ARO,AI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(AI$27>=Monitoring!$BH85,AI$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":6402.36},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AJ$27<=ScheduleYear),AND(CostType=ARO,AJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(AJ$27>=Monitoring!$BH85,AJ$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":6402.36},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AK$27<=ScheduleYear),AND(CostType=ARO,AK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(AK$27>=Monitoring!$BH85,AK$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":6402.36},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AL$27<=ScheduleYear),AND(CostType=ARO,AL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(AL$27>=Monitoring!$BH85,AL$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":6402.36},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AM$27<=ScheduleYear),AND(CostType=ARO,AM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(AM$27>=Monitoring!$BH85,AM$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":6402.36},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AN$27<=ScheduleYear),AND(CostType=ARO,AN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(AN$27>=Monitoring!$BH85,AN$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AO$27<=ScheduleYear),AND(CostType=ARO,AO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(AO$27>=Monitoring!$BH85,AO$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AP$27<=ScheduleYear),AND(CostType=ARO,AP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(AP$27>=Monitoring!$BH85,AP$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AQ$27<=ScheduleYear),AND(CostType=ARO,AQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(AQ$27>=Monitoring!$BH85,AQ$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AR$27<=ScheduleYear),AND(CostType=ARO,AR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(AR$27>=Monitoring!$BH85,AR$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AS$27<=ScheduleYear),AND(CostType=ARO,AS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(AS$27>=Monitoring!$BH85,AS$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AT$27<=ScheduleYear),AND(CostType=ARO,AT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(AT$27>=Monitoring!$BH85,AT$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AU$27<=ScheduleYear),AND(CostType=ARO,AU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(AU$27>=Monitoring!$BH85,AU$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AV$27<=ScheduleYear),AND(CostType=ARO,AV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(AV$27>=Monitoring!$BH85,AV$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AW$27<=ScheduleYear),AND(CostType=ARO,AW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(AW$27>=Monitoring!$BH85,AW$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AX$27<=ScheduleYear),AND(CostType=ARO,AX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(AX$27>=Monitoring!$BH85,AX$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AY$27<=ScheduleYear),AND(CostType=ARO,AY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(AY$27>=Monitoring!$BH85,AY$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AZ$27<=ScheduleYear),AND(CostType=ARO,AZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(AZ$27>=Monitoring!$BH85,AZ$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BA$27<=ScheduleYear),AND(CostType=ARO,BA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(BA$27>=Monitoring!$BH85,BA$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BB$27<=ScheduleYear),AND(CostType=ARO,BB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(BB$27>=Monitoring!$BH85,BB$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BC$27<=ScheduleYear),AND(CostType=ARO,BC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(BC$27>=Monitoring!$BH85,BC$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BD$27<=ScheduleYear),AND(CostType=ARO,BD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(BD$27>=Monitoring!$BH85,BD$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BE$27<=ScheduleYear),AND(CostType=ARO,BE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(BE$27>=Monitoring!$BH85,BE$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BF$27<=ScheduleYear),AND(CostType=ARO,BF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(BF$27>=Monitoring!$BH85,BF$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BG$27<=ScheduleYear),AND(CostType=ARO,BG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(BG$27>=Monitoring!$BH85,BG$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BH$27<=ScheduleYear),AND(CostType=ARO,BH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(BH$27>=Monitoring!$BH85,BH$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BI$27<=ScheduleYear),AND(CostType=ARO,BI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(BI$27>=Monitoring!$BH85,BI$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BJ$27<=ScheduleYear),AND(CostType=ARO,BJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(BJ$27>=Monitoring!$BH85,BJ$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BK$27<=ScheduleYear),AND(CostType=ARO,BK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(BK$27>=Monitoring!$BH85,BK$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BL$27<=ScheduleYear),AND(CostType=ARO,BL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(BL$27>=Monitoring!$BH85,BL$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BM$27<=ScheduleYear),AND(CostType=ARO,BM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(BM$27>=Monitoring!$BH85,BM$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BN$27<=ScheduleYear),AND(CostType=ARO,BN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(BN$27>=Monitoring!$BH85,BN$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BO$27<=ScheduleYear),AND(CostType=ARO,BO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(BO$27>=Monitoring!$BH85,BO$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BP$27<=ScheduleYear),AND(CostType=ARO,BP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(BP$27>=Monitoring!$BH85,BP$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BQ$27<=ScheduleYear),AND(CostType=ARO,BQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(BQ$27>=Monitoring!$BH85,BQ$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BR$27<=ScheduleYear),AND(CostType=ARO,BR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(BR$27>=Monitoring!$BH85,BR$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BS$27<=ScheduleYear),AND(CostType=ARO,BS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(BS$27>=Monitoring!$BH85,BS$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BT$27<=ScheduleYear),AND(CostType=ARO,BT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(BT$27>=Monitoring!$BH85,BT$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BU$27<=ScheduleYear),AND(CostType=ARO,BU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(BU$27>=Monitoring!$BH85,BU$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BV$27<=ScheduleYear),AND(CostType=ARO,BV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(BV$27>=Monitoring!$BH85,BV$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BW$27<=ScheduleYear),AND(CostType=ARO,BW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(BW$27>=Monitoring!$BH85,BW$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BX$27<=ScheduleYear),AND(CostType=ARO,BX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(BX$27>=Monitoring!$BH85,BX$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BY$27<=ScheduleYear),AND(CostType=ARO,BY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(BY$27>=Monitoring!$BH85,BY$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BZ$27<=ScheduleYear),AND(CostType=ARO,BZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(BZ$27>=Monitoring!$BH85,BZ$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CA$27<=ScheduleYear),AND(CostType=ARO,CA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(CA$27>=Monitoring!$BH85,CA$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CB$27<=ScheduleYear),AND(CostType=ARO,CB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(CB$27>=Monitoring!$BH85,CB$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CC$27<=ScheduleYear),AND(CostType=ARO,CC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(CC$27>=Monitoring!$BH85,CC$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CD$27<=ScheduleYear),AND(CostType=ARO,CD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(CD$27>=Monitoring!$BH85,CD$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CE$27<=ScheduleYear),AND(CostType=ARO,CE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(CE$27>=Monitoring!$BH85,CE$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CF$27<=ScheduleYear),AND(CostType=ARO,CF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(CF$27>=Monitoring!$BH85,CF$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CG$27<=ScheduleYear),AND(CostType=ARO,CG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(CG$27>=Monitoring!$BH85,CG$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CH$27<=ScheduleYear),AND(CostType=ARO,CH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(CH$27>=Monitoring!$BH85,CH$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CI$27<=ScheduleYear),AND(CostType=ARO,CI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(CI$27>=Monitoring!$BH85,CI$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CJ$27<=ScheduleYear),AND(CostType=ARO,CJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(CJ$27>=Monitoring!$BH85,CJ$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CK$27<=ScheduleYear),AND(CostType=ARO,CK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(CK$27>=Monitoring!$BH85,CK$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CL$27<=ScheduleYear),AND(CostType=ARO,CL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(CL$27>=Monitoring!$BH85,CL$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CM$27<=ScheduleYear),AND(CostType=ARO,CM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(CM$27>=Monitoring!$BH85,CM$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CN$27<=ScheduleYear),AND(CostType=ARO,CN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(CN$27>=Monitoring!$BH85,CN$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CO$27<=ScheduleYear),AND(CostType=ARO,CO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(CO$27>=Monitoring!$BH85,CO$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CP$27<=ScheduleYear),AND(CostType=ARO,CP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(CP$27>=Monitoring!$BH85,CP$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CQ$27<=ScheduleYear),AND(CostType=ARO,CQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(CQ$27>=Monitoring!$BH85,CQ$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CR$27<=ScheduleYear),AND(CostType=ARO,CR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(CR$27>=Monitoring!$BH85,CR$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CS$27<=ScheduleYear),AND(CostType=ARO,CS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(CS$27>=Monitoring!$BH85,CS$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CT$27<=ScheduleYear),AND(CostType=ARO,CT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(CT$27>=Monitoring!$BH85,CT$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CU$27<=ScheduleYear),AND(CostType=ARO,CU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(CU$27>=Monitoring!$BH85,CU$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CV$27<=ScheduleYear),AND(CostType=ARO,CV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(CV$27>=Monitoring!$BH85,CV$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CW$27<=ScheduleYear),AND(CostType=ARO,CW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(CW$27>=Monitoring!$BH85,CW$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CX$27<=ScheduleYear),AND(CostType=ARO,CX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(CX$27>=Monitoring!$BH85,CX$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CY$27<=ScheduleYear),AND(CostType=ARO,CY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(CY$27>=Monitoring!$BH85,CY$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CZ$27<=ScheduleYear),AND(CostType=ARO,CZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(CZ$27>=Monitoring!$BH85,CZ$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DA$27<=ScheduleYear),AND(CostType=ARO,DA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(DA$27>=Monitoring!$BH85,DA$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DB$27<=ScheduleYear),AND(CostType=ARO,DB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(DB$27>=Monitoring!$BH85,DB$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DC$27<=ScheduleYear),AND(CostType=ARO,DC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(DC$27>=Monitoring!$BH85,DC$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DD$27<=ScheduleYear),AND(CostType=ARO,DD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(DD$27>=Monitoring!$BH85,DD$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DE$27<=ScheduleYear),AND(CostType=ARO,DE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(DE$27>=Monitoring!$BH85,DE$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DF$27<=ScheduleYear),AND(CostType=ARO,DF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(DF$27>=Monitoring!$BH85,DF$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DG$27<=ScheduleYear),AND(CostType=ARO,DG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(DG$27>=Monitoring!$BH85,DG$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DH$27<=ScheduleYear),AND(CostType=ARO,DH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(DH$27>=Monitoring!$BH85,DH$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DI$27<=ScheduleYear),AND(CostType=ARO,DI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(DI$27>=Monitoring!$BH85,DI$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DJ$27<=ScheduleYear),AND(CostType=ARO,DJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(DJ$27>=Monitoring!$BH85,DJ$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DK$27<=ScheduleYear),AND(CostType=ARO,DK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(DK$27>=Monitoring!$BH85,DK$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DL$27<=ScheduleYear),AND(CostType=ARO,DL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(DL$27>=Monitoring!$BH85,DL$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DM$27<=ScheduleYear),AND(CostType=ARO,DM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(DM$27>=Monitoring!$BH85,DM$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DN$27<=ScheduleYear),AND(CostType=ARO,DN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(DN$27>=Monitoring!$BH85,DN$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DO$27<=ScheduleYear),AND(CostType=ARO,DO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB345),$EB345<>0),IF(AND(DO$27>=Monitoring!$BH85,DO$27<=Monitoring!$BI85),Monitoring!$BF85,0),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,1,51218.879999999997,{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},13,null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,5,"FA","","","Monitoring/Regulatory Reporting","Closure & Post Closure","Monitoring","Public Land",0,0,0,{"$f":"Monitoring!BH86","v":""},{"$f":"Monitoring!BI86","v":""},null,"",0,0,null,{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),T$27<=ScheduleYear),AND(CostType=ARO,T$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(T$27>=Monitoring!$BH86,T$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),U$27<=ScheduleYear),AND(CostType=ARO,U$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(U$27>=Monitoring!$BH86,U$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),V$27<=ScheduleYear),AND(CostType=ARO,V$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(V$27>=Monitoring!$BH86,V$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),W$27<=ScheduleYear),AND(CostType=ARO,W$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(W$27>=Monitoring!$BH86,W$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),X$27<=ScheduleYear),AND(CostType=ARO,X$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(X$27>=Monitoring!$BH86,X$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),Y$27<=ScheduleYear),AND(CostType=ARO,Y$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(Y$27>=Monitoring!$BH86,Y$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),Z$27<=ScheduleYear),AND(CostType=ARO,Z$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(Z$27>=Monitoring!$BH86,Z$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AA$27<=ScheduleYear),AND(CostType=ARO,AA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(AA$27>=Monitoring!$BH86,AA$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AB$27<=ScheduleYear),AND(CostType=ARO,AB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(AB$27>=Monitoring!$BH86,AB$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AC$27<=ScheduleYear),AND(CostType=ARO,AC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(AC$27>=Monitoring!$BH86,AC$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AD$27<=ScheduleYear),AND(CostType=ARO,AD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(AD$27>=Monitoring!$BH86,AD$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AE$27<=ScheduleYear),AND(CostType=ARO,AE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(AE$27>=Monitoring!$BH86,AE$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AF$27<=ScheduleYear),AND(CostType=ARO,AF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(AF$27>=Monitoring!$BH86,AF$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AG$27<=ScheduleYear),AND(CostType=ARO,AG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(AG$27>=Monitoring!$BH86,AG$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AH$27<=ScheduleYear),AND(CostType=ARO,AH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(AH$27>=Monitoring!$BH86,AH$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AI$27<=ScheduleYear),AND(CostType=ARO,AI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(AI$27>=Monitoring!$BH86,AI$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AJ$27<=ScheduleYear),AND(CostType=ARO,AJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(AJ$27>=Monitoring!$BH86,AJ$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AK$27<=ScheduleYear),AND(CostType=ARO,AK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(AK$27>=Monitoring!$BH86,AK$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AL$27<=ScheduleYear),AND(CostType=ARO,AL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(AL$27>=Monitoring!$BH86,AL$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AM$27<=ScheduleYear),AND(CostType=ARO,AM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(AM$27>=Monitoring!$BH86,AM$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AN$27<=ScheduleYear),AND(CostType=ARO,AN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(AN$27>=Monitoring!$BH86,AN$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AO$27<=ScheduleYear),AND(CostType=ARO,AO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(AO$27>=Monitoring!$BH86,AO$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AP$27<=ScheduleYear),AND(CostType=ARO,AP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(AP$27>=Monitoring!$BH86,AP$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AQ$27<=ScheduleYear),AND(CostType=ARO,AQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(AQ$27>=Monitoring!$BH86,AQ$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AR$27<=ScheduleYear),AND(CostType=ARO,AR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(AR$27>=Monitoring!$BH86,AR$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AS$27<=ScheduleYear),AND(CostType=ARO,AS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(AS$27>=Monitoring!$BH86,AS$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AT$27<=ScheduleYear),AND(CostType=ARO,AT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(AT$27>=Monitoring!$BH86,AT$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AU$27<=ScheduleYear),AND(CostType=ARO,AU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(AU$27>=Monitoring!$BH86,AU$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AV$27<=ScheduleYear),AND(CostType=ARO,AV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(AV$27>=Monitoring!$BH86,AV$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AW$27<=ScheduleYear),AND(CostType=ARO,AW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(AW$27>=Monitoring!$BH86,AW$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AX$27<=ScheduleYear),AND(CostType=ARO,AX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(AX$27>=Monitoring!$BH86,AX$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AY$27<=ScheduleYear),AND(CostType=ARO,AY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(AY$27>=Monitoring!$BH86,AY$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AZ$27<=ScheduleYear),AND(CostType=ARO,AZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(AZ$27>=Monitoring!$BH86,AZ$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BA$27<=ScheduleYear),AND(CostType=ARO,BA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(BA$27>=Monitoring!$BH86,BA$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BB$27<=ScheduleYear),AND(CostType=ARO,BB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(BB$27>=Monitoring!$BH86,BB$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BC$27<=ScheduleYear),AND(CostType=ARO,BC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(BC$27>=Monitoring!$BH86,BC$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BD$27<=ScheduleYear),AND(CostType=ARO,BD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(BD$27>=Monitoring!$BH86,BD$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BE$27<=ScheduleYear),AND(CostType=ARO,BE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(BE$27>=Monitoring!$BH86,BE$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BF$27<=ScheduleYear),AND(CostType=ARO,BF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(BF$27>=Monitoring!$BH86,BF$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BG$27<=ScheduleYear),AND(CostType=ARO,BG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(BG$27>=Monitoring!$BH86,BG$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BH$27<=ScheduleYear),AND(CostType=ARO,BH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(BH$27>=Monitoring!$BH86,BH$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BI$27<=ScheduleYear),AND(CostType=ARO,BI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(BI$27>=Monitoring!$BH86,BI$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BJ$27<=ScheduleYear),AND(CostType=ARO,BJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(BJ$27>=Monitoring!$BH86,BJ$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BK$27<=ScheduleYear),AND(CostType=ARO,BK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(BK$27>=Monitoring!$BH86,BK$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BL$27<=ScheduleYear),AND(CostType=ARO,BL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(BL$27>=Monitoring!$BH86,BL$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BM$27<=ScheduleYear),AND(CostType=ARO,BM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(BM$27>=Monitoring!$BH86,BM$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BN$27<=ScheduleYear),AND(CostType=ARO,BN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(BN$27>=Monitoring!$BH86,BN$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BO$27<=ScheduleYear),AND(CostType=ARO,BO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(BO$27>=Monitoring!$BH86,BO$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BP$27<=ScheduleYear),AND(CostType=ARO,BP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(BP$27>=Monitoring!$BH86,BP$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BQ$27<=ScheduleYear),AND(CostType=ARO,BQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(BQ$27>=Monitoring!$BH86,BQ$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BR$27<=ScheduleYear),AND(CostType=ARO,BR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(BR$27>=Monitoring!$BH86,BR$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BS$27<=ScheduleYear),AND(CostType=ARO,BS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(BS$27>=Monitoring!$BH86,BS$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BT$27<=ScheduleYear),AND(CostType=ARO,BT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(BT$27>=Monitoring!$BH86,BT$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BU$27<=ScheduleYear),AND(CostType=ARO,BU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(BU$27>=Monitoring!$BH86,BU$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BV$27<=ScheduleYear),AND(CostType=ARO,BV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(BV$27>=Monitoring!$BH86,BV$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BW$27<=ScheduleYear),AND(CostType=ARO,BW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(BW$27>=Monitoring!$BH86,BW$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BX$27<=ScheduleYear),AND(CostType=ARO,BX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(BX$27>=Monitoring!$BH86,BX$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BY$27<=ScheduleYear),AND(CostType=ARO,BY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(BY$27>=Monitoring!$BH86,BY$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BZ$27<=ScheduleYear),AND(CostType=ARO,BZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(BZ$27>=Monitoring!$BH86,BZ$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CA$27<=ScheduleYear),AND(CostType=ARO,CA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(CA$27>=Monitoring!$BH86,CA$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CB$27<=ScheduleYear),AND(CostType=ARO,CB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(CB$27>=Monitoring!$BH86,CB$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CC$27<=ScheduleYear),AND(CostType=ARO,CC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(CC$27>=Monitoring!$BH86,CC$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CD$27<=ScheduleYear),AND(CostType=ARO,CD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(CD$27>=Monitoring!$BH86,CD$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CE$27<=ScheduleYear),AND(CostType=ARO,CE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(CE$27>=Monitoring!$BH86,CE$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CF$27<=ScheduleYear),AND(CostType=ARO,CF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(CF$27>=Monitoring!$BH86,CF$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CG$27<=ScheduleYear),AND(CostType=ARO,CG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(CG$27>=Monitoring!$BH86,CG$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CH$27<=ScheduleYear),AND(CostType=ARO,CH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(CH$27>=Monitoring!$BH86,CH$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CI$27<=ScheduleYear),AND(CostType=ARO,CI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(CI$27>=Monitoring!$BH86,CI$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CJ$27<=ScheduleYear),AND(CostType=ARO,CJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(CJ$27>=Monitoring!$BH86,CJ$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CK$27<=ScheduleYear),AND(CostType=ARO,CK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(CK$27>=Monitoring!$BH86,CK$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CL$27<=ScheduleYear),AND(CostType=ARO,CL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(CL$27>=Monitoring!$BH86,CL$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CM$27<=ScheduleYear),AND(CostType=ARO,CM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(CM$27>=Monitoring!$BH86,CM$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CN$27<=ScheduleYear),AND(CostType=ARO,CN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(CN$27>=Monitoring!$BH86,CN$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CO$27<=ScheduleYear),AND(CostType=ARO,CO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(CO$27>=Monitoring!$BH86,CO$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CP$27<=ScheduleYear),AND(CostType=ARO,CP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(CP$27>=Monitoring!$BH86,CP$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CQ$27<=ScheduleYear),AND(CostType=ARO,CQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(CQ$27>=Monitoring!$BH86,CQ$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CR$27<=ScheduleYear),AND(CostType=ARO,CR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(CR$27>=Monitoring!$BH86,CR$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CS$27<=ScheduleYear),AND(CostType=ARO,CS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(CS$27>=Monitoring!$BH86,CS$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CT$27<=ScheduleYear),AND(CostType=ARO,CT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(CT$27>=Monitoring!$BH86,CT$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CU$27<=ScheduleYear),AND(CostType=ARO,CU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(CU$27>=Monitoring!$BH86,CU$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CV$27<=ScheduleYear),AND(CostType=ARO,CV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(CV$27>=Monitoring!$BH86,CV$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CW$27<=ScheduleYear),AND(CostType=ARO,CW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(CW$27>=Monitoring!$BH86,CW$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CX$27<=ScheduleYear),AND(CostType=ARO,CX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(CX$27>=Monitoring!$BH86,CX$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CY$27<=ScheduleYear),AND(CostType=ARO,CY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(CY$27>=Monitoring!$BH86,CY$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CZ$27<=ScheduleYear),AND(CostType=ARO,CZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(CZ$27>=Monitoring!$BH86,CZ$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DA$27<=ScheduleYear),AND(CostType=ARO,DA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(DA$27>=Monitoring!$BH86,DA$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DB$27<=ScheduleYear),AND(CostType=ARO,DB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(DB$27>=Monitoring!$BH86,DB$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DC$27<=ScheduleYear),AND(CostType=ARO,DC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(DC$27>=Monitoring!$BH86,DC$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DD$27<=ScheduleYear),AND(CostType=ARO,DD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(DD$27>=Monitoring!$BH86,DD$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DE$27<=ScheduleYear),AND(CostType=ARO,DE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(DE$27>=Monitoring!$BH86,DE$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DF$27<=ScheduleYear),AND(CostType=ARO,DF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(DF$27>=Monitoring!$BH86,DF$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DG$27<=ScheduleYear),AND(CostType=ARO,DG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(DG$27>=Monitoring!$BH86,DG$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DH$27<=ScheduleYear),AND(CostType=ARO,DH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(DH$27>=Monitoring!$BH86,DH$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DI$27<=ScheduleYear),AND(CostType=ARO,DI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(DI$27>=Monitoring!$BH86,DI$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DJ$27<=ScheduleYear),AND(CostType=ARO,DJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(DJ$27>=Monitoring!$BH86,DJ$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DK$27<=ScheduleYear),AND(CostType=ARO,DK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(DK$27>=Monitoring!$BH86,DK$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DL$27<=ScheduleYear),AND(CostType=ARO,DL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(DL$27>=Monitoring!$BH86,DL$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DM$27<=ScheduleYear),AND(CostType=ARO,DM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(DM$27>=Monitoring!$BH86,DM$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DN$27<=ScheduleYear),AND(CostType=ARO,DN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(DN$27>=Monitoring!$BH86,DN$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DO$27<=ScheduleYear),AND(CostType=ARO,DO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB346),$EB346<>0),IF(AND(DO$27>=Monitoring!$BH86,DO$27<=Monitoring!$BI86),Monitoring!$BF86,0),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,1,0,{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"",null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,6,"FA","DP 55 -Surface Water Monitoring, yr 2035-2042 ","","Monitoring/Regulatory Reporting","Closure & Post Closure","Monitoring","Public Land",17849.919999999998,17849.919999999998,2000,{"$f":"Monitoring!BH87","v":2035},{"$f":"Monitoring!BI87","v":2042},null,1,0,0,null,{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),T$27<=ScheduleYear),AND(CostType=ARO,T$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(T$27>=Monitoring!$BH87,T$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),U$27<=ScheduleYear),AND(CostType=ARO,U$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(U$27>=Monitoring!$BH87,U$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),V$27<=ScheduleYear),AND(CostType=ARO,V$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(V$27>=Monitoring!$BH87,V$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),W$27<=ScheduleYear),AND(CostType=ARO,W$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(W$27>=Monitoring!$BH87,W$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),X$27<=ScheduleYear),AND(CostType=ARO,X$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(X$27>=Monitoring!$BH87,X$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),Y$27<=ScheduleYear),AND(CostType=ARO,Y$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(Y$27>=Monitoring!$BH87,Y$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),Z$27<=ScheduleYear),AND(CostType=ARO,Z$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(Z$27>=Monitoring!$BH87,Z$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AA$27<=ScheduleYear),AND(CostType=ARO,AA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(AA$27>=Monitoring!$BH87,AA$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AB$27<=ScheduleYear),AND(CostType=ARO,AB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(AB$27>=Monitoring!$BH87,AB$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AC$27<=ScheduleYear),AND(CostType=ARO,AC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(AC$27>=Monitoring!$BH87,AC$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AD$27<=ScheduleYear),AND(CostType=ARO,AD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(AD$27>=Monitoring!$BH87,AD$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AE$27<=ScheduleYear),AND(CostType=ARO,AE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(AE$27>=Monitoring!$BH87,AE$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AF$27<=ScheduleYear),AND(CostType=ARO,AF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(AF$27>=Monitoring!$BH87,AF$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":2231.2399999999998},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AG$27<=ScheduleYear),AND(CostType=ARO,AG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(AG$27>=Monitoring!$BH87,AG$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":2231.2399999999998},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AH$27<=ScheduleYear),AND(CostType=ARO,AH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(AH$27>=Monitoring!$BH87,AH$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":2231.2399999999998},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AI$27<=ScheduleYear),AND(CostType=ARO,AI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(AI$27>=Monitoring!$BH87,AI$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":2231.2399999999998},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AJ$27<=ScheduleYear),AND(CostType=ARO,AJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(AJ$27>=Monitoring!$BH87,AJ$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":2231.2399999999998},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AK$27<=ScheduleYear),AND(CostType=ARO,AK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(AK$27>=Monitoring!$BH87,AK$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":2231.2399999999998},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AL$27<=ScheduleYear),AND(CostType=ARO,AL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(AL$27>=Monitoring!$BH87,AL$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":2231.2399999999998},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AM$27<=ScheduleYear),AND(CostType=ARO,AM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(AM$27>=Monitoring!$BH87,AM$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":2231.2399999999998},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AN$27<=ScheduleYear),AND(CostType=ARO,AN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(AN$27>=Monitoring!$BH87,AN$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AO$27<=ScheduleYear),AND(CostType=ARO,AO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(AO$27>=Monitoring!$BH87,AO$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AP$27<=ScheduleYear),AND(CostType=ARO,AP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(AP$27>=Monitoring!$BH87,AP$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AQ$27<=ScheduleYear),AND(CostType=ARO,AQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(AQ$27>=Monitoring!$BH87,AQ$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AR$27<=ScheduleYear),AND(CostType=ARO,AR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(AR$27>=Monitoring!$BH87,AR$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AS$27<=ScheduleYear),AND(CostType=ARO,AS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(AS$27>=Monitoring!$BH87,AS$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AT$27<=ScheduleYear),AND(CostType=ARO,AT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(AT$27>=Monitoring!$BH87,AT$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AU$27<=ScheduleYear),AND(CostType=ARO,AU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(AU$27>=Monitoring!$BH87,AU$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AV$27<=ScheduleYear),AND(CostType=ARO,AV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(AV$27>=Monitoring!$BH87,AV$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AW$27<=ScheduleYear),AND(CostType=ARO,AW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(AW$27>=Monitoring!$BH87,AW$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AX$27<=ScheduleYear),AND(CostType=ARO,AX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(AX$27>=Monitoring!$BH87,AX$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AY$27<=ScheduleYear),AND(CostType=ARO,AY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(AY$27>=Monitoring!$BH87,AY$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AZ$27<=ScheduleYear),AND(CostType=ARO,AZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(AZ$27>=Monitoring!$BH87,AZ$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BA$27<=ScheduleYear),AND(CostType=ARO,BA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(BA$27>=Monitoring!$BH87,BA$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BB$27<=ScheduleYear),AND(CostType=ARO,BB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(BB$27>=Monitoring!$BH87,BB$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BC$27<=ScheduleYear),AND(CostType=ARO,BC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(BC$27>=Monitoring!$BH87,BC$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BD$27<=ScheduleYear),AND(CostType=ARO,BD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(BD$27>=Monitoring!$BH87,BD$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BE$27<=ScheduleYear),AND(CostType=ARO,BE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(BE$27>=Monitoring!$BH87,BE$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BF$27<=ScheduleYear),AND(CostType=ARO,BF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(BF$27>=Monitoring!$BH87,BF$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BG$27<=ScheduleYear),AND(CostType=ARO,BG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(BG$27>=Monitoring!$BH87,BG$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BH$27<=ScheduleYear),AND(CostType=ARO,BH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(BH$27>=Monitoring!$BH87,BH$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BI$27<=ScheduleYear),AND(CostType=ARO,BI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(BI$27>=Monitoring!$BH87,BI$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BJ$27<=ScheduleYear),AND(CostType=ARO,BJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(BJ$27>=Monitoring!$BH87,BJ$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BK$27<=ScheduleYear),AND(CostType=ARO,BK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(BK$27>=Monitoring!$BH87,BK$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BL$27<=ScheduleYear),AND(CostType=ARO,BL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(BL$27>=Monitoring!$BH87,BL$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BM$27<=ScheduleYear),AND(CostType=ARO,BM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(BM$27>=Monitoring!$BH87,BM$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BN$27<=ScheduleYear),AND(CostType=ARO,BN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(BN$27>=Monitoring!$BH87,BN$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BO$27<=ScheduleYear),AND(CostType=ARO,BO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(BO$27>=Monitoring!$BH87,BO$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BP$27<=ScheduleYear),AND(CostType=ARO,BP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(BP$27>=Monitoring!$BH87,BP$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BQ$27<=ScheduleYear),AND(CostType=ARO,BQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(BQ$27>=Monitoring!$BH87,BQ$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BR$27<=ScheduleYear),AND(CostType=ARO,BR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(BR$27>=Monitoring!$BH87,BR$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BS$27<=ScheduleYear),AND(CostType=ARO,BS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(BS$27>=Monitoring!$BH87,BS$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BT$27<=ScheduleYear),AND(CostType=ARO,BT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(BT$27>=Monitoring!$BH87,BT$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BU$27<=ScheduleYear),AND(CostType=ARO,BU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(BU$27>=Monitoring!$BH87,BU$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BV$27<=ScheduleYear),AND(CostType=ARO,BV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(BV$27>=Monitoring!$BH87,BV$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BW$27<=ScheduleYear),AND(CostType=ARO,BW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(BW$27>=Monitoring!$BH87,BW$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BX$27<=ScheduleYear),AND(CostType=ARO,BX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(BX$27>=Monitoring!$BH87,BX$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BY$27<=ScheduleYear),AND(CostType=ARO,BY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(BY$27>=Monitoring!$BH87,BY$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BZ$27<=ScheduleYear),AND(CostType=ARO,BZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(BZ$27>=Monitoring!$BH87,BZ$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CA$27<=ScheduleYear),AND(CostType=ARO,CA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(CA$27>=Monitoring!$BH87,CA$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CB$27<=ScheduleYear),AND(CostType=ARO,CB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(CB$27>=Monitoring!$BH87,CB$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CC$27<=ScheduleYear),AND(CostType=ARO,CC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(CC$27>=Monitoring!$BH87,CC$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CD$27<=ScheduleYear),AND(CostType=ARO,CD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(CD$27>=Monitoring!$BH87,CD$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CE$27<=ScheduleYear),AND(CostType=ARO,CE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(CE$27>=Monitoring!$BH87,CE$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CF$27<=ScheduleYear),AND(CostType=ARO,CF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(CF$27>=Monitoring!$BH87,CF$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CG$27<=ScheduleYear),AND(CostType=ARO,CG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(CG$27>=Monitoring!$BH87,CG$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CH$27<=ScheduleYear),AND(CostType=ARO,CH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(CH$27>=Monitoring!$BH87,CH$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CI$27<=ScheduleYear),AND(CostType=ARO,CI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(CI$27>=Monitoring!$BH87,CI$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CJ$27<=ScheduleYear),AND(CostType=ARO,CJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(CJ$27>=Monitoring!$BH87,CJ$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CK$27<=ScheduleYear),AND(CostType=ARO,CK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(CK$27>=Monitoring!$BH87,CK$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CL$27<=ScheduleYear),AND(CostType=ARO,CL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(CL$27>=Monitoring!$BH87,CL$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CM$27<=ScheduleYear),AND(CostType=ARO,CM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(CM$27>=Monitoring!$BH87,CM$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CN$27<=ScheduleYear),AND(CostType=ARO,CN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(CN$27>=Monitoring!$BH87,CN$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CO$27<=ScheduleYear),AND(CostType=ARO,CO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(CO$27>=Monitoring!$BH87,CO$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CP$27<=ScheduleYear),AND(CostType=ARO,CP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(CP$27>=Monitoring!$BH87,CP$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CQ$27<=ScheduleYear),AND(CostType=ARO,CQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(CQ$27>=Monitoring!$BH87,CQ$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CR$27<=ScheduleYear),AND(CostType=ARO,CR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(CR$27>=Monitoring!$BH87,CR$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CS$27<=ScheduleYear),AND(CostType=ARO,CS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(CS$27>=Monitoring!$BH87,CS$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CT$27<=ScheduleYear),AND(CostType=ARO,CT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(CT$27>=Monitoring!$BH87,CT$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CU$27<=ScheduleYear),AND(CostType=ARO,CU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(CU$27>=Monitoring!$BH87,CU$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CV$27<=ScheduleYear),AND(CostType=ARO,CV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(CV$27>=Monitoring!$BH87,CV$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CW$27<=ScheduleYear),AND(CostType=ARO,CW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(CW$27>=Monitoring!$BH87,CW$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CX$27<=ScheduleYear),AND(CostType=ARO,CX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(CX$27>=Monitoring!$BH87,CX$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CY$27<=ScheduleYear),AND(CostType=ARO,CY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(CY$27>=Monitoring!$BH87,CY$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CZ$27<=ScheduleYear),AND(CostType=ARO,CZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(CZ$27>=Monitoring!$BH87,CZ$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DA$27<=ScheduleYear),AND(CostType=ARO,DA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(DA$27>=Monitoring!$BH87,DA$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DB$27<=ScheduleYear),AND(CostType=ARO,DB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(DB$27>=Monitoring!$BH87,DB$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DC$27<=ScheduleYear),AND(CostType=ARO,DC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(DC$27>=Monitoring!$BH87,DC$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DD$27<=ScheduleYear),AND(CostType=ARO,DD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(DD$27>=Monitoring!$BH87,DD$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DE$27<=ScheduleYear),AND(CostType=ARO,DE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(DE$27>=Monitoring!$BH87,DE$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DF$27<=ScheduleYear),AND(CostType=ARO,DF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(DF$27>=Monitoring!$BH87,DF$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DG$27<=ScheduleYear),AND(CostType=ARO,DG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(DG$27>=Monitoring!$BH87,DG$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DH$27<=ScheduleYear),AND(CostType=ARO,DH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(DH$27>=Monitoring!$BH87,DH$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DI$27<=ScheduleYear),AND(CostType=ARO,DI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(DI$27>=Monitoring!$BH87,DI$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DJ$27<=ScheduleYear),AND(CostType=ARO,DJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(DJ$27>=Monitoring!$BH87,DJ$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DK$27<=ScheduleYear),AND(CostType=ARO,DK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(DK$27>=Monitoring!$BH87,DK$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DL$27<=ScheduleYear),AND(CostType=ARO,DL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(DL$27>=Monitoring!$BH87,DL$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DM$27<=ScheduleYear),AND(CostType=ARO,DM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(DM$27>=Monitoring!$BH87,DM$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DN$27<=ScheduleYear),AND(CostType=ARO,DN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(DN$27>=Monitoring!$BH87,DN$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DO$27<=ScheduleYear),AND(CostType=ARO,DO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB347),$EB347<>0),IF(AND(DO$27>=Monitoring!$BH87,DO$27<=Monitoring!$BI87),Monitoring!$BF87,0),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,1,17849.919999999998,{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},13,null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,7,"FA","DP 55 - WRD Wells yr 2043- 2122","","Monitoring/Regulatory Reporting","Closure & Post Closure","Monitoring","Public Land",325003.2,325003.19999999984,2000,{"$f":"Monitoring!BH88","v":2043},{"$f":"Monitoring!BI88","v":2122},null,1,1.7462298274040222E-10,5.5511151231257827E-16,null,{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),T$27<=ScheduleYear),AND(CostType=ARO,T$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(T$27>=Monitoring!$BH88,T$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),U$27<=ScheduleYear),AND(CostType=ARO,U$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(U$27>=Monitoring!$BH88,U$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),V$27<=ScheduleYear),AND(CostType=ARO,V$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(V$27>=Monitoring!$BH88,V$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),W$27<=ScheduleYear),AND(CostType=ARO,W$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(W$27>=Monitoring!$BH88,W$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),X$27<=ScheduleYear),AND(CostType=ARO,X$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(X$27>=Monitoring!$BH88,X$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),Y$27<=ScheduleYear),AND(CostType=ARO,Y$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(Y$27>=Monitoring!$BH88,Y$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),Z$27<=ScheduleYear),AND(CostType=ARO,Z$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(Z$27>=Monitoring!$BH88,Z$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AA$27<=ScheduleYear),AND(CostType=ARO,AA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(AA$27>=Monitoring!$BH88,AA$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AB$27<=ScheduleYear),AND(CostType=ARO,AB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(AB$27>=Monitoring!$BH88,AB$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AC$27<=ScheduleYear),AND(CostType=ARO,AC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(AC$27>=Monitoring!$BH88,AC$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AD$27<=ScheduleYear),AND(CostType=ARO,AD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(AD$27>=Monitoring!$BH88,AD$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AE$27<=ScheduleYear),AND(CostType=ARO,AE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(AE$27>=Monitoring!$BH88,AE$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AF$27<=ScheduleYear),AND(CostType=ARO,AF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(AF$27>=Monitoring!$BH88,AF$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AG$27<=ScheduleYear),AND(CostType=ARO,AG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(AG$27>=Monitoring!$BH88,AG$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AH$27<=ScheduleYear),AND(CostType=ARO,AH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(AH$27>=Monitoring!$BH88,AH$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AI$27<=ScheduleYear),AND(CostType=ARO,AI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(AI$27>=Monitoring!$BH88,AI$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AJ$27<=ScheduleYear),AND(CostType=ARO,AJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(AJ$27>=Monitoring!$BH88,AJ$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AK$27<=ScheduleYear),AND(CostType=ARO,AK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(AK$27>=Monitoring!$BH88,AK$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AL$27<=ScheduleYear),AND(CostType=ARO,AL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(AL$27>=Monitoring!$BH88,AL$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AM$27<=ScheduleYear),AND(CostType=ARO,AM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(AM$27>=Monitoring!$BH88,AM$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AN$27<=ScheduleYear),AND(CostType=ARO,AN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(AN$27>=Monitoring!$BH88,AN$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AO$27<=ScheduleYear),AND(CostType=ARO,AO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(AO$27>=Monitoring!$BH88,AO$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AP$27<=ScheduleYear),AND(CostType=ARO,AP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(AP$27>=Monitoring!$BH88,AP$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AQ$27<=ScheduleYear),AND(CostType=ARO,AQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(AQ$27>=Monitoring!$BH88,AQ$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AR$27<=ScheduleYear),AND(CostType=ARO,AR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(AR$27>=Monitoring!$BH88,AR$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AS$27<=ScheduleYear),AND(CostType=ARO,AS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(AS$27>=Monitoring!$BH88,AS$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AT$27<=ScheduleYear),AND(CostType=ARO,AT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(AT$27>=Monitoring!$BH88,AT$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AU$27<=ScheduleYear),AND(CostType=ARO,AU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(AU$27>=Monitoring!$BH88,AU$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AV$27<=ScheduleYear),AND(CostType=ARO,AV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(AV$27>=Monitoring!$BH88,AV$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AW$27<=ScheduleYear),AND(CostType=ARO,AW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(AW$27>=Monitoring!$BH88,AW$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AX$27<=ScheduleYear),AND(CostType=ARO,AX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(AX$27>=Monitoring!$BH88,AX$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AY$27<=ScheduleYear),AND(CostType=ARO,AY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(AY$27>=Monitoring!$BH88,AY$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AZ$27<=ScheduleYear),AND(CostType=ARO,AZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(AZ$27>=Monitoring!$BH88,AZ$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BA$27<=ScheduleYear),AND(CostType=ARO,BA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(BA$27>=Monitoring!$BH88,BA$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BB$27<=ScheduleYear),AND(CostType=ARO,BB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(BB$27>=Monitoring!$BH88,BB$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BC$27<=ScheduleYear),AND(CostType=ARO,BC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(BC$27>=Monitoring!$BH88,BC$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BD$27<=ScheduleYear),AND(CostType=ARO,BD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(BD$27>=Monitoring!$BH88,BD$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BE$27<=ScheduleYear),AND(CostType=ARO,BE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(BE$27>=Monitoring!$BH88,BE$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BF$27<=ScheduleYear),AND(CostType=ARO,BF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(BF$27>=Monitoring!$BH88,BF$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BG$27<=ScheduleYear),AND(CostType=ARO,BG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(BG$27>=Monitoring!$BH88,BG$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BH$27<=ScheduleYear),AND(CostType=ARO,BH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(BH$27>=Monitoring!$BH88,BH$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BI$27<=ScheduleYear),AND(CostType=ARO,BI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(BI$27>=Monitoring!$BH88,BI$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BJ$27<=ScheduleYear),AND(CostType=ARO,BJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(BJ$27>=Monitoring!$BH88,BJ$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BK$27<=ScheduleYear),AND(CostType=ARO,BK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(BK$27>=Monitoring!$BH88,BK$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BL$27<=ScheduleYear),AND(CostType=ARO,BL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(BL$27>=Monitoring!$BH88,BL$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BM$27<=ScheduleYear),AND(CostType=ARO,BM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(BM$27>=Monitoring!$BH88,BM$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BN$27<=ScheduleYear),AND(CostType=ARO,BN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(BN$27>=Monitoring!$BH88,BN$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BO$27<=ScheduleYear),AND(CostType=ARO,BO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(BO$27>=Monitoring!$BH88,BO$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BP$27<=ScheduleYear),AND(CostType=ARO,BP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(BP$27>=Monitoring!$BH88,BP$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BQ$27<=ScheduleYear),AND(CostType=ARO,BQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(BQ$27>=Monitoring!$BH88,BQ$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BR$27<=ScheduleYear),AND(CostType=ARO,BR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(BR$27>=Monitoring!$BH88,BR$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BS$27<=ScheduleYear),AND(CostType=ARO,BS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(BS$27>=Monitoring!$BH88,BS$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BT$27<=ScheduleYear),AND(CostType=ARO,BT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(BT$27>=Monitoring!$BH88,BT$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BU$27<=ScheduleYear),AND(CostType=ARO,BU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(BU$27>=Monitoring!$BH88,BU$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BV$27<=ScheduleYear),AND(CostType=ARO,BV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(BV$27>=Monitoring!$BH88,BV$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BW$27<=ScheduleYear),AND(CostType=ARO,BW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(BW$27>=Monitoring!$BH88,BW$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BX$27<=ScheduleYear),AND(CostType=ARO,BX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(BX$27>=Monitoring!$BH88,BX$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BY$27<=ScheduleYear),AND(CostType=ARO,BY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(BY$27>=Monitoring!$BH88,BY$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BZ$27<=ScheduleYear),AND(CostType=ARO,BZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(BZ$27>=Monitoring!$BH88,BZ$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CA$27<=ScheduleYear),AND(CostType=ARO,CA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(CA$27>=Monitoring!$BH88,CA$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CB$27<=ScheduleYear),AND(CostType=ARO,CB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(CB$27>=Monitoring!$BH88,CB$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CC$27<=ScheduleYear),AND(CostType=ARO,CC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(CC$27>=Monitoring!$BH88,CC$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CD$27<=ScheduleYear),AND(CostType=ARO,CD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(CD$27>=Monitoring!$BH88,CD$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CE$27<=ScheduleYear),AND(CostType=ARO,CE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(CE$27>=Monitoring!$BH88,CE$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CF$27<=ScheduleYear),AND(CostType=ARO,CF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(CF$27>=Monitoring!$BH88,CF$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CG$27<=ScheduleYear),AND(CostType=ARO,CG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(CG$27>=Monitoring!$BH88,CG$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CH$27<=ScheduleYear),AND(CostType=ARO,CH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(CH$27>=Monitoring!$BH88,CH$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CI$27<=ScheduleYear),AND(CostType=ARO,CI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(CI$27>=Monitoring!$BH88,CI$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CJ$27<=ScheduleYear),AND(CostType=ARO,CJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(CJ$27>=Monitoring!$BH88,CJ$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CK$27<=ScheduleYear),AND(CostType=ARO,CK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(CK$27>=Monitoring!$BH88,CK$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CL$27<=ScheduleYear),AND(CostType=ARO,CL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(CL$27>=Monitoring!$BH88,CL$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CM$27<=ScheduleYear),AND(CostType=ARO,CM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(CM$27>=Monitoring!$BH88,CM$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CN$27<=ScheduleYear),AND(CostType=ARO,CN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(CN$27>=Monitoring!$BH88,CN$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CO$27<=ScheduleYear),AND(CostType=ARO,CO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(CO$27>=Monitoring!$BH88,CO$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CP$27<=ScheduleYear),AND(CostType=ARO,CP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(CP$27>=Monitoring!$BH88,CP$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CQ$27<=ScheduleYear),AND(CostType=ARO,CQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(CQ$27>=Monitoring!$BH88,CQ$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CR$27<=ScheduleYear),AND(CostType=ARO,CR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(CR$27>=Monitoring!$BH88,CR$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CS$27<=ScheduleYear),AND(CostType=ARO,CS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(CS$27>=Monitoring!$BH88,CS$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CT$27<=ScheduleYear),AND(CostType=ARO,CT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(CT$27>=Monitoring!$BH88,CT$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CU$27<=ScheduleYear),AND(CostType=ARO,CU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(CU$27>=Monitoring!$BH88,CU$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CV$27<=ScheduleYear),AND(CostType=ARO,CV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(CV$27>=Monitoring!$BH88,CV$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CW$27<=ScheduleYear),AND(CostType=ARO,CW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(CW$27>=Monitoring!$BH88,CW$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CX$27<=ScheduleYear),AND(CostType=ARO,CX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(CX$27>=Monitoring!$BH88,CX$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CY$27<=ScheduleYear),AND(CostType=ARO,CY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(CY$27>=Monitoring!$BH88,CY$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CZ$27<=ScheduleYear),AND(CostType=ARO,CZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(CZ$27>=Monitoring!$BH88,CZ$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DA$27<=ScheduleYear),AND(CostType=ARO,DA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(DA$27>=Monitoring!$BH88,DA$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DB$27<=ScheduleYear),AND(CostType=ARO,DB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(DB$27>=Monitoring!$BH88,DB$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DC$27<=ScheduleYear),AND(CostType=ARO,DC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(DC$27>=Monitoring!$BH88,DC$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DD$27<=ScheduleYear),AND(CostType=ARO,DD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(DD$27>=Monitoring!$BH88,DD$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DE$27<=ScheduleYear),AND(CostType=ARO,DE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(DE$27>=Monitoring!$BH88,DE$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DF$27<=ScheduleYear),AND(CostType=ARO,DF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(DF$27>=Monitoring!$BH88,DF$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DG$27<=ScheduleYear),AND(CostType=ARO,DG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(DG$27>=Monitoring!$BH88,DG$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DH$27<=ScheduleYear),AND(CostType=ARO,DH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(DH$27>=Monitoring!$BH88,DH$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DI$27<=ScheduleYear),AND(CostType=ARO,DI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(DI$27>=Monitoring!$BH88,DI$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DJ$27<=ScheduleYear),AND(CostType=ARO,DJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(DJ$27>=Monitoring!$BH88,DJ$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DK$27<=ScheduleYear),AND(CostType=ARO,DK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(DK$27>=Monitoring!$BH88,DK$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DL$27<=ScheduleYear),AND(CostType=ARO,DL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(DL$27>=Monitoring!$BH88,DL$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DM$27<=ScheduleYear),AND(CostType=ARO,DM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(DM$27>=Monitoring!$BH88,DM$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DN$27<=ScheduleYear),AND(CostType=ARO,DN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(DN$27>=Monitoring!$BH88,DN$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DO$27<=ScheduleYear),AND(CostType=ARO,DO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB348),$EB348<>0),IF(AND(DO$27>=Monitoring!$BH88,DO$27<=Monitoring!$BI88),Monitoring!$BF88,0),0))","v":4062.5399999999995},null,null,null,null,null,null,null,null,null,null,null,1,325003.2,{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},13,null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,8,"FA","","","Monitoring/Regulatory Reporting","Closure & Post Closure","Monitoring","Public Land",0,0,0,{"$f":"Monitoring!BH89","v":""},{"$f":"Monitoring!BI89","v":""},null,"",0,0,null,{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),T$27<=ScheduleYear),AND(CostType=ARO,T$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(T$27>=Monitoring!$BH89,T$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),U$27<=ScheduleYear),AND(CostType=ARO,U$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(U$27>=Monitoring!$BH89,U$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),V$27<=ScheduleYear),AND(CostType=ARO,V$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(V$27>=Monitoring!$BH89,V$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),W$27<=ScheduleYear),AND(CostType=ARO,W$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(W$27>=Monitoring!$BH89,W$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),X$27<=ScheduleYear),AND(CostType=ARO,X$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(X$27>=Monitoring!$BH89,X$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),Y$27<=ScheduleYear),AND(CostType=ARO,Y$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(Y$27>=Monitoring!$BH89,Y$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),Z$27<=ScheduleYear),AND(CostType=ARO,Z$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(Z$27>=Monitoring!$BH89,Z$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AA$27<=ScheduleYear),AND(CostType=ARO,AA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(AA$27>=Monitoring!$BH89,AA$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AB$27<=ScheduleYear),AND(CostType=ARO,AB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(AB$27>=Monitoring!$BH89,AB$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AC$27<=ScheduleYear),AND(CostType=ARO,AC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(AC$27>=Monitoring!$BH89,AC$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AD$27<=ScheduleYear),AND(CostType=ARO,AD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(AD$27>=Monitoring!$BH89,AD$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AE$27<=ScheduleYear),AND(CostType=ARO,AE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(AE$27>=Monitoring!$BH89,AE$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AF$27<=ScheduleYear),AND(CostType=ARO,AF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(AF$27>=Monitoring!$BH89,AF$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AG$27<=ScheduleYear),AND(CostType=ARO,AG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(AG$27>=Monitoring!$BH89,AG$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AH$27<=ScheduleYear),AND(CostType=ARO,AH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(AH$27>=Monitoring!$BH89,AH$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AI$27<=ScheduleYear),AND(CostType=ARO,AI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(AI$27>=Monitoring!$BH89,AI$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AJ$27<=ScheduleYear),AND(CostType=ARO,AJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(AJ$27>=Monitoring!$BH89,AJ$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AK$27<=ScheduleYear),AND(CostType=ARO,AK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(AK$27>=Monitoring!$BH89,AK$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AL$27<=ScheduleYear),AND(CostType=ARO,AL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(AL$27>=Monitoring!$BH89,AL$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AM$27<=ScheduleYear),AND(CostType=ARO,AM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(AM$27>=Monitoring!$BH89,AM$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AN$27<=ScheduleYear),AND(CostType=ARO,AN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(AN$27>=Monitoring!$BH89,AN$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AO$27<=ScheduleYear),AND(CostType=ARO,AO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(AO$27>=Monitoring!$BH89,AO$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AP$27<=ScheduleYear),AND(CostType=ARO,AP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(AP$27>=Monitoring!$BH89,AP$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AQ$27<=ScheduleYear),AND(CostType=ARO,AQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(AQ$27>=Monitoring!$BH89,AQ$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AR$27<=ScheduleYear),AND(CostType=ARO,AR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(AR$27>=Monitoring!$BH89,AR$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AS$27<=ScheduleYear),AND(CostType=ARO,AS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(AS$27>=Monitoring!$BH89,AS$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AT$27<=ScheduleYear),AND(CostType=ARO,AT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(AT$27>=Monitoring!$BH89,AT$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AU$27<=ScheduleYear),AND(CostType=ARO,AU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(AU$27>=Monitoring!$BH89,AU$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AV$27<=ScheduleYear),AND(CostType=ARO,AV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(AV$27>=Monitoring!$BH89,AV$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AW$27<=ScheduleYear),AND(CostType=ARO,AW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(AW$27>=Monitoring!$BH89,AW$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AX$27<=ScheduleYear),AND(CostType=ARO,AX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(AX$27>=Monitoring!$BH89,AX$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AY$27<=ScheduleYear),AND(CostType=ARO,AY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(AY$27>=Monitoring!$BH89,AY$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AZ$27<=ScheduleYear),AND(CostType=ARO,AZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(AZ$27>=Monitoring!$BH89,AZ$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BA$27<=ScheduleYear),AND(CostType=ARO,BA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(BA$27>=Monitoring!$BH89,BA$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BB$27<=ScheduleYear),AND(CostType=ARO,BB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(BB$27>=Monitoring!$BH89,BB$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BC$27<=ScheduleYear),AND(CostType=ARO,BC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(BC$27>=Monitoring!$BH89,BC$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BD$27<=ScheduleYear),AND(CostType=ARO,BD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(BD$27>=Monitoring!$BH89,BD$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BE$27<=ScheduleYear),AND(CostType=ARO,BE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(BE$27>=Monitoring!$BH89,BE$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BF$27<=ScheduleYear),AND(CostType=ARO,BF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(BF$27>=Monitoring!$BH89,BF$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BG$27<=ScheduleYear),AND(CostType=ARO,BG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(BG$27>=Monitoring!$BH89,BG$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BH$27<=ScheduleYear),AND(CostType=ARO,BH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(BH$27>=Monitoring!$BH89,BH$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BI$27<=ScheduleYear),AND(CostType=ARO,BI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(BI$27>=Monitoring!$BH89,BI$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BJ$27<=ScheduleYear),AND(CostType=ARO,BJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(BJ$27>=Monitoring!$BH89,BJ$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BK$27<=ScheduleYear),AND(CostType=ARO,BK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(BK$27>=Monitoring!$BH89,BK$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BL$27<=ScheduleYear),AND(CostType=ARO,BL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(BL$27>=Monitoring!$BH89,BL$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BM$27<=ScheduleYear),AND(CostType=ARO,BM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(BM$27>=Monitoring!$BH89,BM$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BN$27<=ScheduleYear),AND(CostType=ARO,BN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(BN$27>=Monitoring!$BH89,BN$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BO$27<=ScheduleYear),AND(CostType=ARO,BO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(BO$27>=Monitoring!$BH89,BO$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BP$27<=ScheduleYear),AND(CostType=ARO,BP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(BP$27>=Monitoring!$BH89,BP$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BQ$27<=ScheduleYear),AND(CostType=ARO,BQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(BQ$27>=Monitoring!$BH89,BQ$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BR$27<=ScheduleYear),AND(CostType=ARO,BR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(BR$27>=Monitoring!$BH89,BR$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BS$27<=ScheduleYear),AND(CostType=ARO,BS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(BS$27>=Monitoring!$BH89,BS$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BT$27<=ScheduleYear),AND(CostType=ARO,BT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(BT$27>=Monitoring!$BH89,BT$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BU$27<=ScheduleYear),AND(CostType=ARO,BU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(BU$27>=Monitoring!$BH89,BU$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BV$27<=ScheduleYear),AND(CostType=ARO,BV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(BV$27>=Monitoring!$BH89,BV$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BW$27<=ScheduleYear),AND(CostType=ARO,BW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(BW$27>=Monitoring!$BH89,BW$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BX$27<=ScheduleYear),AND(CostType=ARO,BX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(BX$27>=Monitoring!$BH89,BX$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BY$27<=ScheduleYear),AND(CostType=ARO,BY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(BY$27>=Monitoring!$BH89,BY$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BZ$27<=ScheduleYear),AND(CostType=ARO,BZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(BZ$27>=Monitoring!$BH89,BZ$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CA$27<=ScheduleYear),AND(CostType=ARO,CA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(CA$27>=Monitoring!$BH89,CA$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CB$27<=ScheduleYear),AND(CostType=ARO,CB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(CB$27>=Monitoring!$BH89,CB$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CC$27<=ScheduleYear),AND(CostType=ARO,CC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(CC$27>=Monitoring!$BH89,CC$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CD$27<=ScheduleYear),AND(CostType=ARO,CD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(CD$27>=Monitoring!$BH89,CD$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CE$27<=ScheduleYear),AND(CostType=ARO,CE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(CE$27>=Monitoring!$BH89,CE$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CF$27<=ScheduleYear),AND(CostType=ARO,CF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(CF$27>=Monitoring!$BH89,CF$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CG$27<=ScheduleYear),AND(CostType=ARO,CG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(CG$27>=Monitoring!$BH89,CG$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CH$27<=ScheduleYear),AND(CostType=ARO,CH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(CH$27>=Monitoring!$BH89,CH$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CI$27<=ScheduleYear),AND(CostType=ARO,CI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(CI$27>=Monitoring!$BH89,CI$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CJ$27<=ScheduleYear),AND(CostType=ARO,CJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(CJ$27>=Monitoring!$BH89,CJ$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CK$27<=ScheduleYear),AND(CostType=ARO,CK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(CK$27>=Monitoring!$BH89,CK$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CL$27<=ScheduleYear),AND(CostType=ARO,CL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(CL$27>=Monitoring!$BH89,CL$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CM$27<=ScheduleYear),AND(CostType=ARO,CM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(CM$27>=Monitoring!$BH89,CM$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CN$27<=ScheduleYear),AND(CostType=ARO,CN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(CN$27>=Monitoring!$BH89,CN$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CO$27<=ScheduleYear),AND(CostType=ARO,CO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(CO$27>=Monitoring!$BH89,CO$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CP$27<=ScheduleYear),AND(CostType=ARO,CP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(CP$27>=Monitoring!$BH89,CP$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CQ$27<=ScheduleYear),AND(CostType=ARO,CQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(CQ$27>=Monitoring!$BH89,CQ$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CR$27<=ScheduleYear),AND(CostType=ARO,CR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(CR$27>=Monitoring!$BH89,CR$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CS$27<=ScheduleYear),AND(CostType=ARO,CS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(CS$27>=Monitoring!$BH89,CS$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CT$27<=ScheduleYear),AND(CostType=ARO,CT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(CT$27>=Monitoring!$BH89,CT$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CU$27<=ScheduleYear),AND(CostType=ARO,CU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(CU$27>=Monitoring!$BH89,CU$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CV$27<=ScheduleYear),AND(CostType=ARO,CV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(CV$27>=Monitoring!$BH89,CV$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CW$27<=ScheduleYear),AND(CostType=ARO,CW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(CW$27>=Monitoring!$BH89,CW$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CX$27<=ScheduleYear),AND(CostType=ARO,CX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(CX$27>=Monitoring!$BH89,CX$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CY$27<=ScheduleYear),AND(CostType=ARO,CY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(CY$27>=Monitoring!$BH89,CY$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CZ$27<=ScheduleYear),AND(CostType=ARO,CZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(CZ$27>=Monitoring!$BH89,CZ$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DA$27<=ScheduleYear),AND(CostType=ARO,DA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(DA$27>=Monitoring!$BH89,DA$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DB$27<=ScheduleYear),AND(CostType=ARO,DB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(DB$27>=Monitoring!$BH89,DB$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DC$27<=ScheduleYear),AND(CostType=ARO,DC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(DC$27>=Monitoring!$BH89,DC$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DD$27<=ScheduleYear),AND(CostType=ARO,DD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(DD$27>=Monitoring!$BH89,DD$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DE$27<=ScheduleYear),AND(CostType=ARO,DE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(DE$27>=Monitoring!$BH89,DE$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DF$27<=ScheduleYear),AND(CostType=ARO,DF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(DF$27>=Monitoring!$BH89,DF$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DG$27<=ScheduleYear),AND(CostType=ARO,DG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(DG$27>=Monitoring!$BH89,DG$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DH$27<=ScheduleYear),AND(CostType=ARO,DH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(DH$27>=Monitoring!$BH89,DH$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DI$27<=ScheduleYear),AND(CostType=ARO,DI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(DI$27>=Monitoring!$BH89,DI$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DJ$27<=ScheduleYear),AND(CostType=ARO,DJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(DJ$27>=Monitoring!$BH89,DJ$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DK$27<=ScheduleYear),AND(CostType=ARO,DK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(DK$27>=Monitoring!$BH89,DK$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DL$27<=ScheduleYear),AND(CostType=ARO,DL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(DL$27>=Monitoring!$BH89,DL$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DM$27<=ScheduleYear),AND(CostType=ARO,DM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(DM$27>=Monitoring!$BH89,DM$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DN$27<=ScheduleYear),AND(CostType=ARO,DN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(DN$27>=Monitoring!$BH89,DN$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DO$27<=ScheduleYear),AND(CostType=ARO,DO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB349),$EB349<>0),IF(AND(DO$27>=Monitoring!$BH89,DO$27<=Monitoring!$BI89),Monitoring!$BF89,0),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,1,0,{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"",null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,9,"FA","DP 55 - Surface Water Monitoring, yr 2043-2122 ","","Monitoring/Regulatory Reporting","Closure & Post Closure","Monitoring","Public Land",89249.600000000006,89249.599999999948,2000,{"$f":"Monitoring!BH90","v":2043},{"$f":"Monitoring!BI90","v":2122},null,1,5.8207660913467407E-11,6.6613381477509392E-16,null,{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),T$27<=ScheduleYear),AND(CostType=ARO,T$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(T$27>=Monitoring!$BH90,T$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),U$27<=ScheduleYear),AND(CostType=ARO,U$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(U$27>=Monitoring!$BH90,U$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),V$27<=ScheduleYear),AND(CostType=ARO,V$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(V$27>=Monitoring!$BH90,V$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),W$27<=ScheduleYear),AND(CostType=ARO,W$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(W$27>=Monitoring!$BH90,W$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),X$27<=ScheduleYear),AND(CostType=ARO,X$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(X$27>=Monitoring!$BH90,X$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),Y$27<=ScheduleYear),AND(CostType=ARO,Y$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(Y$27>=Monitoring!$BH90,Y$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),Z$27<=ScheduleYear),AND(CostType=ARO,Z$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(Z$27>=Monitoring!$BH90,Z$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AA$27<=ScheduleYear),AND(CostType=ARO,AA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(AA$27>=Monitoring!$BH90,AA$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AB$27<=ScheduleYear),AND(CostType=ARO,AB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(AB$27>=Monitoring!$BH90,AB$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AC$27<=ScheduleYear),AND(CostType=ARO,AC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(AC$27>=Monitoring!$BH90,AC$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AD$27<=ScheduleYear),AND(CostType=ARO,AD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(AD$27>=Monitoring!$BH90,AD$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AE$27<=ScheduleYear),AND(CostType=ARO,AE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(AE$27>=Monitoring!$BH90,AE$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AF$27<=ScheduleYear),AND(CostType=ARO,AF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(AF$27>=Monitoring!$BH90,AF$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AG$27<=ScheduleYear),AND(CostType=ARO,AG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(AG$27>=Monitoring!$BH90,AG$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AH$27<=ScheduleYear),AND(CostType=ARO,AH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(AH$27>=Monitoring!$BH90,AH$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AI$27<=ScheduleYear),AND(CostType=ARO,AI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(AI$27>=Monitoring!$BH90,AI$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AJ$27<=ScheduleYear),AND(CostType=ARO,AJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(AJ$27>=Monitoring!$BH90,AJ$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AK$27<=ScheduleYear),AND(CostType=ARO,AK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(AK$27>=Monitoring!$BH90,AK$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AL$27<=ScheduleYear),AND(CostType=ARO,AL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(AL$27>=Monitoring!$BH90,AL$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AM$27<=ScheduleYear),AND(CostType=ARO,AM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(AM$27>=Monitoring!$BH90,AM$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AN$27<=ScheduleYear),AND(CostType=ARO,AN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(AN$27>=Monitoring!$BH90,AN$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AO$27<=ScheduleYear),AND(CostType=ARO,AO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(AO$27>=Monitoring!$BH90,AO$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AP$27<=ScheduleYear),AND(CostType=ARO,AP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(AP$27>=Monitoring!$BH90,AP$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AQ$27<=ScheduleYear),AND(CostType=ARO,AQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(AQ$27>=Monitoring!$BH90,AQ$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AR$27<=ScheduleYear),AND(CostType=ARO,AR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(AR$27>=Monitoring!$BH90,AR$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AS$27<=ScheduleYear),AND(CostType=ARO,AS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(AS$27>=Monitoring!$BH90,AS$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AT$27<=ScheduleYear),AND(CostType=ARO,AT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(AT$27>=Monitoring!$BH90,AT$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AU$27<=ScheduleYear),AND(CostType=ARO,AU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(AU$27>=Monitoring!$BH90,AU$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AV$27<=ScheduleYear),AND(CostType=ARO,AV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(AV$27>=Monitoring!$BH90,AV$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AW$27<=ScheduleYear),AND(CostType=ARO,AW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(AW$27>=Monitoring!$BH90,AW$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AX$27<=ScheduleYear),AND(CostType=ARO,AX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(AX$27>=Monitoring!$BH90,AX$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AY$27<=ScheduleYear),AND(CostType=ARO,AY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(AY$27>=Monitoring!$BH90,AY$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AZ$27<=ScheduleYear),AND(CostType=ARO,AZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(AZ$27>=Monitoring!$BH90,AZ$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BA$27<=ScheduleYear),AND(CostType=ARO,BA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(BA$27>=Monitoring!$BH90,BA$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BB$27<=ScheduleYear),AND(CostType=ARO,BB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(BB$27>=Monitoring!$BH90,BB$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BC$27<=ScheduleYear),AND(CostType=ARO,BC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(BC$27>=Monitoring!$BH90,BC$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BD$27<=ScheduleYear),AND(CostType=ARO,BD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(BD$27>=Monitoring!$BH90,BD$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BE$27<=ScheduleYear),AND(CostType=ARO,BE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(BE$27>=Monitoring!$BH90,BE$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BF$27<=ScheduleYear),AND(CostType=ARO,BF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(BF$27>=Monitoring!$BH90,BF$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BG$27<=ScheduleYear),AND(CostType=ARO,BG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(BG$27>=Monitoring!$BH90,BG$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BH$27<=ScheduleYear),AND(CostType=ARO,BH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(BH$27>=Monitoring!$BH90,BH$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BI$27<=ScheduleYear),AND(CostType=ARO,BI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(BI$27>=Monitoring!$BH90,BI$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BJ$27<=ScheduleYear),AND(CostType=ARO,BJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(BJ$27>=Monitoring!$BH90,BJ$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BK$27<=ScheduleYear),AND(CostType=ARO,BK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(BK$27>=Monitoring!$BH90,BK$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BL$27<=ScheduleYear),AND(CostType=ARO,BL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(BL$27>=Monitoring!$BH90,BL$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BM$27<=ScheduleYear),AND(CostType=ARO,BM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(BM$27>=Monitoring!$BH90,BM$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BN$27<=ScheduleYear),AND(CostType=ARO,BN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(BN$27>=Monitoring!$BH90,BN$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BO$27<=ScheduleYear),AND(CostType=ARO,BO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(BO$27>=Monitoring!$BH90,BO$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BP$27<=ScheduleYear),AND(CostType=ARO,BP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(BP$27>=Monitoring!$BH90,BP$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BQ$27<=ScheduleYear),AND(CostType=ARO,BQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(BQ$27>=Monitoring!$BH90,BQ$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BR$27<=ScheduleYear),AND(CostType=ARO,BR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(BR$27>=Monitoring!$BH90,BR$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BS$27<=ScheduleYear),AND(CostType=ARO,BS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(BS$27>=Monitoring!$BH90,BS$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BT$27<=ScheduleYear),AND(CostType=ARO,BT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(BT$27>=Monitoring!$BH90,BT$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BU$27<=ScheduleYear),AND(CostType=ARO,BU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(BU$27>=Monitoring!$BH90,BU$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BV$27<=ScheduleYear),AND(CostType=ARO,BV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(BV$27>=Monitoring!$BH90,BV$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BW$27<=ScheduleYear),AND(CostType=ARO,BW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(BW$27>=Monitoring!$BH90,BW$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BX$27<=ScheduleYear),AND(CostType=ARO,BX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(BX$27>=Monitoring!$BH90,BX$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BY$27<=ScheduleYear),AND(CostType=ARO,BY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(BY$27>=Monitoring!$BH90,BY$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BZ$27<=ScheduleYear),AND(CostType=ARO,BZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(BZ$27>=Monitoring!$BH90,BZ$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CA$27<=ScheduleYear),AND(CostType=ARO,CA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(CA$27>=Monitoring!$BH90,CA$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CB$27<=ScheduleYear),AND(CostType=ARO,CB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(CB$27>=Monitoring!$BH90,CB$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CC$27<=ScheduleYear),AND(CostType=ARO,CC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(CC$27>=Monitoring!$BH90,CC$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CD$27<=ScheduleYear),AND(CostType=ARO,CD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(CD$27>=Monitoring!$BH90,CD$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CE$27<=ScheduleYear),AND(CostType=ARO,CE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(CE$27>=Monitoring!$BH90,CE$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CF$27<=ScheduleYear),AND(CostType=ARO,CF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(CF$27>=Monitoring!$BH90,CF$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CG$27<=ScheduleYear),AND(CostType=ARO,CG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(CG$27>=Monitoring!$BH90,CG$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CH$27<=ScheduleYear),AND(CostType=ARO,CH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(CH$27>=Monitoring!$BH90,CH$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CI$27<=ScheduleYear),AND(CostType=ARO,CI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(CI$27>=Monitoring!$BH90,CI$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CJ$27<=ScheduleYear),AND(CostType=ARO,CJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(CJ$27>=Monitoring!$BH90,CJ$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CK$27<=ScheduleYear),AND(CostType=ARO,CK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(CK$27>=Monitoring!$BH90,CK$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CL$27<=ScheduleYear),AND(CostType=ARO,CL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(CL$27>=Monitoring!$BH90,CL$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CM$27<=ScheduleYear),AND(CostType=ARO,CM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(CM$27>=Monitoring!$BH90,CM$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CN$27<=ScheduleYear),AND(CostType=ARO,CN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(CN$27>=Monitoring!$BH90,CN$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CO$27<=ScheduleYear),AND(CostType=ARO,CO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(CO$27>=Monitoring!$BH90,CO$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CP$27<=ScheduleYear),AND(CostType=ARO,CP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(CP$27>=Monitoring!$BH90,CP$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CQ$27<=ScheduleYear),AND(CostType=ARO,CQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(CQ$27>=Monitoring!$BH90,CQ$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CR$27<=ScheduleYear),AND(CostType=ARO,CR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(CR$27>=Monitoring!$BH90,CR$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CS$27<=ScheduleYear),AND(CostType=ARO,CS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(CS$27>=Monitoring!$BH90,CS$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CT$27<=ScheduleYear),AND(CostType=ARO,CT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(CT$27>=Monitoring!$BH90,CT$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CU$27<=ScheduleYear),AND(CostType=ARO,CU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(CU$27>=Monitoring!$BH90,CU$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CV$27<=ScheduleYear),AND(CostType=ARO,CV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(CV$27>=Monitoring!$BH90,CV$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CW$27<=ScheduleYear),AND(CostType=ARO,CW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(CW$27>=Monitoring!$BH90,CW$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CX$27<=ScheduleYear),AND(CostType=ARO,CX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(CX$27>=Monitoring!$BH90,CX$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CY$27<=ScheduleYear),AND(CostType=ARO,CY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(CY$27>=Monitoring!$BH90,CY$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CZ$27<=ScheduleYear),AND(CostType=ARO,CZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(CZ$27>=Monitoring!$BH90,CZ$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DA$27<=ScheduleYear),AND(CostType=ARO,DA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(DA$27>=Monitoring!$BH90,DA$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DB$27<=ScheduleYear),AND(CostType=ARO,DB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(DB$27>=Monitoring!$BH90,DB$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DC$27<=ScheduleYear),AND(CostType=ARO,DC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(DC$27>=Monitoring!$BH90,DC$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DD$27<=ScheduleYear),AND(CostType=ARO,DD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(DD$27>=Monitoring!$BH90,DD$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DE$27<=ScheduleYear),AND(CostType=ARO,DE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(DE$27>=Monitoring!$BH90,DE$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DF$27<=ScheduleYear),AND(CostType=ARO,DF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(DF$27>=Monitoring!$BH90,DF$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DG$27<=ScheduleYear),AND(CostType=ARO,DG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(DG$27>=Monitoring!$BH90,DG$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DH$27<=ScheduleYear),AND(CostType=ARO,DH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(DH$27>=Monitoring!$BH90,DH$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DI$27<=ScheduleYear),AND(CostType=ARO,DI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(DI$27>=Monitoring!$BH90,DI$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DJ$27<=ScheduleYear),AND(CostType=ARO,DJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(DJ$27>=Monitoring!$BH90,DJ$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DK$27<=ScheduleYear),AND(CostType=ARO,DK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(DK$27>=Monitoring!$BH90,DK$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DL$27<=ScheduleYear),AND(CostType=ARO,DL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(DL$27>=Monitoring!$BH90,DL$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DM$27<=ScheduleYear),AND(CostType=ARO,DM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(DM$27>=Monitoring!$BH90,DM$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DN$27<=ScheduleYear),AND(CostType=ARO,DN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(DN$27>=Monitoring!$BH90,DN$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DO$27<=ScheduleYear),AND(CostType=ARO,DO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB350),$EB350<>0),IF(AND(DO$27>=Monitoring!$BH90,DO$27<=Monitoring!$BI90),Monitoring!$BF90,0),0))","v":1115.6199999999999},null,null,null,null,null,null,null,null,null,null,null,1,89249.600000000006,{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},13,null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["MonPump","Sampling Pump Purchase",null,null,null,null,null,null,null,{"$f":"SUM(J353:J354)","v":0},{"$f":"SUM(K353:K354)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q353,Q353:Q354)","v":0},null,null,{"$f":"IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUM(T353:T354),IF(CostType=Bond,SUMPRODUCT(T353:T354,$EA353:$EA354),IF(T$27<=ScheduleYear,0,SUM(T353:T354))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUM(AZ353:AZ354),IF(CostType=Bond,SUMPRODUCT(AZ353:AZ354,$EA353:$EA354),IF(AZ$27<=ScheduleYear,0,SUM(AZ353:AZ354))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUM(CF353:CF354),IF(CostType=Bond,SUMPRODUCT(CF353:CF354,$EA353:$EA354),IF(CF$27<=ScheduleYear,0,SUM(CF353:CF354))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUM(DL353:DL354),IF(CostType=Bond,SUMPRODUCT(DL353:DL354,$EA353:$EA354),IF(DL$27<=ScheduleYear,0,SUM(DL353:DL354))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K352),SUM(T352:DO352)-K352,K352)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB353:EB354)","v":0},{"$f":"SUM(EC353:EC354)","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,{"$f":"(ROW(B353) - ROW($A$352)-1)/INDEX(SheetRangeIndex,MATCH($A$352,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),B353+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),B353+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),B353+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),B353+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),B353+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),B353+1,3))","v":""},{"$f":"IF(ISERROR(EL353),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),B353+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),B353+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),B353+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),B353+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),B353+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),B353+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),B353+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),B353+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),B353+1,16)=0,0,INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),B353+1,16))","v":0},{"$f":"IF(J353=0,0,IF(ISERR(ED353),\"Cost Type\",IF(A353=\"X\",\"Override\",IF(OR(ISBLANK(M353),ISBLANK(N353)),\"Enter Dates\",IF(AND(CostType=ARO,L353>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG353)),\"Facility Type\",IF(OR(AND(CostType=Bond,O353>ScheduleYear),AND(CostType=LOM,LOMComplete)),J353,J353-Q353)))))))","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),B353+1,4)),\"\",INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),B353+1,4))","v":""},{"$f":"FirstMonYr","v":2023},{"$f":"LastMonYr","v":2122},null,{"$f":"IF(EB353=0,\"\",ROUND(SUM(T353:DO353)/EB353,0))","v":""},{"$f":"IF(OR(J353=0,SUM(T353:DO353)=0),0,J353-SUM(T353:DO353))","v":0},{"$f":"IF(OR(J353=0,SUM(T353:DO353)=0),0,1-(SUM(T353:DO353)/J353))","v":0},null,{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),T$27<=ScheduleYear),AND(ISNUMBER($EB353),$EB353<>0,CostType=ARO,T$27<=ScheduleYear),ISBLANK(INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),$B353+1,11)),$EB353=0,),0,IF(OR(T$26=INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),$B353+1,12),AND(AND(ISNUMBER($EB353),$EB353<>0),T$26>=INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),$B353+1,12)-1,T$26<=INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),$B353+1,13),MOD(T$27-ClosureYear1+IF(INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),$B353+1,12)<0,0,1),INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),$B353+1,11))=0)),MonitorWellPump*INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),$B353+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$27<=ScheduleYear),AND(ISNUMBER($EB353),$EB353<>0,CostType=ARO,AZ$27<=ScheduleYear),ISBLANK(INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),$B353+1,11)),$EB353=0,),0,IF(OR(AZ$26=INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),$B353+1,12),AND(AND(ISNUMBER($EB353),$EB353<>0),AZ$26>=INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),$B353+1,12)-1,AZ$26<=INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),$B353+1,13),MOD(AZ$27-ClosureYear1+IF(INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),$B353+1,12)<0,0,1),INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),$B353+1,11))=0)),MonitorWellPump*INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),$B353+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$27<=ScheduleYear),AND(ISNUMBER($EB353),$EB353<>0,CostType=ARO,CF$27<=ScheduleYear),ISBLANK(INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),$B353+1,11)),$EB353=0,),0,IF(OR(CF$26=INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),$B353+1,12),AND(AND(ISNUMBER($EB353),$EB353<>0),CF$26>=INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),$B353+1,12)-1,CF$26<=INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),$B353+1,13),MOD(CF$27-ClosureYear1+IF(INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),$B353+1,12)<0,0,1),INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),$B353+1,11))=0)),MonitorWellPump*INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),$B353+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,{"$f":"IF(OR(ISBLANK($O353),$O353>ScheduleYear),1,0)","v":1},{"$f":"IF(J353=\"\",0,IF(ISERR(ED353),0,IF(A353=\"X\",0,IF(AND(CostType=ARO,L353>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI353)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ353)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG353)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF353)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH353)),0,IF(OR(ISBLANK(M353),ISBLANK(N353)),0,IF(AND(CostType=ARO,L353>ScheduleYear,N353<=ScheduleYear), 0,J353)))))))))))","v":0},{"$f":"IF(K353=\"\",0,IF(OR(ISBLANK(N353),ISBLANK(O353)),0,IF(OR(AND(CostType=ARO,M353>ScheduleYear),O353<=ScheduleYear),0,K353)))","v":0},{"$f":"SEARCH(CostType,C353)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C353)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E353)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E353))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E353,0)))),1,$EK353)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F353)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F353))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F353,0)))),1,$EK353)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G353)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G353))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G353,0)))),1,$EK353)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H353)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H353))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H353,0)))),1,$EK353)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I353)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I353))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I353,0)))),1,$EK353)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),B353+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$352&\"Table1\"),B353+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["HR","RECLAMATION MAINTENANCE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["RevegMaint","Revegetation Maintenance",null,null,null,null,null,null,null,{"$f":"SUM(J357:J358)","v":0},{"$f":"SUM(K357:K358)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q357,Q357:Q359)","v":0},null,null,{"$f":"IF(ISTEXT($EB356),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T357:T358,$J357:$J358),IF(CostType=Bond,SUMPRODUCT($EB357:$EB358,T357:T358,$EA357:$EA358),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T357:T358,$EB357:$EB358)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB356),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ357:AZ358,$J357:$J358),IF(CostType=Bond,SUMPRODUCT($EB357:$EB358,AZ357:AZ358,$EA357:$EA358),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ357:AZ358,$EB357:$EB358)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB356),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF357:CF358,$J357:$J358),IF(CostType=Bond,SUMPRODUCT($EB357:$EB358,CF357:CF358,$EA357:$EA358),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF357:CF358,$EB357:$EB358)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB356),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL357:DL358,$J357:$J358),IF(CostType=Bond,SUMPRODUCT($EB357:$EB358,DL357:DL358,$EA357:$EA358),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL357:DL358,$EB357:$EB358)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K356),SUM(T356:DO356)-K356,K356)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB357:EB358)","v":0},{"$f":"SUM(EC357:EC358)","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$356&\"Table1\"),B357+1,20)=0,0,INDEX(INDIRECT(\"_\"&$A$356&\"Table1\"),B357+1,20))","v":0},{"$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(A357=\"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$356&\"Table1\"),B357+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["CoverMaint","Cover Maintenance",null,null,null,null,null,null,null,{"$f":"SUM(J360:J361)","v":0},{"$f":"SUM(K360:K361)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q360,Q360:Q362)","v":0},null,null,{"$f":"IF(ISTEXT($EB359),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T360:T361,$J360:$J361),IF(CostType=Bond,SUMPRODUCT($EB360:$EB361,T360:T361,$EA360:$EA361),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T360:T361,$EB360:$EB361)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB359),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ360:AZ361,$J360:$J361),IF(CostType=Bond,SUMPRODUCT($EB360:$EB361,AZ360:AZ361,$EA360:$EA361),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ360:AZ361,$EB360:$EB361)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB359),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF360:CF361,$J360:$J361),IF(CostType=Bond,SUMPRODUCT($EB360:$EB361,CF360:CF361,$EA360:$EA361),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF360:CF361,$EB360:$EB361)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB359),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL360:DL361,$J360:$J361),IF(CostType=Bond,SUMPRODUCT($EB360:$EB361,DL360:DL361,$EA360:$EA361),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL360:DL361,$EB360:$EB361)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K359),SUM(T359:DO359)-K359,K359)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB360:EB361)","v":0},{"$f":"SUM(EC360: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(B360) - ROW($A$359)-1)/INDEX(SheetRangeIndex,MATCH($A$359,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$359&\"Table1\"),B360+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$359&\"Table1\"),B360+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$359&\"Table1\"),B360+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$359&\"Table1\"),B360+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$359&\"Table1\"),B360+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$359&\"Table1\"),B360+1,3))","v":""},{"$f":"IF(ISERROR(EL360),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$359&\"Table1\"),B360+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$359&\"Table1\"),B360+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$359&\"Table1\"),B360+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$359&\"Table1\"),B360+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$359&\"Table1\"),B360+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$359&\"Table1\"),B360+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$359&\"Table1\"),B360+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$359&\"Table1\"),B360+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$359&\"Table1\"),B360+1,18)=0,0,INDEX(INDIRECT(\"_\"&$A$359&\"Table1\"),B360+1,18))","v":0},{"$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":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$359&\"Table1\"),B360+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K360),\"\",SUM(T360:DO360))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N360<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J360*R360,R360*EB360)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T360:DP360,T$27:DP$27,\"<=\"&O360,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T360:DP360))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O360),$O360>ScheduleYear),1,0)","v":1},{"$f":"IF(J360=\"\",0,IF(ISERR(ED360),0,IF(A360=\"X\",0,IF(AND(CostType=ARO,L360>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI360)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ360)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG360)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF360)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH360)),0,IF(OR(ISBLANK(M360),ISBLANK(N360)),0,IF(AND(CostType=ARO,L360>ScheduleYear,N360<=ScheduleYear), 0,J360)))))))))))","v":0},{"$f":"IF(J360=\"\",0,IF(EE360=\"\",0,IF(A360=\"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":{"$error":"#VALUE!"}},{"$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"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$359&\"Table1\"),B360+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$359&\"Table1\"),B360+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["GMMaint","Growth Media Maintenance",null,null,null,null,null,null,null,{"$f":"SUM(J363:J364)","v":0},{"$f":"SUM(K363:K364)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q363,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$362&\"Table1\"),B363+1,18)=0,0,INDEX(INDIRECT(\"_\"&$A$362&\"Table1\"),B363+1,18))","v":0},{"$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(A363=\"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$362&\"Table1\"),B363+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Monitor","CONSTRUCTION MANAGEMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["ConstrMgmt","Construction Management",null,null,null,null,null,null,null,{"$f":"SUM(J367:J372)","v":108063.6},{"$f":"SUM(K367:K372)","v":108063.6},null,null,null,null,null,{"$f":"SumByColor(Q367,Q367:Q373)","v":0},null,null,{"$f":"IF(ISTEXT($EB366),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T367:T372,$J367:$J372),IF(CostType=Bond,SUMPRODUCT($EB367:$EB372,T367:T372,$EA367:$EA372),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T367:T372,$EB367:$EB372)))))","v":0},0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB366),0,IF(AND(CostType=LOM,LOMComplete,AB$27<=ScheduleYear),SUMPRODUCT(AB367:AB372,$J367:$J372),IF(CostType=Bond,SUMPRODUCT($EB367:$EB372,AB367:AB372,$EA367:$EA372),IF(AB$27<=ScheduleYear,0,ROUND(SUMPRODUCT(AB367:AB372,$EB367:$EB372),0)))))","v":0},{"$f":"IF(ISTEXT($EB366),0,IF(AND(CostType=LOM,LOMComplete,AC$27<=ScheduleYear),SUMPRODUCT(AC367:AC372,$J367:$J372),IF(CostType=Bond,SUMPRODUCT($EB367:$EB372,AC367:AC372,$EA367:$EA372),IF(AC$27<=ScheduleYear,0,SUMPRODUCT(AC367:AC372,$EB367:$EB372)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21612.32,0,0,{"$f":"IF(ISTEXT($EB366),0,IF(AND(CostType=LOM,LOMComplete,BI$27<=ScheduleYear),SUMPRODUCT(BI367:BI372,$J367:$J372),IF(CostType=Bond,SUMPRODUCT($EB367:$EB372,BI367:BI372,$EA367:$EA372),IF(BI$27<=ScheduleYear,0,SUMPRODUCT(BI367:BI372,$EB367:$EB372)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21612.32,0,0,0,0,{"$f":"IF(ISTEXT($EB366),0,IF(AND(CostType=LOM,LOMComplete,CO$27<=ScheduleYear),SUMPRODUCT(CO367:CO372,$J367:$J372),IF(CostType=Bond,SUMPRODUCT($EB367:$EB372,CO367:CO372,$EA367:$EA372),IF(CO$27<=ScheduleYear,0,SUMPRODUCT(CO367:CO372,$EB367:$EB372)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,64838.96,{"$f":"IF(ISNUMBER(K366),SUM(T366:DO366)-K366,K366)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB367:EB372)","v":108063.6},{"$f":"SUM(EC367: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(B367) - ROW($A$366)-1)/INDEX(SheetRangeIndex,MATCH($A$366,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B367+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B367+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B367+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B367+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B367+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B367+1,3))","v":""},{"$f":"IF(ISERROR(EL367),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B367+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B367+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B367+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B367+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B367+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B367+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B367+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B367+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$366&\"Table2\"),B367+1,11)=0,0,INDEX(INDIRECT(\"_\"&$A$366&\"Table2\"),B367+1,11))","v":0},{"$f":"IF(ISERR(ED367),\"Cost Type\",IF(A367=\"X\",\"Override\",IF(OR(ISBLANK(M367),ISBLANK(N367)),\"Enter Dates\",IF(AND(CostType=ARO,L367>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI367)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ367)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG367)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF367)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH367)),\"Phase\",IF(AND(CostType=ARO,OR(L367>ScheduleYear,N367<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O367>ScheduleYear),AND(CostType=LOM,LOMComplete)),J367,J367-Q367)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B367+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K367),\"\",SUM(T367:DO367))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N367<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J367*R367,R367*EB367)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T367:DP367,T$27:DP$27,\"<=\"&O367,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T367:DP367))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O367),$O367>ScheduleYear),1,0)","v":1},{"$f":"IF(J367=\"\",0,IF(ISERR(ED367),0,IF(A367=\"X\",0,IF(AND(CostType=ARO,L367>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI367)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ367)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG367)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF367)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH367)),0,IF(OR(ISBLANK(M367),ISBLANK(N367)),0,IF(AND(CostType=ARO,L367>ScheduleYear,N367<=ScheduleYear), 0,J367)))))))))))","v":0},{"$f":"IF(J367=\"\",0,IF(EE367=\"\",0,IF(A367=\"X\",0,IF(AND(CostType=ARO,L367>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI367)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ367)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG367)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF367)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH367)),0,IF(OR(ISBLANK(M367),ISBLANK(N367)),0,IF(OR(AND(CostType=ARO,L367>ScheduleYear),N367<ScheduleYear), 0,J367)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C367)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C367)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E367)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E367))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E367,0)))),1,$EK367)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F367)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F367))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F367,0)))),1,$EK367)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G367)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G367))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G367,0)))),1,$EK367)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H367)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H367))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H367,0)))),1,$EK367)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I367)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I367))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I367,0)))),1,$EK367)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B367+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B367+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B368) - ROW($A$366)-1)/INDEX(SheetRangeIndex,MATCH($A$366,TableNamesSorted,0),7)","v":1},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B368+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B368+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B368+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B368+1,2))","v":"Reclamation Activity"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B368+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B368+1,3))","v":""},{"$f":"IF(ISERROR(EL368),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B368+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B368+1,5)))","v":"G & A"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B368+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B368+1,6))","v":"Post Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B368+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B368+1,7))","v":"General & Admin."},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B368+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B368+1,8))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$366&\"Table2\"),B368+1,11)=0,0,INDEX(INDIRECT(\"_\"&$A$366&\"Table2\"),B368+1,11))","v":64838.96},{"$f":"IF(ISERR(ED368),\"Cost Type\",IF(A368=\"X\",\"Override\",IF(OR(ISBLANK(M368),ISBLANK(N368)),\"Enter Dates\",IF(AND(CostType=ARO,L368>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI368)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ368)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG368)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF368)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH368)),\"Phase\",IF(AND(CostType=ARO,OR(L368>ScheduleYear,N368<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O368>ScheduleYear),AND(CostType=LOM,LOMComplete)),J368,J368-Q368)))))))))))","v":64838.96},{"$f":"INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B368+1,4)","v":2000},2023,2122,null,{"$f":"IF(ISTEXT(K368),\"\",SUM(T368:DO368))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N368<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J368*R368,R368*EB368)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T368:DP368,T$27:DP$27,\"<=\"&O368,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T368:DP368))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O368),$O368>ScheduleYear),1,0)","v":1},{"$f":"IF(J368=\"\",0,IF(ISERR(ED368),0,IF(A368=\"X\",0,IF(AND(CostType=ARO,L368>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI368)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ368)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG368)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF368)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH368)),0,IF(OR(ISBLANK(M368),ISBLANK(N368)),0,IF(AND(CostType=ARO,L368>ScheduleYear,N368<=ScheduleYear), 0,J368)))))))))))","v":64838.96},{"$f":"IF(J368=\"\",0,IF(EE368=\"\",0,IF(A368=\"X\",0,IF(AND(CostType=ARO,L368>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI368)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ368)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG368)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF368)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH368)),0,IF(OR(ISBLANK(M368),ISBLANK(N368)),0,IF(OR(AND(CostType=ARO,L368>ScheduleYear),N368<ScheduleYear), 0,J368)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C368)","v":1},{"$f":"SEARCH(OtherCostType,C368)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E368)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E368))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E368,0)))),1,$EK368)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F368)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F368))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F368,0)))),1,$EK368)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G368)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G368))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G368,0)))),1,$EK368)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H368)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H368))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H368,0)))),1,$EK368)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I368)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I368))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I368,0)))),1,$EK368)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B368+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B368+1,5),Accounts,0))","v":16},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B369) - ROW($A$366)-1)/INDEX(SheetRangeIndex,MATCH($A$366,TableNamesSorted,0),7)","v":2},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B369+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B369+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B369+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B369+1,2))","v":"Pond Liner replacement year 2061"},"",{"$f":"IF(ISERROR(EL369),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B369+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B369+1,5)))","v":"G & A"},"Post Closure","General & Admin.","Public Land",{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$366&\"Table2\"),B369+1,11)=0,0,INDEX(INDIRECT(\"_\"&$A$366&\"Table2\"),B369+1,11))","v":21612.32},{"$f":"IF(ISERR(ED369),\"Cost Type\",IF(A369=\"X\",\"Override\",IF(OR(ISBLANK(M369),ISBLANK(N369)),\"Enter Dates\",IF(AND(CostType=ARO,L369>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI369)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ369)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG369)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF369)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH369)),\"Phase\",IF(AND(CostType=ARO,OR(L369>ScheduleYear,N369<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O369>ScheduleYear),AND(CostType=LOM,LOMComplete)),J369,J369-Q369)))))))))))","v":21612.32},{"$f":"INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B369+1,4)","v":2000},2023,2122,null,{"$f":"IF(ISTEXT(K369),\"\",SUM(T369:DO369))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N369<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J369*R369,R369*EB369)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T369:DP369,T$27:DP$27,\"<=\"&O369,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T369:DP369))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O369),$O369>ScheduleYear),1,0)","v":1},{"$f":"IF(J369=\"\",0,IF(ISERR(ED369),0,IF(A369=\"X\",0,IF(AND(CostType=ARO,L369>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI369)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ369)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG369)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF369)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH369)),0,IF(OR(ISBLANK(M369),ISBLANK(N369)),0,IF(AND(CostType=ARO,L369>ScheduleYear,N369<=ScheduleYear), 0,J369)))))))))))","v":21612.32},{"$f":"IF(J369=\"\",0,IF(EE369=\"\",0,IF(A369=\"X\",0,IF(AND(CostType=ARO,L369>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI369)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ369)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG369)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF369)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH369)),0,IF(OR(ISBLANK(M369),ISBLANK(N369)),0,IF(OR(AND(CostType=ARO,L369>ScheduleYear),N369<ScheduleYear), 0,J369)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C369)","v":1},{"$f":"SEARCH(OtherCostType,C369)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E369)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E369))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E369,0)))),1,$EK369)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F369)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F369))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F369,0)))),1,$EK369)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G369)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G369))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G369,0)))),1,$EK369)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H369)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H369))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H369,0)))),1,$EK369)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I369)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I369))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I369,0)))),1,$EK369)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B369+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B369+1,5),Accounts,0))","v":16},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B370) - ROW($A$366)-1)/INDEX(SheetRangeIndex,MATCH($A$366,TableNamesSorted,0),7)","v":3},"FA","Pond Liner replacement year 2092","","G & A","Post Closure","General & Admin.","Public Land",21612.32,{"$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":21612.32},2000,2023,2122,null,1,{"$f":"IF(OR(AND(CostType=ARO,N370<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J370*R370,R370*EB370)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T370:DP370,T$27:DP$27,\"<=\"&O370,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T370:DP370))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O370),$O370>ScheduleYear),1,0)","v":1},{"$f":"IF(J370=\"\",0,IF(ISERR(ED370),0,IF(A370=\"X\",0,IF(AND(CostType=ARO,L370>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI370)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ370)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG370)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF370)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH370)),0,IF(OR(ISBLANK(M370),ISBLANK(N370)),0,IF(AND(CostType=ARO,L370>ScheduleYear,N370<=ScheduleYear), 0,J370)))))))))))","v":21612.32},{"$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":1},{"$f":"SEARCH(OtherCostType,C370)","v":{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B370+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B370+1,5),Accounts,0))","v":16},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B371) - ROW($A$366)-1)/INDEX(SheetRangeIndex,MATCH($A$366,TableNamesSorted,0),7)","v":4},"","","","","","","",0,{"$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":"Cost Type"},0,null,null,null,"",{"$f":"IF(OR(AND(CostType=ARO,N371<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J371*R371,R371*EB371)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T371:DP371,T$27:DP$27,\"<=\"&O371,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T371:DP371))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O371),$O371>ScheduleYear),1,0)","v":1},{"$f":"IF(J371=\"\",0,IF(ISERR(ED371),0,IF(A371=\"X\",0,IF(AND(CostType=ARO,L371>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI371)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ371)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG371)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF371)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH371)),0,IF(OR(ISBLANK(M371),ISBLANK(N371)),0,IF(AND(CostType=ARO,L371>ScheduleYear,N371<=ScheduleYear), 0,J371)))))))))))","v":0},{"$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":{"$error":"#VALUE!"}},{"$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"}},{"$error":"#N/A"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B371+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$366&\"Table1\"),B371+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["RoadMaint","Road Maintenance",null,null,null,null,null,null,null,{"$f":"SUM(J374:J376)","v":364820},{"$f":"SUM(K374:K376)","v":364820},null,null,null,null,null,{"$f":"SumByColor(Q374,Q374:Q377)","v":0},null,null,{"$f":"IF(ISTEXT($EB373),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T374:T376,$J374:$J376),IF(CostType=Bond,SUMPRODUCT($EB374:$EB376,T374:T376,$EA374:$EA376),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T374:T376,$EB374:$EB376)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,3648.2000000000003,3648.2000000000003,3648.2000000000003,3648.2000000000003,3648.2000000000003,3648.2000000000003,3648.2000000000003,3648.2000000000003,3648.2000000000003,3648.2000000000003,3648.2000000000003,3648.2000000000003,3648.2000000000003,3648.2000000000003,7296.4000000000005,3648.2000000000003,3648.2000000000003,{"$f":"IF(ISTEXT($EB373),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ374:AZ376,$J374:$J376),IF(CostType=Bond,SUMPRODUCT($EB374:$EB376,AZ374:AZ376,$EA374:$EA376),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ374:AZ376,$EB374:$EB376)))))","v":3648.2000000000003},3648.2000000000003,3648.2000000000003,3648.2000000000003,7296.4000000000005,3648.2000000000003,3648.2000000000003,3648.2000000000003,3648.2000000000003,7296.4000000000005,3648.2000000000003,3648.2000000000003,3648.2000000000003,3648.2000000000003,7296.4000000000005,3648.2000000000003,3648.2000000000003,3648.2000000000003,3648.2000000000003,7296.4000000000005,3648.2000000000003,3648.2000000000003,3648.2000000000003,3648.2000000000003,7296.4000000000005,3648.2000000000003,3648.2000000000003,3648.2000000000003,3648.2000000000003,7296.4000000000005,3648.2000000000003,3648.2000000000003,{"$f":"IF(ISTEXT($EB373),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF374:CF376,$J374:$J376),IF(CostType=Bond,SUMPRODUCT($EB374:$EB376,CF374:CF376,$EA374:$EA376),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF374:CF376,$EB374:$EB376)))))","v":3648.2000000000003},3648.2000000000003,7296.4000000000005,3648.2000000000003,3648.2000000000003,3648.2000000000003,3648.2000000000003,7296.4000000000005,3648.2000000000003,3648.2000000000003,3648.2000000000003,3648.2000000000003,7296.4000000000005,3648.2000000000003,3648.2000000000003,3648.2000000000003,3648.2000000000003,7296.4000000000005,3648.2000000000003,3648.2000000000003,3648.2000000000003,3648.2000000000003,7296.4000000000005,3648.2000000000003,3648.2000000000003,3648.2000000000003,3648.2000000000003,7296.4000000000005,3648.2000000000003,3648.2000000000003,3648.2000000000003,3648.2000000000003,{"$f":"IF(ISTEXT($EB373),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL374:DL376,$J374:$J376),IF(CostType=Bond,SUMPRODUCT($EB374:$EB376,DL374:DL376,$EA374:$EA376),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL374:DL376,$EB374:$EB376)))))","v":7296.4000000000005},3648.2000000000003,3648.2000000000003,7296.4000000000005,{"$f":"IF(ISNUMBER(K373),SUM(T373:DO373)-K373,K373)","v":5.2386894822120667E-10},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB374:EB376)","v":364820},{"$f":"SUM(EC374:EC376)","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$373&\"Table1\"),B374+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B374+1,9))","v":""},{"$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$373&\"Table1\"),B374+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B374+1,3))","v":""},{"$f":"IF(ISERROR(EL374),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B374+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B374+1,5)))","v":""},{"$f":"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(INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B374+1,20)=0,0,INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B374+1,20))","v":0},{"$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$373&\"Table1\"),B374+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K374),\"\",SUM(T374:DO374))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N374<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J374*R374,R374*EB374)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T374:DP374,T$27:DP$27,\"<=\"&O374,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T374:DP374))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O374),$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$373&\"Table1\"),B374+1,5),Accounts,0))","v":""},null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B374+1,16)=0,0,INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B374+1,16))","v":""},null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B374+1,17)=0,0,INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B374+1,17))","v":0},null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B375) - ROW($A$373)-1)/INDEX(SheetRangeIndex,MATCH($A$373,TableNamesSorted,0),7)","v":1},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B375+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B375+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B375+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B375+1,2))","v":"Site Road Maintenance (Post Closure)"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B375+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B375+1,3))","v":""},{"$f":"IF(ISERROR(EL375),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B375+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B375+1,5)))","v":"G & A"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B375+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B375+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B375+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B375+1,7))","v":"General & Admin."},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B375+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B375+1,8))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B375+1,20)=0,0,INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B375+1,20))","v":364820},{"$f":"IF(ISERR(ED375),\"Cost Type\",IF(A375=\"X\",\"Override\",IF(OR(ISBLANK(M375),ISBLANK(N375)),\"Enter Dates\",IF(AND(CostType=ARO,L375>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI375)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ375)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG375)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF375)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH375)),\"Phase\",IF(AND(CostType=ARO,OR(L375>ScheduleYear,N375<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O375>ScheduleYear),AND(CostType=LOM,LOMComplete)),J375,J375-Q375)))))))))))","v":364820},{"$f":"INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B375+1,4)","v":2000},2038,2119,null,{"$f":"IF(ISTEXT(K375),\"\",SUM(T375:DO375))","v":1.0000000000000007},{"$f":"IF(OR(AND(CostType=ARO,N375<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J375*R375,R375*EB375)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T375:DP375,T$27:DP$27,\"<=\"&O375,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T375:DP375))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.02,0.01,0.01,0.01,0.01,0.01,0.01,0.02,0.01,0.01,0.01,0.01,0.02,0.01,0.01,0.01,0.01,0.02,0.01,0.01,0.01,0.01,0.02,0.01,0.01,0.01,0.01,0.02,0.01,0.01,0.01,0.01,0.02,0.01,0.01,0.01,0.01,0.02,0.01,0.01,0.01,0.01,0.02,0.01,0.01,0.01,0.01,0.02,0.01,0.01,0.01,0.01,0.02,0.01,0.01,0.01,0.01,0.02,0.01,0.01,0.01,0.01,0.02,0.01,0.01,0.01,0.01,0.02,0.01,0.01,0.02,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O375),$O375>ScheduleYear),1,0)","v":1},{"$f":"IF(J375=\"\",0,IF(ISERR(ED375),0,IF(A375=\"X\",0,IF(AND(CostType=ARO,L375>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI375)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ375)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG375)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF375)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH375)),0,IF(OR(ISBLANK(M375),ISBLANK(N375)),0,IF(AND(CostType=ARO,L375>ScheduleYear,N375<=ScheduleYear), 0,J375)))))))))))","v":364820},{"$f":"IF(J375=\"\",0,IF(EE375=\"\",0,IF(A375=\"X\",0,IF(AND(CostType=ARO,L375>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI375)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ375)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG375)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF375)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH375)),0,IF(OR(ISBLANK(M375),ISBLANK(N375)),0,IF(OR(AND(CostType=ARO,L375>ScheduleYear),N375<ScheduleYear), 0,J375)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C375)","v":1},{"$f":"SEARCH(OtherCostType,C375)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E375)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E375))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E375,0)))),1,$EK375)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F375)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F375))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F375,0)))),1,$EK375)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G375)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G375))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G375,0)))),1,$EK375)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H375)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H375))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H375,0)))),1,$EK375)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I375)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I375))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I375,0)))),1,$EK375)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B375+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B375+1,5),Accounts,0))","v":16},null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B375+1,16)=0,0,INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B375+1,16))","v":"613E (5,000 gal)/12M2"},null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B375+1,17)=0,0,INDEX(INDIRECT(\"_\"&$A$373&\"Table1\"),B375+1,17))","v":1360},null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["WaterFees","Water Fees",null,null,null,null,null,null,null,{"$f":"SUM(J378:J379)","v":0},{"$f":"SUM(K378:K379)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q378,Q378:Q379)","v":0},null,null,{"$f":"IF(ISTEXT($EB377),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T378:T379,$J378:$J379),IF(CostType=Bond,SUMPRODUCT($EB378:$EB379,T378:T379,$EA378:$EA379),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T378:T379,$EB378:$EB379)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB377),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ378:AZ379,$J378:$J379),IF(CostType=Bond,SUMPRODUCT($EB378:$EB379,AZ378:AZ379,$EA378:$EA379),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ378:AZ379,$EB378:$EB379)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB377),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF378:CF379,$J378:$J379),IF(CostType=Bond,SUMPRODUCT($EB378:$EB379,CF378:CF379,$EA378:$EA379),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF378:CF379,$EB378:$EB379)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB377),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL378:DL379,$J378:$J379),IF(CostType=Bond,SUMPRODUCT($EB378:$EB379,DL378:DL379,$EA378:$EA379),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL378:DL379,$EB378:$EB379)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K377),SUM(T377:DO377)-K377,K377)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB378:EB379)","v":0},{"$f":"SUM(EC378:EC379)","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(B378) - ROW($A$377)-1)/INDEX(SheetRangeIndex,MATCH($A$377,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$377&\"Table1\"),B378+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$377&\"Table1\"),B378+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$377&\"Table1\"),B378+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$377&\"Table1\"),B378+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$377&\"Table1\"),B378+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$377&\"Table1\"),B378+1,3))","v":""},{"$f":"IF(ISERROR(EL378),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$377&\"Table1\"),B378+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$377&\"Table1\"),B378+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$377&\"Table1\"),B378+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$377&\"Table1\"),B378+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$377&\"Table1\"),B378+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$377&\"Table1\"),B378+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$377&\"Table1\"),B378+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$377&\"Table1\"),B378+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$377&\"Table1\"),B378+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$377&\"Table1\"),B378+1,15))","v":0},{"$f":"IF(ISERR(ED378),\"Cost Type\",IF(A378=\"X\",\"Override\",IF(OR(ISBLANK(M378),ISBLANK(N378)),\"Enter Dates\",IF(AND(CostType=ARO,L378>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI378)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ378)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG378)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF378)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH378)),\"Phase\",IF(AND(CostType=ARO,OR(L378>ScheduleYear,N378<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O378>ScheduleYear),AND(CostType=LOM,LOMComplete)),J378,J378-Q378)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$377&\"Table1\"),B378+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K378),\"\",SUM(T378:DO378))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N378<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J378*R378,R378*EB378)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T378:DP378,T$27:DP$27,\"<=\"&O378,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T378:DP378))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O378),$O378>ScheduleYear),1,0)","v":1},{"$f":"IF(J378=\"\",0,IF(ISERR(ED378),0,IF(A378=\"X\",0,IF(AND(CostType=ARO,L378>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI378)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ378)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG378)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF378)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH378)),0,IF(OR(ISBLANK(M378),ISBLANK(N378)),0,IF(AND(CostType=ARO,L378>ScheduleYear,N378<=ScheduleYear), 0,J378)))))))))))","v":0},{"$f":"IF(J378=\"\",0,IF(EE378=\"\",0,IF(A378=\"X\",0,IF(AND(CostType=ARO,L378>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI378)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ378)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG378)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF378)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH378)),0,IF(OR(ISBLANK(M378),ISBLANK(N378)),0,IF(OR(AND(CostType=ARO,L378>ScheduleYear),N378<ScheduleYear), 0,J378)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C378)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C378)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E378)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E378))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E378,0)))),1,$EK378)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F378)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F378))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F378,0)))),1,$EK378)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G378)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G378))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G378,0)))),1,$EK378)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H378)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H378))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H378,0)))),1,$EK378)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I378)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I378))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I378,0)))),1,$EK378)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$377&\"Table1\"),B378+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$377&\"Table1\"),B378+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Mob","MOBILIZATION/DEMOBILIZATION",null,null,null,null,null,null,null,{"$f":"SUM(J381:J390)","v":3946},{"$f":"SUM(K381:K390)","v":3946},null,null,null,null,null,{"$f":"SUM(Q381:Q390)","v":0},null,null,{"$f":"IF(ISTEXT($EB380),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T381:T390,$J381:$J390),IF(CostType=Bond,SUMPRODUCT($EB381:$EB390,T381:T390,$EA381:$EA390),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T381:T390,$EB381:$EB390)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB380),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ381:AZ390,$J381:$J390),IF(CostType=Bond,SUMPRODUCT($EB381:$EB390,AZ381:AZ390,$EA381:$EA390),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ381:AZ390,$EB381:$EB390)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB380),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF381:CF390,$J381:$J390),IF(CostType=Bond,SUMPRODUCT($EB381:$EB390,CF381:CF390,$EA381:$EA390),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF381:CF390,$EB381:$EB390)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB380),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL381:DL390,$J381:$J390),IF(CostType=Bond,SUMPRODUCT($EB381:$EB390,DL381:DL390,$EA381:$EA390),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL381:DL390,$EB381:$EB390)))))","v":0},0,0,3946,{"$f":"IF(ISNUMBER(K380),SUM(T380:DO380)-K380,K380)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB381:EB398)","v":103946},{"$f":"SUM(EC381:EC398)","v":100000},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$380&\"Table1\"),B381+1,4)),\"\",INDEX(INDIRECT(\"_\"&$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$380&\"Table2\"),B381+1,26)=0,0,INDEX(INDIRECT(\"_\"&$A$380&\"Table2\"),B381+1,26))","v":0},{"$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(K381=\"\",0,IF(OR(ISBLANK(N381),ISBLANK(O381)),0,IF(OR(AND(CostType=ARO,M381>ScheduleYear),O381<=ScheduleYear),0,K381)))","v":0},{"$f":"SEARCH(CostType,C381)","v":{"$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$380&\"Table1\"),B381+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,1,{"$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$380&\"Table1\"),B382+1,2))","v":"D6T"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B382+1,4)),\"\",INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B382+1,3))","v":0},{"$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$380&\"Table1\"),B382+1,6))","v":"Closure"},{"$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$380&\"Table2\"),B382+1,26)=0,0,INDEX(INDIRECT(\"_\"&$A$380&\"Table2\"),B382+1,26))","v":371},{"$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":371},{"$f":"INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B382+1,4)","v":2000},2023,2122,null,{"$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$27,\"<=\"&ScheduleYear,T382:DP382))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,{"$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":371},{"$f":"IF(K382=\"\",0,IF(OR(ISBLANK(N382),ISBLANK(O382)),0,IF(OR(AND(CostType=ARO,M382>ScheduleYear),O382<=ScheduleYear),0,K382)))","v":0},{"$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":1},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F382)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F382))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F382,0)))),1,$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"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B382+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B382+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,2,"FA","320F",0,"Other Site Facilities","Closure","General & Admin.","Public Land",334,334,2000,2023,2122,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,334,0,1,{"$error":"#VALUE!"},1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,3,"FA","725C2",0,"Other Site Facilities","Closure","General & Admin.","Public Land",805,805,2000,2023,2122,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,805,0,1,{"$error":"#VALUE!"},1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,4,"FA","930M",0,"Other Site Facilities","Closure","General & Admin.","Public Land",311,311,2000,2023,2122,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,311,0,1,{"$error":"#VALUE!"},1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,5,"FA","966M",0,"Other Site Facilities","Closure","General & Admin.","Public Land",377,377,2000,2023,2122,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,377,0,1,{"$error":"#VALUE!"},1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,6,"FA","Dump Truck (10-12 yd3)",0,"Other Site Facilities","Closure","General & Admin.","Public Land",1081,1081,2000,2023,2122,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,1081,0,1,{"$error":"#VALUE!"},1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,7,"FA","613E (5,000 gal)",0,"Other Site Facilities","Closure","General & Admin.","Public Land",307,307,2000,2023,2122,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,307,0,1,{"$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$380&\"Table1\"),B389+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B389+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B389+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B389+1,2))","v":"12M2"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B389+1,4)),\"\",INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B389+1,3))","v":0},{"$f":"IF(ISERROR(EL389),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B389+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B389+1,5)))","v":"Other Site Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B389+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B389+1,6))","v":"Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B389+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B389+1,7))","v":"General & Admin."},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B389+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B389+1,8))","v":"Public Land"},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$380&\"Table2\"),B389+1,26)=0,0,INDEX(INDIRECT(\"_\"&$A$380&\"Table2\"),B389+1,26))","v":360},360,{"$f":"INDEX(INDIRECT(\"_\"&$A$380&\"Table1\"),B389+1,4)","v":2000},2023,2122,null,{"$f":"IF(ISTEXT(K389),\"\",SUM(T389:DO389))","v":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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,1,360,0,1,{"$error":"#VALUE!"},1,{"$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,{"$f":"SUM(J393:J395)","v":50000},{"$f":"SUM(K393:K395)","v":50000},null,null,null,null,null,{"$f":"SUM(Q393:Q395)","v":0},null,null,{"$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:$EB395)))))","v":0},0,0,25000,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB392),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ393:AZ395,$J393:$J395),IF(CostType=Bond,SUMPRODUCT($EB393:$EB395,AZ393:AZ395,$EA393:$EA395),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ393:AZ395,$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,CF$27<=ScheduleYear),SUMPRODUCT(CF393:CF395,$J393:$J395),IF(CostType=Bond,SUMPRODUCT($EB393:$EB395,CF393:CF395,$EA393:$EA395),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF393:CF395,$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,DL$27<=ScheduleYear),SUMPRODUCT(DL393:DL395,$J393:$J395),IF(CostType=Bond,SUMPRODUCT($EB393:$EB395,DL393:DL395,$EA393:$EA395),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL393:DL395,$EB393:$EB395)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K392),SUM(T392:DO392)-K392,K392)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB393:EB395)","v":50000},{"$f":"SUM(EC393:EC395)","v":50000},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$392&\"Table1\"),B393+1,11)=0,0,INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B393+1,11))","v":0},{"$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(ISERR(ED393),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":0},{"$f":"SEARCH(CostType,C393)","v":{"$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$392&\"Table1\"),B393+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,1,{"$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$392&\"Table1\"),B394+1,2))","v":"Borrow Source study for the WRD 8 ac contingency"},{"$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$392&\"Table1\"),B394+1,5)))","v":"Engineering/Design/Permitting"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B394+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B394+1,6))","v":"Post Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B394+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B394+1,7))","v":"WRP"},{"$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$392&\"Table1\"),B394+1,11)=0,0,INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B394+1,11))","v":50000},{"$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":50000},{"$f":"INDEX(INDIRECT(\"_\"&$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$27,\"<=\"&ScheduleYear,T394:DP394))","v":0},null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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":50000},{"$f":"IF(J394=\"\",0,IF(ISERR(ED394),0,IF(A394=\"X\",0,IF(AND(CostType=ARO,L394>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI394)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ394)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG394)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF394)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH394)),0,IF(OR(ISBLANK(M394),ISBLANK(N394)),0,IF(OR(AND(CostType=ARO,L394>ScheduleYear),N394<=ScheduleYear), 0,J394)))))))))))","v":50000},{"$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":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B394+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$392&\"Table1\"),B394+1,5),Accounts,0))","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Engineering","Closure Plan Engineering",null,null,null,null,null,null,null,{"$f":"SUM(J397:J398)","v":0},{"$f":"SUM(K397:K398)","v":0},null,null,null,null,null,{"$f":"SUM(Q397:Q398)","v":0},null,null,{"$f":"IF(ISTEXT($EB396),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T397:T398,$J397:$J398),IF(CostType=Bond,SUMPRODUCT($EB397:$EB398,T397:T398,$EA397:$EA398),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T397:T398,$EB397:$EB398)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB396),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ397:AZ398,$J397:$J398),IF(CostType=Bond,SUMPRODUCT($EB397:$EB398,AZ397:AZ398,$EA397:$EA398),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ397:AZ398,$EB397:$EB398)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB396),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF397:CF398,$J397:$J398),IF(CostType=Bond,SUMPRODUCT($EB397:$EB398,CF397:CF398,$EA397:$EA398),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF397:CF398,$EB397:$EB398)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB396),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL397:DL398,$J397:$J398),IF(CostType=Bond,SUMPRODUCT($EB397:$EB398,DL397:DL398,$EA397:$EA398),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL397:DL398,$EB397:$EB398)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K396),SUM(T396:DO396)-K396,K396)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB397:EB398)","v":0},{"$f":"SUM(EC397:EC398)","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,{"$f":"(ROW(B397) - ROW($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$396&\"Table1\"),B397+1,11)=0,0,INDEX(INDIRECT(\"_\"&$A$396&\"Table1\"),B397+1,11))","v":0},{"$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(ISERR(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":0},{"$f":"SEARCH(CostType,C397)","v":{"$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$396&\"Table1\"),B397+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Permitting","Closure Plan Permitting",null,null,null,null,null,null,null,{"$f":"SUM(J400:J401)","v":0},{"$f":"SUM(K400:K401)","v":0},null,null,null,null,null,{"$f":"SUM(Q400:Q401)","v":0},null,null,{"$f":"IF(ISTEXT($EB399),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T400:T401,$J400:$J401),IF(CostType=Bond,SUMPRODUCT($EB400:$EB401,T400:T401,$EA400:$EA401),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T400:T401,$EB400:$EB401)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB399),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ400:AZ401,$J400:$J401),IF(CostType=Bond,SUMPRODUCT($EB400:$EB401,AZ400:AZ401,$EA400:$EA401),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ400:AZ401,$EB400:$EB401)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB399),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF400:CF401,$J400:$J401),IF(CostType=Bond,SUMPRODUCT($EB400:$EB401,CF400:CF401,$EA400:$EA401),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF400:CF401,$EB400:$EB401)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB399),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL400:DL401,$J400:$J401),IF(CostType=Bond,SUMPRODUCT($EB400:$EB401,DL400:DL401,$EA400:$EA401),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL400:DL401,$EB400:$EB401)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K399),SUM(T399:DO399)-K399,K399)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB400:EB401)","v":0},{"$f":"SUM(EC400:EC401)","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(B400) - ROW($A$399)-1)/INDEX(SheetRangeIndex,MATCH($A$399,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$399&\"Table1\"),B400+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$399&\"Table1\"),B400+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$399&\"Table1\"),B400+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$399&\"Table1\"),B400+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$399&\"Table1\"),B400+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$399&\"Table1\"),B400+1,3))","v":""},{"$f":"IF(ISERROR(EL400),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$399&\"Table1\"),B400+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$399&\"Table1\"),B400+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$399&\"Table1\"),B400+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$399&\"Table1\"),B400+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$399&\"Table1\"),B400+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$399&\"Table1\"),B400+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$399&\"Table1\"),B400+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$399&\"Table1\"),B400+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$399&\"Table1\"),B400+1,11)=0,0,INDEX(INDIRECT(\"_\"&$A$399&\"Table1\"),B400+1,11))","v":0},{"$f":"IF(ISERR(ED400),\"Cost Type\",IF(A400=\"X\",\"Override\",IF(OR(ISBLANK(M400),ISBLANK(N400)),\"Enter Dates\",IF(AND(CostType=ARO,L400>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI400)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ400)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG400)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF400)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH400)),\"Phase\",IF(AND(CostType=ARO,OR(L400>ScheduleYear,N400<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O400>ScheduleYear),AND(CostType=LOM,LOMComplete)),J400,J400-Q400)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$399&\"Table1\"),B400+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K400),\"\",SUM(T400:DO400))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N400<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J400*R400,R400*EB400)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T400:DP400,T$27:DP$27,\"<=\"&O400,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T400:DP400))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O400),$O400>ScheduleYear),1,0)","v":1},{"$f":"IF(J400=\"\",0,IF(ISERR(ED400),0,IF(A400=\"X\",0,IF(AND(CostType=ARO,L400>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI400)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ400)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG400)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF400)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH400)),0,IF(OR(ISBLANK(M400),ISBLANK(N400)),0,IF(AND(CostType=ARO,L400>ScheduleYear,N400<=ScheduleYear), 0,J400)))))))))))","v":0},{"$f":"IF(J400=\"\",0,IF(EE400=\"\",0,IF(A400=\"X\",0,IF(AND(CostType=ARO,L400>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI400)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ400)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG400)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF400)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH400)),0,IF(OR(ISBLANK(M400),ISBLANK(N400)),0,IF(OR(AND(CostType=ARO,L400>ScheduleYear),N400<=ScheduleYear), 0,J400)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C400)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C400)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E400)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E400))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E400,0)))),1,$EK400)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F400)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F400))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F400,0)))),1,$EK400)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G400)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G400))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G400,0)))),1,$EK400)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H400)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H400))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H400,0)))),1,$EK400)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I400)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I400))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I400,0)))),1,$EK400)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$399&\"Table1\"),B400+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$399&\"Table1\"),B400+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["SolidWaste","GENERAL AND ADMINISTRATION COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Property","Property Holding Costs",null,null,null,null,null,null,null,{"$f":"SUM(J404:J405)","v":0},{"$f":"SUM(K404:K405)","v":0},null,null,null,null,null,{"$f":"SUM(Q404:Q405)","v":0},null,null,{"$f":"IF(ISTEXT($EB403),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T404:T405,$J404:$J405),IF(CostType=Bond,SUMPRODUCT($EB404:$EB405,T404:T405,$EA404:$EA405),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T404:T405,$EB404:$EB405)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB403),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ404:AZ405,$J404:$J405),IF(CostType=Bond,SUMPRODUCT($EB404:$EB405,AZ404:AZ405,$EA404:$EA405),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ404:AZ405,$EB404:$EB405)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB403),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF404:CF405,$J404:$J405),IF(CostType=Bond,SUMPRODUCT($EB404:$EB405,CF404:CF405,$EA404:$EA405),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF404:CF405,$EB404:$EB405)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB403),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL404:DL405,$J404:$J405),IF(CostType=Bond,SUMPRODUCT($EB404:$EB405,DL404:DL405,$EA404:$EA405),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL404:DL405,$EB404:$EB405)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K403),SUM(T403:DO403)-K403,K403)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB404:EB405)","v":0},{"$f":"SUM(EC404:EC405)","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(B404) - ROW($A$403)-1)/INDEX(SheetRangeIndex,MATCH($A$403,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$403&\"Table1\"),B404+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$403&\"Table1\"),B404+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$403&\"Table1\"),B404+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$403&\"Table1\"),B404+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$403&\"Table1\"),B404+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$403&\"Table1\"),B404+1,3))","v":""},{"$f":"IF(ISERROR(EL404),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$403&\"Table1\"),B404+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$403&\"Table1\"),B404+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$403&\"Table1\"),B404+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$403&\"Table1\"),B404+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$403&\"Table1\"),B404+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$403&\"Table1\"),B404+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$403&\"Table1\"),B404+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$403&\"Table1\"),B404+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$403&\"Table1\"),B404+1,11)=0,0,INDEX(INDIRECT(\"_\"&$A$403&\"Table1\"),B404+1,14))","v":0},{"$f":"IF(ISERR(ED404),\"Cost Type\",IF(A404=\"X\",\"Override\",IF(OR(ISBLANK(M404),ISBLANK(N404)),\"Enter Dates\",IF(AND(CostType=ARO,L404>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI404)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ404)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG404)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF404)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH404)),\"Phase\",IF(AND(CostType=ARO,OR(L404>ScheduleYear,N404<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O404>ScheduleYear),AND(CostType=LOM,LOMComplete)),J404,J404-Q404)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$403&\"Table1\"),B404+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K404),\"\",SUM(T404:DO404))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N404<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J404*R404,R404*EB404)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T404:DP404,T$27:DP$27,\"<=\"&O404,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T404:DP404))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O404),$O404>ScheduleYear),1,0)","v":1},{"$f":"IF(J404=\"\",0,IF(ISERR(ED404),0,IF(A404=\"X\",0,IF(AND(CostType=ARO,L404>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI404)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ404)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG404)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF404)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH404)),0,IF(OR(ISBLANK(M404),ISBLANK(N404)),0,IF(AND(CostType=ARO,L404>ScheduleYear,N404<=ScheduleYear), 0,J404)))))))))))","v":0},{"$f":"IF(J404=\"\",0,IF(EE404=\"\",0,IF(A404=\"X\",0,IF(AND(CostType=ARO,L404>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI404)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ404)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG404)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF404)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH404)),0,IF(OR(ISBLANK(M404),ISBLANK(N404)),0,IF(OR(AND(CostType=ARO,L404>ScheduleYear),N404<=ScheduleYear), 0,J404)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C404)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C404)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E404)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E404))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E404,0)))),1,$EK404)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F404)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F404))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F404,0)))),1,$EK404)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G404)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G404))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G404,0)))),1,$EK404)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H404)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H404))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H404,0)))),1,$EK404)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I404)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I404))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I404,0)))),1,$EK404)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$403&\"Table1\"),B404+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$403&\"Table1\"),B404+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Security","Security and Maintenance",null,null,null,null,null,null,null,{"$f":"SUM(J407:J408)","v":0},{"$f":"SUM(K407:K408)","v":0},null,null,null,null,null,{"$f":"SUM(Q407:Q408)","v":0},null,null,{"$f":"IF(ISTEXT($EB406),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T407:T408,$J407:$J408),IF(CostType=Bond,SUMPRODUCT($EB407:$EB408,T407:T408,$EA407:$EA408),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T407:T408,$EB407:$EB408)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB406),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ407:AZ408,$J407:$J408),IF(CostType=Bond,SUMPRODUCT($EB407:$EB408,AZ407:AZ408,$EA407:$EA408),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ407:AZ408,$EB407:$EB408)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB406),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF407:CF408,$J407:$J408),IF(CostType=Bond,SUMPRODUCT($EB407:$EB408,CF407:CF408,$EA407:$EA408),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF407:CF408,$EB407:$EB408)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB406),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL407:DL408,$J407:$J408),IF(CostType=Bond,SUMPRODUCT($EB407:$EB408,DL407:DL408,$EA407:$EA408),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL407:DL408,$EB407:$EB408)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K406),SUM(T406:DO406)-K406,K406)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB407:EB408)","v":0},{"$f":"SUM(EC407:EC408)","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(B407) - ROW($A$406)-1)/INDEX(SheetRangeIndex,MATCH($A$406,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$406&\"Table1\"),B407+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$406&\"Table1\"),B407+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$406&\"Table1\"),B407+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$406&\"Table1\"),B407+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$406&\"Table1\"),B407+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$406&\"Table1\"),B407+1,3))","v":""},{"$f":"IF(ISERROR(EL407),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$406&\"Table1\"),B407+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$406&\"Table1\"),B407+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$406&\"Table1\"),B407+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$406&\"Table1\"),B407+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$406&\"Table1\"),B407+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$406&\"Table1\"),B407+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$406&\"Table1\"),B407+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$406&\"Table1\"),B407+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$406&\"Table1\"),B407+1,14)=0,0,INDEX(INDIRECT(\"_\"&$A$406&\"Table1\"),B407+1,14))","v":0},{"$f":"IF(ISERR(ED407),\"Cost Type\",IF(A407=\"X\",\"Override\",IF(OR(ISBLANK(M407),ISBLANK(N407)),\"Enter Dates\",IF(AND(CostType=ARO,L407>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI407)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ407)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG407)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF407)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH407)),\"Phase\",IF(AND(CostType=ARO,OR(L407>ScheduleYear,N407<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O407>ScheduleYear),AND(CostType=LOM,LOMComplete)),J407,J407-Q407)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$406&\"Table1\"),B407+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K407),\"\",SUM(T407:DO407))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N407<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J407*R407,R407*EB407)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T407:DP407,T$27:DP$27,\"<=\"&O407,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T407:DP407))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O407),$O407>ScheduleYear),1,0)","v":1},{"$f":"IF(J407=\"\",0,IF(ISERR(ED407),0,IF(A407=\"X\",0,IF(AND(CostType=ARO,L407>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI407)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ407)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG407)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF407)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH407)),0,IF(OR(ISBLANK(M407),ISBLANK(N407)),0,IF(AND(CostType=ARO,L407>ScheduleYear,N407<=ScheduleYear), 0,J407)))))))))))","v":0},{"$f":"IF(J407=\"\",0,IF(EE407=\"\",0,IF(A407=\"X\",0,IF(AND(CostType=ARO,L407>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI407)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ407)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG407)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF407)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH407)),0,IF(OR(ISBLANK(M407),ISBLANK(N407)),0,IF(OR(AND(CostType=ARO,L407>ScheduleYear),N407<=ScheduleYear), 0,J407)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C407)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C407)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E407)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E407))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E407,0)))),1,$EK407)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F407)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F407))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F407,0)))),1,$EK407)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G407)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G407))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G407,0)))),1,$EK407)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H407)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H407))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H407,0)))),1,$EK407)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I407)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I407))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I407,0)))),1,$EK407)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$406&\"Table1\"),B407+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$406&\"Table1\"),B407+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Admin","Administration",null,null,null,null,null,null,null,{"$f":"SUM(J410:J411)","v":0},{"$f":"SUM(K410:K411)","v":0},null,null,null,null,null,{"$f":"SUM(Q410:Q411)","v":0},null,null,{"$f":"IF(ISTEXT($EB409),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T410:T411,$J410:$J411),IF(CostType=Bond,SUMPRODUCT($EB410:$EB411,T410:T411,$EA410:$EA411),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T410:T411,$EB410:$EB411)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB409),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ410:AZ411,$J410:$J411),IF(CostType=Bond,SUMPRODUCT($EB410:$EB411,AZ410:AZ411,$EA410:$EA411),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ410:AZ411,$EB410:$EB411)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB409),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF410:CF411,$J410:$J411),IF(CostType=Bond,SUMPRODUCT($EB410:$EB411,CF410:CF411,$EA410:$EA411),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF410:CF411,$EB410:$EB411)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB409),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL410:DL411,$J410:$J411),IF(CostType=Bond,SUMPRODUCT($EB410:$EB411,DL410:DL411,$EA410:$EA411),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL410:DL411,$EB410:$EB411)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K409),SUM(T409:DO409)-K409,K409)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB410:EB411)","v":0},{"$f":"SUM(EC410:EC411)","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(B410) - ROW($A$409)-1)/INDEX(SheetRangeIndex,MATCH($A$409,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$409&\"Table1\"),B410+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$409&\"Table1\"),B410+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$409&\"Table1\"),B410+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$409&\"Table1\"),B410+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$409&\"Table1\"),B410+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$409&\"Table1\"),B410+1,3))","v":""},{"$f":"IF(ISERROR(EL410),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$409&\"Table1\"),B410+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$409&\"Table1\"),B410+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$409&\"Table1\"),B410+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$409&\"Table1\"),B410+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$409&\"Table1\"),B410+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$409&\"Table1\"),B410+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$409&\"Table1\"),B410+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$409&\"Table1\"),B410+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$409&\"Table1\"),B410+1,14)=0,0,INDEX(INDIRECT(\"_\"&$A$409&\"Table1\"),B410+1,14))","v":0},{"$f":"IF(ISERR(ED410),\"Cost Type\",IF(A410=\"X\",\"Override\",IF(OR(ISBLANK(M410),ISBLANK(N410)),\"Enter Dates\",IF(AND(CostType=ARO,L410>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI410)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ410)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG410)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF410)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH410)),\"Phase\",IF(AND(CostType=ARO,OR(L410>ScheduleYear,N410<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O410>ScheduleYear),AND(CostType=LOM,LOMComplete)),J410,J410-Q410)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$409&\"Table1\"),B410+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K410),\"\",SUM(T410:DO410))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N410<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J410*R410,R410*EB410)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T410:DP410,T$27:DP$27,\"<=\"&O410,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T410:DP410))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O410),$O410>ScheduleYear),1,0)","v":1},{"$f":"IF(J410=\"\",0,IF(ISERR(ED410),0,IF(A410=\"X\",0,IF(AND(CostType=ARO,L410>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI410)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ410)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG410)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF410)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH410)),0,IF(OR(ISBLANK(M410),ISBLANK(N410)),0,IF(AND(CostType=ARO,L410>ScheduleYear,N410<=ScheduleYear), 0,J410)))))))))))","v":0},{"$f":"IF(J410=\"\",0,IF(EE410=\"\",0,IF(A410=\"X\",0,IF(AND(CostType=ARO,L410>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI410)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ410)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG410)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF410)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH410)),0,IF(OR(ISBLANK(M410),ISBLANK(N410)),0,IF(OR(AND(CostType=ARO,L410>ScheduleYear),N410<=ScheduleYear), 0,J410)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C410)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C410)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E410)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E410))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E410,0)))),1,$EK410)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F410)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F410))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F410,0)))),1,$EK410)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G410)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G410))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G410,0)))),1,$EK410)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H410)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H410))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H410,0)))),1,$EK410)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I410)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I410))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I410,0)))),1,$EK410)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$409&\"Table1\"),B410+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$409&\"Table1\"),B410+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["HR","HUMAN RESOURCES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["HR","Salary & Benefits",null,null,null,null,null,null,null,{"$f":"SUM(J414:J415)","v":0},{"$f":"SUM(K414:K415)","v":0},null,null,null,null,null,{"$f":"SUM(Q414:Q415)","v":0},null,null,{"$f":"IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUM(T414:T415),IF(CostType=Bond,SUMPRODUCT(T414:T415,$EA414:$EA415),IF(T$27<=ScheduleYear,0,SUM(T414:T415))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUM(AZ414:AZ415),IF(CostType=Bond,SUMPRODUCT(AZ414:AZ415,$EA414:$EA415),IF(AZ$27<=ScheduleYear,0,SUM(AZ414:AZ415))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUM(CF414:CF415),IF(CostType=Bond,SUMPRODUCT(CF414:CF415,$EA414:$EA415),IF(CF$27<=ScheduleYear,0,SUM(CF414:CF415))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUM(DL414:DL415),IF(CostType=Bond,SUMPRODUCT(DL414:DL415,$EA414:$EA415),IF(DL$27<=ScheduleYear,0,SUM(DL414:DL415))))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB414:EB415)","v":0},{"$f":"SUM(EC414:EC415)","v":{"$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,{"$f":"(ROW(B414) - ROW($A$413)-1)/INDEX(SheetRangeIndex,MATCH($A$413,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$412&\"Table1\"),B414+1,10)),\"\",INDEX(INDIRECT(\"_\"&$A$412&\"Table1\"),B414+1,10))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$412&\"Table1\"),B414+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$412&\"Table1\"),B414+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$412&\"Table1\"),B414+1,4)),\"\",INDEX(INDIRECT(\"_\"&$A$412&\"Table1\"),B414+1,4))","v":""},{"$f":"IF(ISERROR(EL414),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$412&\"Table1\"),B414+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$412&\"Table1\"),B414+1,6)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$412&\"Table1\"),B414+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$412&\"Table1\"),B414+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$412&\"Table1\"),B414+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$412&\"Table1\"),B414+1,8))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$412&\"Table1\"),B414+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$412&\"Table1\"),B414+1,9))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$412&\"Table1\"),B414+1,111)=0,0,INDEX(INDIRECT(\"_\"&$A$412&\"Table1\"),B414+1,111))","v":0},{"$f":"IF(ISERR(ED414),\"Cost Type\",IF(A414=\"X\",\"Override\",IF(OR(ISBLANK(M414),ISBLANK(N414)),\"Enter Dates\",IF(AND(CostType=ARO,L414>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI414)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ414)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG414)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF414)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH414)),\"Phase\",IF(AND(CostType=ARO,OR(L414>ScheduleYear,N414<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O414>ScheduleYear),AND(CostType=LOM,LOMComplete)),J414,J414-Q414)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$413&\"Table1\"),B414+1,5)","v":0},{"$f":"FirstHRYr","v":0},{"$f":"LastHRYr","v":0},null,{"$f":"IF(OR(NOT(ISNUMBER(K414)),K414=0),\"\",ROUND(SUM(T414:DO414)/K414,0))","v":""},{"$f":"IF(OR(J414=0,SUM(T414:DO414)=0),0,J414-SUM(T414:DO414))","v":0},{"$f":"IF(OR(J414=0,SUM(T414:DO414)=0),0,1-(SUM(T414:DO414)/J414))","v":0},null,{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),T$27<=ScheduleYear),AND(CostType=ARO,T$27<=ScheduleYear)),\"\",IF(OR($EB414=0,INDEX(INDIRECT(\"_\"&$A$412&\"Table1\"),$B414+1,T$25+10)=0),\"\",IF(T$25>0,INDEX(INDIRECT(\"_\"&$A$412&\"Table1\"),$B414+1,T$25+10)*INDEX(INDIRECT(\"_\"&$A$412&\"Table1\"),$B414+1,3),\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AZ$27<=ScheduleYear),AND(CostType=ARO,AZ$27<=ScheduleYear)),\"\",IF(OR($EB414=0,INDEX(INDIRECT(\"_\"&$A$412&\"Table1\"),$B414+1,AZ$25+10)=0),\"\",IF(AZ$25>0,INDEX(INDIRECT(\"_\"&$A$412&\"Table1\"),$B414+1,AZ$25+10)*INDEX(INDIRECT(\"_\"&$A$412&\"Table1\"),$B414+1,3),\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CF$27<=ScheduleYear),AND(CostType=ARO,CF$27<=ScheduleYear)),\"\",IF(OR($EB414=0,INDEX(INDIRECT(\"_\"&$A$412&\"Table1\"),$B414+1,CF$25+10)=0),\"\",IF(CF$25>0,INDEX(INDIRECT(\"_\"&$A$412&\"Table1\"),$B414+1,CF$25+10)*INDEX(INDIRECT(\"_\"&$A$412&\"Table1\"),$B414+1,3),\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISNUMBER(K414),SUM(T414:DO414)-K414,K414)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O414),$O414>ScheduleYear),1,0)","v":1},{"$f":"IF(J414=\"\",0,IF(ISERR(ED414),0,IF(A414=\"X\",0,IF(AND(CostType=ARO,L414>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI414)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ414)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG414)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF414)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH414)),0,IF(OR(ISBLANK(M414),ISBLANK(N414)),0,IF(AND(CostType=ARO,L414>ScheduleYear,N414<=ScheduleYear), 0,J414)))))))))))","v":0},{"$f":"IF(J414=\"\",0,IF(EE414=\"\",0,IF(A414=\"X\",0,IF(AND(CostType=ARO,L414>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI414)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ414)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG414)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF414)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH414)),0,IF(OR(ISBLANK(M414),ISBLANK(N414)),0,IF(OR(AND(CostType=ARO,L414>ScheduleYear),N414<=ScheduleYear), 0,J414)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C414)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C414)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E414)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E414))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E414,0)))),1,$EK414)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F414)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F414))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F414,0)))),1,$EK414)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G414)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G414))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G414,0)))),1,$EK414)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H414)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H414))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H414,0)))),1,$EK414)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I414)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I414))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I414,0)))),1,$EK414)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$413&\"Table1\"),B414+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$413&\"Table1\"),B414+1,6),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["HR","Severance and Outplacement",null,null,null,null,null,null,null,{"$f":"SUM(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(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUM(T417:T418),IF(CostType=Bond,SUMPRODUCT(T417:T418,$EA417:$EA418),IF(T$27<=ScheduleYear,0,SUM(T417:T418))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUM(AZ417:AZ418),IF(CostType=Bond,SUMPRODUCT(AZ417:AZ418,$EA417:$EA418),IF(AZ$27<=ScheduleYear,0,SUM(AZ417:AZ418))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUM(CF417:CF418),IF(CostType=Bond,SUMPRODUCT(CF417:CF418,$EA417:$EA418),IF(CF$27<=ScheduleYear,0,SUM(CF417:CF418))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUM(DL417:DL418),IF(CostType=Bond,SUMPRODUCT(DL417:DL418,$EA417:$EA418),IF(DL$27<=ScheduleYear,0,SUM(DL417:DL418))))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB417:EB418)","v":0},{"$f":"SUM(EC417:EC418)","v":{"$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,{"$f":"(ROW(B417) - ROW($A$416)-1)/INDEX(SheetRangeIndex,MATCH($A$416,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$413&\"Table2\"),B417+1,10)),0,INDEX(INDIRECT(\"_\"&$A$413&\"Table2\"),B417+1,10))","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$413&\"Table2\"),B417+1,2)),0,INDEX(INDIRECT(\"_\"&$A$413&\"Table2\"),B417+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$413&\"Table2\"),B417+1,4)),\"\",INDEX(INDIRECT(\"_\"&$A$413&\"Table2\"),B417+1,4))","v":""},{"$f":"IF(ISERROR(EL417),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$413&\"Table2\"),B417+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$413&\"Table2\"),B417+1,6)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$413&\"Table2\"),B417+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$413&\"Table2\"),B417+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$413&\"Table2\"),B417+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$413&\"Table2\"),B417+1,8))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$413&\"Table2\"),B417+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$413&\"Table2\"),B417+1,9))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$416&\"Table2\"),B417+1,111)=0,0,INDEX(INDIRECT(\"_\"&$A$416&\"Table2\"),B417+1,111))","v":0},{"$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$413&\"Table1\"),B417+1,5)","v":0},{"$f":"IF(FirstHRYr=0,\"\",FirstHRYr)","v":""},{"$f":"IF(LastHRYr=0,\"\",LastHRYr)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K417)),K417=0),\"\",ROUND(SUM(T417:DO417)/K417,0))","v":""},{"$f":"IF(OR(J417=0,SUM(T417:DO417)=0),0,J417-SUM(T417:DO417))","v":0},{"$f":"IF(OR(J417=0,SUM(T417:DO417)=0),0,1-(SUM(T417:DO417)/J417))","v":0},null,{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),T$27<=ScheduleYear),AND(CostType=ARO,T$27<=ScheduleYear)),\"\",IF(OR($EB417=0,INDEX(INDIRECT(\"_\"&$A$412&\"Table2\"),$B417+1,T$25+10)=0),\"\",IF(T$25>0,INDEX(INDIRECT(\"_\"&$A$412&\"Table2\"),$B417+1,T$25+10)*INDEX(INDIRECT(\"_\"&$A$412&\"Table2\"),$B417+1,3),\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AZ$27<=ScheduleYear),AND(CostType=ARO,AZ$27<=ScheduleYear)),\"\",IF(OR($EB417=0,INDEX(INDIRECT(\"_\"&$A$412&\"Table2\"),$B417+1,AZ$25+10)=0),\"\",IF(AZ$25>0,INDEX(INDIRECT(\"_\"&$A$412&\"Table2\"),$B417+1,AZ$25+10)*INDEX(INDIRECT(\"_\"&$A$412&\"Table2\"),$B417+1,3),\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CF$27<=ScheduleYear),AND(CostType=ARO,CF$27<=ScheduleYear)),\"\",IF(OR($EB417=0,INDEX(INDIRECT(\"_\"&$A$412&\"Table2\"),$B417+1,CF$25+10)=0),\"\",IF(CF$25>0,INDEX(INDIRECT(\"_\"&$A$412&\"Table2\"),$B417+1,CF$25+10)*INDEX(INDIRECT(\"_\"&$A$412&\"Table2\"),$B417+1,3),\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISNUMBER(K417),SUM(T417:DO417)-K417,K417)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,{"$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(EE417=\"\",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":{"$error":"#VALUE!"}},{"$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$416&\"Table1\"),B417+1,6),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,{"$f":"CostType&\" Direct Costs \"","v":"FA Direct Costs "},{"$f":"SumByColor(J29,J29:J418)","v":2080274.5440000002},{"$f":"SumByColor(K29,K29:K418)","v":2074549.5439999998},null,null,null,null,null,null,null,null,{"$f":"SumByColor(T416,T29:T418)","v":41797.537600000003},36336.177600000003,36336.177600000003,61337.257600000004,61337.257600000004,36337.257600000004,49094.258000000002,36335.817600000002,{"$f":"SumByColor(AB29,AB29:AB418)","v":36335.817600000002},{"$f":"SumByColor(AC416,AC29:AC418)","v":40161.017599999999},36335.817600000002,49092.817999999999,9709.3375999999989,9709.3375999999989,9709.3375999999989,13346.017599999999,26103.018,13346.017599999999,17171.2176,13346.017599999999,9890.5776000000005,22647.578000000001,9890.5776000000005,9890.5776000000005,9890.5776000000005,9890.5776000000005,22647.578000000001,9890.5776000000005,9890.5776000000005,13538.777600000001,9890.5776000000005,22647.578000000001,9890.5776000000005,9890.5776000000005,9890.5776000000005,9890.5776000000005,26295.778000000002,9890.5776000000005,128336.77760000002,9890.5776000000005,9890.5776000000005,{"$f":"SumByColor(BI416,BI29:BI418)","v":26295.778000000002},9890.5776000000005,9890.5776000000005,9890.5776000000005,9890.5776000000005,26295.778000000002,9890.5776000000005,9890.5776000000005,9890.5776000000005,9890.5776000000005,26295.778000000002,9890.5776000000005,9890.5776000000005,9890.5776000000005,9890.5776000000005,26295.778000000002,9890.5776000000005,9890.5776000000005,9890.5776000000005,9890.5776000000005,26295.778000000002,9890.5776000000005,9890.5776000000005,9890.5776000000005,9890.5776000000005,26295.778000000002,9890.5776000000005,31502.8976,106724.45760000001,9890.5776000000005,26295.778000000002,9890.5776000000005,{"$f":"SumByColor(CO416,CO29:CO418)","v":9890.5776000000005},9890.5776000000005,9890.5776000000005,26295.778000000002,9890.5776000000005,9890.5776000000005,9890.5776000000005,9890.5776000000005,26295.778000000002,9890.5776000000005,9890.5776000000005,9890.5776000000005,9890.5776000000005,26295.778000000002,9890.5776000000005,9890.5776000000005,9890.5776000000005,9890.5776000000005,26295.778000000002,9890.5776000000005,9890.5776000000005,9890.5776000000005,9890.5776000000005,26295.778000000002,9890.5776000000005,9890.5776000000005,173562.19399999999,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB29,EB29:EB418)","v":2180274.5440000002},{"$f":"SumByColor(EC29,EC29:EC418)","v":150000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[]
[]
[null,null,null,null,null,null,null,null,"Engineering, Design and Construction Plan",{"$f":"ROUND(J419*EngDesignConstr,0)","v":104014},{"$f":"ROUND(K419*EngDesignConstr,0)","v":103727},null,null,null,null,null,null,null,null,{"$f":"ROUND(T419*EngDesignConstr,0)","v":2090},1817,1817,3067,3067,1817,2455,1817,1817,2008,1817,2455,485,485,485,667,1305,667,859,667,495,1132,495,495,495,495,1132,495,495,677,495,1132,{"$f":"ROUND(AZ419*EngDesignConstr,0)","v":495},495,495,495,1315,495,6417,495,495,1315,495,495,495,495,1315,495,495,495,495,1315,495,495,495,495,1315,495,495,495,495,1315,495,495,{"$f":"ROUND(CF419*EngDesignConstr,0)","v":495},495,1315,495,1575,5336,495,1315,495,495,495,495,1315,495,495,495,495,1315,495,495,495,495,1315,495,495,495,495,1315,495,495,495,495,1315,495,495,8678,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(EB419*EngDesignConstr,0)","v":109014},{"$f":"ROUND(EC419*EngDesignConstr,0)","v":7500}]
[null,null,null,null,null,null,null,null,"Contingency",{"$f":"ROUND(J419*Contingency,0)","v":0},{"$f":"ROUND(K419*Contingency,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROUND(T419*Contingency,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(AZ419*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,{"$f":"ROUND(CF419*Contingency,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(EB419*Contingency,0)","v":0},{"$f":"ROUND(EC419*Contingency,0)","v":0}]
[null,null,null,null,null,null,null,null,"Contractor OH and Profit",{"$f":"ROUND(J419*ContractorOHProfit,0)","v":0},{"$f":"ROUND(K419*ContractorOHProfit,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROUND(T419*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,{"$f":"ROUND(AZ419*ContractorOHProfit,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(CF419*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,{"$f":"ROUND(EB419*ContractorOHProfit,0)","v":0},{"$f":"ROUND(EC419*ContractorOHProfit,0)","v":0}]
[null,null,null,null,null,null,null,null,"Contract Administration",{"$f":"ROUND(J419*ContractAdmin,0)","v":104014},{"$f":"ROUND(K419*ContractAdmin,0)","v":103727},null,null,null,null,null,null,null,null,{"$f":"ROUND(T419*ContractAdmin,0)","v":2090},1817,1817,3067,3067,1817,2455,1817,1817,2008,1817,2455,485,485,485,667,1305,667,859,667,495,1132,495,495,495,495,1132,495,495,677,495,1132,{"$f":"ROUND(AZ419*ContractAdmin,0)","v":495},495,495,495,1315,495,6417,495,495,1315,495,495,495,495,1315,495,495,495,495,1315,495,495,495,495,1315,495,495,495,495,1315,495,495,{"$f":"ROUND(CF419*ContractAdmin,0)","v":495},495,1315,495,1575,5336,495,1315,495,495,495,495,1315,495,495,495,495,1315,495,495,495,495,1315,495,495,495,495,1315,495,495,495,495,1315,495,495,8678,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(EB419*ContractAdmin,0)","v":109014},{"$f":"ROUND(EC419*ContractAdmin,0)","v":7500}]
[null,null,null,null,null,null,null,null,{"$f":"(\"Total \"&CostType&\" Cost  \")","v":"Total FA Cost  "},{"$f":"SUM(J419:J425)","v":2288302.5440000002},{"$f":"SUM(K419:K425)","v":2282003.5439999998},null,null,null,null,null,null,null,null,{"$f":"SUM(T419:T425)","v":45977.537600000003},39970.177600000003,39970.177600000003,67471.257600000012,67471.257600000012,39971.257600000004,54004.258000000002,39969.817600000002,39969.817600000002,44177.017599999999,39969.817600000002,54002.817999999999,10679.337599999999,10679.337599999999,10679.337599999999,14680.017599999999,28713.018,14680.017599999999,18889.2176,14680.017599999999,10880.577600000001,24911.578000000001,10880.577600000001,10880.577600000001,10880.577600000001,10880.577600000001,24911.578000000001,10880.577600000001,10880.577600000001,14892.777600000001,10880.577600000001,24911.578000000001,{"$f":"SUM(AZ419:AZ425)","v":10880.577600000001},10880.577600000001,10880.577600000001,10880.577600000001,28925.778000000002,10880.577600000001,141170.77760000003,10880.577600000001,10880.577600000001,28925.778000000002,10880.577600000001,10880.577600000001,10880.577600000001,10880.577600000001,28925.778000000002,10880.577600000001,10880.577600000001,10880.577600000001,10880.577600000001,28925.778000000002,10880.577600000001,10880.577600000001,10880.577600000001,10880.577600000001,28925.778000000002,10880.577600000001,10880.577600000001,10880.577600000001,10880.577600000001,28925.778000000002,10880.577600000001,10880.577600000001,{"$f":"SUM(CF419:CF425)","v":10880.577600000001},10880.577600000001,28925.778000000002,10880.577600000001,34652.897599999997,117396.45760000001,10880.577600000001,28925.778000000002,10880.577600000001,10880.577600000001,10880.577600000001,10880.577600000001,28925.778000000002,10880.577600000001,10880.577600000001,10880.577600000001,10880.577600000001,28925.778000000002,10880.577600000001,10880.577600000001,10880.577600000001,10880.577600000001,28925.778000000002,10880.577600000001,10880.577600000001,10880.577600000001,10880.577600000001,28925.778000000002,10880.577600000001,10880.577600000001,10880.577600000001,10880.577600000001,{"$f":"SUM(DL419:DL425)","v":28925.778000000002},10880.577600000001,10880.577600000001,190918.19399999999,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB419:EB425)","v":2398302.5440000002},{"$f":"SUM(EC419:EC425)","v":165000}]
[]
[]
[null,null,null,null,null,null,null,null,null,"Calculation Check:",{"$f":"K426-'Acct Codes'!F65","v":-6299.000000001397},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND('Acct Codes'!DP65-K426,0)","v":-2282004},{"$f":"ROUND('Acct Codes'!DQ65-L426,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Difference:",{"$f":"IF(K426=0,0,K429/K426)","v":-2.7602936974235469E-3}]
[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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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":2023}]
[null,"Closure Year 1:",{"$f":"ClosureYear1","v":2023}]
[null,"Closure Period:",{"$f":"ClosurePeriod","v":3},"years"]
[null,"Post Closure Period:",{"$f":"PostClosurePeriod","v":97},"years"]
[]
[null,"ID Code Filter:",{"$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:",5.7999999999999996E-3]
[null,"Discount Period:","MOP"]
[null,"Year of NPV:",2023]
[]
[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",{"$f":"C12-ClosureYear1","v":0},{"$f":"IF(H36+1=0,1,H36+1)","v":1},{"$f":"IF(I36+1=0,1,I36+1)","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"IF(Y36+1=0,1,Y36+1)","v":18},19,20,21,22,23,24,25,26,27,28,29,{"$f":"IF(AK36+1=0,1,AK36+1)","v":30},31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,{"$f":"IF(BQ36+1=0,1,BQ36+1)","v":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,{"$f":"IF(CW36+1=0,1,CW36+1)","v":94},95,96,97,98,99,"Difference",{"$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$12+H35-1","v":2023},{"$f":"H37+1","v":2024},{"$f":"I37+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,{"$f":"AK37+1","v":2053},2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"BQ37+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,{"$f":"CW37+1","v":2117},2118,2119,2120,2121,2122,{"$f":"(CostType&\" Cost\")","v":"FA Cost"},{"$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":2.2883025440000013}]
[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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$418,_SchedCost,(_SchedFacilityType=$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":50000},{"$f":"IF(ISERROR(SUMIF(SchedFacilityType,B41,FilteredCost)),0,SUMIF(SchedFacilityType,B41,FilteredCost))","v":50000},{"$f":"SUM(H41:DC41)","v":50000},null,{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!T$29:T$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$418,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":25000},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!X$29:X$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$418,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":25000},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!Y$29:Y$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$418,_SchedCost,(_SchedFacilityType=$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,50000,"New Cost",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":0.05},{"$f":"ROUND(OFFSET(ED41,-1,0)+EC41,2)","v":0.05},0,{"$f":"IF(EC41>0,OFFSET(ED41,-1,0),ED41)","v":0},{"$f":"IF(EC41>=0,EC41,-EC41)","v":0.05},0,{"$f":"EC41","v":0.05},{"$f":"ED41","v":0.05}]
[2,"Underground Mine",8220,0,0,0,null,{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!T$29:T$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$418,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Underground Mine",0,0.05,0,0.05,0,0,0,0.05]
[3,"Process Facilities",8230,3271,3271,3271,null,{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!T$29:T$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$418,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!Y$29:Y$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$418,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":3271},0,null,null,null,3271,"New Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Process Facilities",3.271E-3,0.05,0,0.05,3.271E-3,0,3.271E-3,0.05]
[4,"Other Site Facilities",8240,445935.61600000004,0,445935.61600000004,null,{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!T$29:T$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":5461},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!U$29:U$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!X$29:X$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!Y$29:Y$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!Z$29:Z$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":8000},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AA$29:AA$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AB$29:AB$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AC$29:AC$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":3825.2000000000003},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AD$29:AD$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AE$29:AE$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":8000},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AF$29:AF$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AG$29:AG$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AH$29:AH$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AI$29:AI$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AJ$29:AJ$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":8000},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AK$29:AK$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AL$29:AL$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":3825.2000000000003},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AM$29:AM$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":8000},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AP$29:AP$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":8000},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AU$29:AU$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":8000},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AZ$29:AZ$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":8000},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BE$29:BE$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":96833.88},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BG$29:BG$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":8000},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BJ$29:BJ$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":8000},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BO$29:BO$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":8000},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BT$29:BT$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":8000},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BY$29:BY$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":8000},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CD$29:CD$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":8000},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CI$29:CI$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":96833.88},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CL$29:CL$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":8000},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CN$29:CN$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":8000},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CS$29:CS$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":8000},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CX$29:CX$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":8000},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!DC$29:DC$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":8000},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!DH$29:DH$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":8000},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!DM$29:DM$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$418,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":87156.456000000006},445936,null,null,null,445935.61600000004,"New Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Site Facilities",0.44593561600000003,0.5,0,0.05,0.44593561600000003,0,0.44593561600000003,0.5]
[5,"Off Site Facilities",8250,0,0,0,null,{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!T$29:T$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$418,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Off Site Facilities",0,0.5,0,0.5,0,0,0,0.5]
[6,"Waste Rock Pile",8260,87970,87970,87970,null,{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!T$29:T$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$418,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!Y$29:Y$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$418,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":4398.5},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AA$29:AA$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$418,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":4398.5},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AF$29:AF$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$418,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":4398.5},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AK$29:AK$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$418,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":4398.5},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AP$29:AP$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$418,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":4398.5},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AU$29:AU$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$418,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":4398.5},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AZ$29:AZ$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$418,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":4398.5},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BE$29:BE$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$418,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":4398.5},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BJ$29:BJ$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$418,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":4398.5},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BO$29:BO$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$418,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":4398.5},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BT$29:BT$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$418,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":4398.5},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BY$29:BY$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$418,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":4398.5},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CD$29:CD$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$418,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":4398.5},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CI$29:CI$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$418,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":4398.5},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CN$29:CN$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$418,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":4398.5},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CS$29:CS$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$418,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":4398.5},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CX$29:CX$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$418,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":4398.5},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!DC$29:DC$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$418,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":4398.5},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!DH$29:DH$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$418,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":4398.5},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!DM$29:DM$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$418,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":4398.5},0,null,null,null,87970,"New Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waste Rock Pile",8.7970000000000007E-2,0.59,0,0.5,8.7970000000000007E-2,0,8.7970000000000007E-2,0.59]
[7,"Tailings",8270,0,0,0,null,{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!T$29:T$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$418,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings",0,0.59,0,0.59,0,0,0,0.59]
[8,"Heap Leach",8280,0,0,0,null,{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!T$29:T$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$418,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heap Leach",0,0.59,0,0.59,0,0,0,0.59]
[9,"Surface Contouring",8290,0,0,0,null,{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!T$29:T$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$418,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface Contouring",0,0.59,0,0.59,0,0,0,0.59]
[10,"Water Treatment System Construction",8300,0,0,0,null,{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!T$29:T$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$418,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Treatment System Construction",0,0.59,0,0.59,0,0,0,0.59]
[11,"Water Treatment",8310,180,180,180.00000000000003,null,{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!T$29:T$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$418,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":12.24},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!U$29:U$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$418,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":11.88},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!V$29:V$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$418,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":11.88},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!W$29:W$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$418,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":12.959999999999999},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!X$29:X$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$418,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":12.959999999999999},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!Y$29:Y$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$418,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":12.959999999999999},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!Z$29:Z$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$418,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":12.959999999999999},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AA$29:AA$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$418,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":11.52},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AB$29:AB$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$418,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":11.52},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AC$29:AC$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$418,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":11.52},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AD$29:AD$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$418,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":11.52},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AE$29:AE$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$418,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":11.52},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AF$29:AF$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$418,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":11.52},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AG$29:AG$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$418,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":11.52},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AH$29:AH$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$418,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":11.52},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AI$29:AI$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$418,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,180.00000000000003,"New Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Treatment",1.8000000000000004E-4,0.59,0,0.59,1.8000000000000004E-4,0,1.8000000000000004E-4,0.59]
[12,"Monitoring/Regulatory Reporting",8320,1012864.32,1012864.3199999998,1012864.3200000005,null,{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!T$29:T$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":36324.297600000005},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!U$29:U$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":36324.297600000005},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!V$29:V$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":36324.297600000005},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!W$29:W$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":36324.297600000005},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!X$29:X$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":36324.297600000005},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!Y$29:Y$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":36324.297600000005},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!Z$29:Z$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":36324.297600000005},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AA$29:AA$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":36324.297600000005},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AB$29:AB$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":36324.297600000005},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AC$29:AC$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":36324.297600000005},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AD$29:AD$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":36324.297600000005},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AE$29:AE$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":36324.297600000005},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AF$29:AF$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":9697.8175999999985},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AG$29:AG$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":9697.8175999999985},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AH$29:AH$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":9697.8175999999985},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AI$29:AI$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":9697.8175999999985},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AJ$29:AJ$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":9697.8175999999985},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AK$29:AK$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":9697.8175999999985},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AL$29:AL$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":9697.8175999999985},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AM$29:AM$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":9697.8175999999985},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AN$29:AN$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AO$29:AO$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AP$29:AP$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AQ$29:AQ$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AR$29:AR$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AS$29:AS$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AT$29:AT$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AU$29:AU$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AV$29:AV$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AW$29:AW$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AX$29:AX$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AY$29:AY$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AZ$29:AZ$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BA$29:BA$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BB$29:BB$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BC$29:BC$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BD$29:BD$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BE$29:BE$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BF$29:BF$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BG$29:BG$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BH$29:BH$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BI$29:BI$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BJ$29:BJ$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BK$29:BK$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BL$29:BL$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BM$29:BM$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BN$29:BN$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BO$29:BO$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BP$29:BP$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BQ$29:BQ$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BR$29:BR$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BS$29:BS$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BT$29:BT$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BU$29:BU$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BV$29:BV$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BW$29:BW$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BX$29:BX$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BY$29:BY$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BZ$29:BZ$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CA$29:CA$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CB$29:CB$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CC$29:CC$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CD$29:CD$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CE$29:CE$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CF$29:CF$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CG$29:CG$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CH$29:CH$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CI$29:CI$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CJ$29:CJ$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CK$29:CK$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CL$29:CL$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CM$29:CM$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CN$29:CN$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CO$29:CO$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CP$29:CP$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CQ$29:CQ$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CR$29:CR$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CS$29:CS$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CT$29:CT$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CU$29:CU$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CV$29:CV$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CW$29:CW$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CX$29:CX$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CY$29:CY$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CZ$29:CZ$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DA$29:DA$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DB$29:DB$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DC$29:DC$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DD$29:DD$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DE$29:DE$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DF$29:DF$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DG$29:DG$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DH$29:DH$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DI$29:DI$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DJ$29:DJ$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DK$29:DK$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DL$29:DL$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DM$29:DM$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DN$29:DN$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":6242.3775999999998},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DO$29:DO$418,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$418,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":6242.3775999999998},0,null,null,null,1012864.3200000005,"New Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monitoring/Regulatory Reporting",1.0128643200000005,1.6,0,0.59,1.0128643200000005,0,1.0128643200000005,1.6]
[13,"Security and Maintenance",8330,7170.0079999999998,7170.0079999999998,7170.0079999999989,null,{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!T$29:T$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$418,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":358.50040000000007},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AA$29:AA$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$418,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":358.50040000000007},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AF$29:AF$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$418,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":358.50040000000007},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AK$29:AK$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$418,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":358.50040000000007},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AP$29:AP$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$418,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":358.50040000000007},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AU$29:AU$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$418,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":358.50040000000007},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AZ$29:AZ$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$418,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":358.50040000000007},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BE$29:BE$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$418,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":358.50040000000007},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BJ$29:BJ$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$418,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":358.50040000000007},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BO$29:BO$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$418,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":358.50040000000007},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BT$29:BT$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$418,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":358.50040000000007},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BY$29:BY$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$418,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":358.50040000000007},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CD$29:CD$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$418,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":358.50040000000007},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CI$29:CI$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$418,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":358.50040000000007},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CN$29:CN$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$418,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":358.50040000000007},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CS$29:CS$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$418,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":358.50040000000007},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CX$29:CX$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$418,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":358.50040000000007},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!DC$29:DC$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$418,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":358.50040000000007},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!DH$29:DH$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$418,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":358.50040000000007},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!DM$29:DM$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$418,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":358.50040000000007},0,null,null,null,7170.0079999999989,"New Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security and Maintenance",7.1700079999999985E-3,1.61,0,1.6,7.1700079999999985E-3,0,7.1700079999999985E-3,1.61]
[14,"Property/Claim Management and Acquisition/Disposal",8340,0,0,0,null,{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!T$29:T$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$418,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Property/Claim Management and Acquisition/Disposal",0,1.61,0,1.61,0,0,0,1.61]
[15,"G & A",8350,472883.6,472883.6,472883.60000000056,null,{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!T$29:T$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!X$29:X$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!Y$29:Y$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!Z$29:Z$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AA$29:AA$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AB$29:AB$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AC$29:AC$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AD$29:AD$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AE$29:AE$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AF$29:AF$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AG$29:AG$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AH$29:AH$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AI$29:AI$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AJ$29:AJ$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AK$29:AK$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AL$29:AL$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AM$29:AM$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AN$29:AN$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AO$29:AO$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AP$29:AP$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AQ$29:AQ$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AR$29:AR$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AS$29:AS$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AT$29:AT$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AU$29:AU$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AV$29:AV$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AW$29:AW$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":7296.4000000000005},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AX$29:AX$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AY$29:AY$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AZ$29:AZ$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BA$29:BA$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BB$29:BB$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BC$29:BC$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BD$29:BD$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":7296.4000000000005},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BE$29:BE$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BF$29:BF$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":25260.52},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BG$29:BG$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BH$29:BH$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BI$29:BI$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":7296.4000000000005},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BJ$29:BJ$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BK$29:BK$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BL$29:BL$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BM$29:BM$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BN$29:BN$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":7296.4000000000005},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BO$29:BO$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BP$29:BP$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BQ$29:BQ$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BR$29:BR$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BS$29:BS$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":7296.4000000000005},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BT$29:BT$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BU$29:BU$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BV$29:BV$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BW$29:BW$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BX$29:BX$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":7296.4000000000005},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BY$29:BY$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BZ$29:BZ$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CA$29:CA$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CB$29:CB$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CC$29:CC$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":7296.4000000000005},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CD$29:CD$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CE$29:CE$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CF$29:CF$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CG$29:CG$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CH$29:CH$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":7296.4000000000005},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CI$29:CI$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CJ$29:CJ$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":25260.52},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CK$29:CK$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CL$29:CL$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CM$29:CM$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":7296.4000000000005},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CN$29:CN$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CO$29:CO$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CP$29:CP$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CQ$29:CQ$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CR$29:CR$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":7296.4000000000005},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CS$29:CS$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CT$29:CT$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CU$29:CU$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CV$29:CV$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CW$29:CW$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":7296.4000000000005},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CX$29:CX$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CY$29:CY$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CZ$29:CZ$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DA$29:DA$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DB$29:DB$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":7296.4000000000005},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DC$29:DC$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DD$29:DD$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DE$29:DE$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DF$29:DF$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DG$29:DG$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":7296.4000000000005},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DH$29:DH$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DI$29:DI$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DJ$29:DJ$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DK$29:DK$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DL$29:DL$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":7296.4000000000005},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DM$29:DM$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DN$29:DN$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":3648.2000000000003},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DO$29:DO$418,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$418,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":72135.360000000001},0,null,null,null,472883.60000000056,"New Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G & A",0.47288360000000057,2.08,0,1.61,0.47288360000000057,0,0.47288360000000057,2.08]
[16,"Severance/Relocation",8360,0,0,0,null,{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!T$29:T$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$418,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Severance/Relocation",0,2.08,0,2.08,0,0,0,2.08]
[17,"Metal Revenue",8370,0,0,0,null,{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!T$29:T$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$418,_SchedCost,(_SchedFacilityType=$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$418,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$418,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Metal Revenue",0,2.08,0,2.08,0,0,0,2.08]
[]
[null,null,"TOTALS",{"$f":"SUM(D40:D58)","v":2080274.5439999998},{"$f":"SUM(E40:E58)","v":1634338.9279999998},{"$f":"SUM(F40:F58)","v":2080274.5440000012},null,{"$f":"SUM(H40:H58)","v":41797.537600000003},36336.177600000003,36336.177600000003,61337.257600000004,61337.257600000004,36337.257600000004,49094.258000000002,36335.817600000002,36335.817600000002,40161.017600000006,36335.817600000002,49092.818000000007,9709.3375999999989,9709.3375999999989,9709.3375999999989,13346.017599999999,26103.018,13346.017599999999,17171.2176,13346.017599999999,9890.5776000000005,22647.578000000001,9890.5776000000005,9890.5776000000005,9890.5776000000005,9890.5776000000005,22647.578000000001,9890.5776000000005,9890.5776000000005,13538.777600000001,9890.5776000000005,22647.578000000001,{"$f":"SUM(AN40:AN58)","v":9890.5776000000005},9890.5776000000005,9890.5776000000005,9890.5776000000005,26295.778000000002,9890.5776000000005,128336.77760000002,9890.5776000000005,9890.5776000000005,26295.778000000002,9890.5776000000005,9890.5776000000005,9890.5776000000005,9890.5776000000005,26295.778000000002,9890.5776000000005,9890.5776000000005,9890.5776000000005,9890.5776000000005,26295.778000000002,9890.5776000000005,9890.5776000000005,9890.5776000000005,9890.5776000000005,26295.778000000002,9890.5776000000005,9890.5776000000005,9890.5776000000005,9890.5776000000005,26295.778000000002,9890.5776000000005,9890.5776000000005,{"$f":"SUM(BT40:BT58)","v":9890.5776000000005},9890.5776000000005,26295.778000000002,9890.5776000000005,31502.8976,106724.45760000001,9890.5776000000005,26295.778000000002,9890.5776000000005,9890.5776000000005,9890.5776000000005,9890.5776000000005,26295.778000000002,9890.5776000000005,9890.5776000000005,9890.5776000000005,9890.5776000000005,26295.778000000002,9890.5776000000005,9890.5776000000005,9890.5776000000005,9890.5776000000005,26295.778000000002,9890.5776000000005,9890.5776000000005,9890.5776000000005,9890.5776000000005,26295.778000000002,9890.5776000000005,9890.5776000000005,9890.5776000000005,9890.5776000000005,{"$f":"SUM(CZ40:CZ58)","v":26295.778000000002},9890.5776000000005,9890.5776000000005,173562.19400000002,445936,0,0,0,2080274.5440000012,{"$f":"IF(F59=0,\"\",IF(OR(AND(CostType=Bond,DE59=0),AND(CostType=LOM,DF59=0),AND(CostType=ARO,DG59=0)),\"New Cost\",DH59/IF(CostType=Bond,DE59,IF(CostType=LOM,DF59,DG59))))","v":"New Cost"}]
[]
[null,"Engineering, Design and Construction Plan",null,{"$f":"ROUND(D59*EngDesignConstr,0)","v":104014},{"$f":"ROUND(E59*EngDesignConstr,0)","v":81717},{"$f":"ROUND(F59*EngDesignConstr,0)","v":104014},null,{"$f":"ROUND(H59*EngDesignConstr,0)","v":2090},{"$f":"ROUND(I59*EngDesignConstr,0)","v":1817},1817,3067,3067,1817,2455,1817,1817,2008,1817,2455,485,485,485,667,1305,667,859,667,495,1132,495,495,495,495,1132,495,495,677,495,1132,{"$f":"ROUND(AN59*EngDesignConstr,0)","v":495},495,495,495,1315,495,6417,495,495,1315,495,495,495,495,1315,495,495,495,495,1315,495,495,495,495,1315,495,495,495,495,1315,495,495,{"$f":"ROUND(BT59*EngDesignConstr,0)","v":495},495,1315,495,1575,5336,495,1315,495,495,495,495,1315,495,495,495,495,1315,495,495,495,495,1315,495,495,495,495,1315,495,495,495,495,1315,495,495,8678,{"$f":"ROUND(F61-E61,0)","v":22297},null,2400000,null,{"$f":"F61-IF(CostType=Bond,DE61,IF(CostType=LOM,DF61,DG61))","v":104014},{"$f":"IF(F61=0,\"\",IF(OR(AND(CostType=Bond,DE61=0),AND(CostType=LOM,DF61=0),AND(CostType=ARO,DG61=0)),\"New Cost\",DH61/IF(CostType=Bond,DE61,IF(CostType=LOM,DF61,DG61))))","v":"New Cost"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B61","v":"Engineering, Design and Construction Plan"},{"$f":"DH61/1000000","v":0.104014},{"$f":"OFFSET(ED40,ROWS(_AcctTable1)-2,0)+EC61","v":2.1840139999999999},0,{"$f":"IF(EC61>0,OFFSET(ED40,ROWS(_AcctTable1)-2,0),ED61)","v":2.08},{"$f":"IF(EC61>=0,EC61,-EC61)","v":0.104014},0,{"$f":"EC61","v":0.104014},{"$f":"ED61","v":2.1840139999999999}]
[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":2.1840139999999999},0,{"$f":"IF(EC62>0,ED61,ED62)","v":2.1840139999999999},{"$f":"IF(EC62>=0,EC62,-EC62)","v":0},0,0,{"$f":"ED62","v":2.1840139999999999}]
[null,"Contractor OH and Profit",null,{"$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},{"$f":"ED62+EC63","v":2.1840139999999999},0,{"$f":"IF(EC63>0,ED62,ED63)","v":2.1840139999999999},{"$f":"IF(EC63>=0,EC63,-EC63)","v":0},0,0,{"$f":"ED63","v":2.1840139999999999}]
[null,"Contract Administration",null,{"$f":"ROUND(D59*ContractAdmin,0)","v":104014},{"$f":"ROUND(E59*ContractAdmin,0)","v":81717},{"$f":"ROUND(F59*ContractAdmin,0)","v":104014},null,{"$f":"ROUND(H59*ContractAdmin,0)","v":2090},1817,1817,3067,3067,1817,2455,1817,1817,2008,1817,2455,485,485,485,667,1305,667,859,667,495,1132,495,495,495,495,1132,495,495,677,495,1132,{"$f":"ROUND(AN59*ContractAdmin,0)","v":495},495,495,495,1315,495,6417,495,495,1315,495,495,495,495,1315,495,495,495,495,1315,495,495,495,495,1315,495,495,495,495,1315,495,495,{"$f":"ROUND(BT59*ContractAdmin,0)","v":495},495,1315,495,1575,5336,495,1315,495,495,495,495,1315,495,495,495,495,1315,495,495,495,495,1315,495,495,495,495,1315,495,495,495,495,1315,495,495,8678,{"$f":"ROUND(F64-E64,0)","v":22297},null,0,null,{"$f":"F64-IF(CostType=Bond,DE64,IF(CostType=LOM,DF64,DG64))","v":104014},{"$f":"IF(F64=0,\"\",IF(OR(AND(CostType=Bond,DE64=0),AND(CostType=LOM,DF64=0),AND(CostType=ARO,DG64=0)),\"New Cost\",DH64/IF(CostType=Bond,DE64,IF(CostType=LOM,DF64,DG64))))","v":"New Cost"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B64","v":"Contract Administration"},{"$f":"DH64/1000000","v":0.104014},{"$f":"ED63+EC64","v":2.2880279999999997},0,{"$f":"IF(EC64>0,ED63,ED64)","v":2.1840139999999999},{"$f":"IF(EC64>=0,EC64,-EC64)","v":0.104014},0,0.104014,{"$f":"ED64","v":2.2880279999999997}]
[null,null,"TOTAL COST",{"$f":"SUM(D59:D64)","v":2288302.5439999998},{"$f":"SUM(E59:E64)","v":1797772.9279999998},{"$f":"SUM(F59:F64)","v":2288302.5440000012},null,{"$f":"SUM(H59:H64)","v":45977.537600000003},39970.177600000003,39970.177600000003,67471.257600000012,67471.257600000012,39971.257600000004,54004.258000000002,39969.817600000002,{"$f":"SUM(P59:P64)","v":39969.817600000002},44177.017600000006,39969.817600000002,54002.818000000007,10679.337599999999,10679.337599999999,10679.337599999999,14680.017599999999,28713.018,14680.017599999999,18889.2176,14680.017599999999,10880.577600000001,24911.578000000001,10880.577600000001,10880.577600000001,10880.577600000001,10880.577600000001,24911.578000000001,10880.577600000001,10880.577600000001,14892.777600000001,10880.577600000001,24911.578000000001,10880.577600000001,10880.577600000001,10880.577600000001,10880.577600000001,28925.778000000002,10880.577600000001,141170.77760000003,10880.577600000001,10880.577600000001,28925.778000000002,10880.577600000001,10880.577600000001,10880.577600000001,10880.577600000001,28925.778000000002,10880.577600000001,10880.577600000001,10880.577600000001,10880.577600000001,28925.778000000002,10880.577600000001,10880.577600000001,10880.577600000001,10880.577600000001,28925.778000000002,10880.577600000001,10880.577600000001,10880.577600000001,10880.577600000001,28925.778000000002,10880.577600000001,10880.577600000001,{"$f":"SUM(BT59:BT64)","v":10880.577600000001},10880.577600000001,28925.778000000002,10880.577600000001,34652.897599999997,117396.45760000001,10880.577600000001,28925.778000000002,10880.577600000001,10880.577600000001,10880.577600000001,10880.577600000001,28925.778000000002,10880.577600000001,10880.577600000001,10880.577600000001,10880.577600000001,28925.778000000002,10880.577600000001,10880.577600000001,10880.577600000001,10880.577600000001,28925.778000000002,10880.577600000001,10880.577600000001,10880.577600000001,10880.577600000001,28925.778000000002,10880.577600000001,10880.577600000001,10880.577600000001,10880.577600000001,28925.778000000002,10880.577600000001,10880.577600000001,190918.19400000002,{"$f":"ROUND(F65-E65,0)","v":490530},{"$f":"SUM(DE59:DE64)","v":0},{"$f":"SUM(DF59:DF64)","v":2400000},{"$f":"SUM(DG59:DG64)","v":0},{"$f":"SUM(DH59:DH64)","v":2288302.5440000012},{"$f":"IF(F65=0,\"\",IF(OR(AND(CostType=Bond,DE65=0),AND(CostType=LOM,DF65=0),AND(CostType=ARO,DG65=0)),\"New Cost\",DH65/IF(CostType=Bond,DE65,IF(CostType=LOM,DF65,DG65))))","v":"New Cost"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ScheduleYear&\" \"&CostType","v":"2022 FA"},{"$f":"F65/1000000","v":2.2883025440000013},{"$f":"EC65+ED64","v":4.5763305440000011},{"$f":"EC65","v":2.2883025440000013},0,0,0,{"$f":"SUM(EI40:EI64)","v":2.2883025440000004}]
[]
[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$25,1,0)))))","v":0.5},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$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$67:I67)","v":0.5},{"$f":"SUM($I$67:J67)","v":1.5},{"$f":"SUM($I$67:K67)","v":2.5},{"$f":"SUM($I$67:L67)","v":3.5},{"$f":"SUM($I$67:M67)","v":4.5},{"$f":"SUM($I$67:N67)","v":5.5},{"$f":"SUM($I$67:O67)","v":6.5},{"$f":"SUM($I$67:P67)","v":7.5},{"$f":"SUM($I$67:Q67)","v":8.5},{"$f":"SUM($I$67:R67)","v":9.5},{"$f":"SUM($I$67:S67)","v":10.5},{"$f":"SUM($I$67:T67)","v":11.5},{"$f":"SUM($I$67:U67)","v":12.5},{"$f":"SUM($I$67:V67)","v":13.5},{"$f":"SUM($I$67:W67)","v":14.5},{"$f":"SUM($I$67:X67)","v":15.5},{"$f":"SUM($I$67:Y67)","v":16.5},{"$f":"SUM($I$67:Z67)","v":17.5},{"$f":"SUM($I$67:AA67)","v":18.5},{"$f":"SUM($I$67:AB67)","v":19.5},{"$f":"SUM($I$67:AC67)","v":20.5},{"$f":"SUM($I$67:AD67)","v":21.5},{"$f":"SUM($I$67:AE67)","v":22.5},{"$f":"SUM($I$67:AF67)","v":23.5},{"$f":"SUM($I$67:AG67)","v":24.5},{"$f":"SUM($I$67:AH67)","v":25.5},{"$f":"SUM($I$67:AI67)","v":26.5},{"$f":"SUM($I$67:AJ67)","v":27.5},{"$f":"SUM($I$67:AK67)","v":28.5},{"$f":"SUM($I$67:AL67)","v":29.5},{"$f":"SUM($I$67:AM67)","v":30.5},{"$f":"SUM($I$67:AN67)","v":31.5},{"$f":"SUM($I$67:AO67)","v":32.5},{"$f":"SUM($I$67:AP67)","v":33.5},{"$f":"SUM($I$67:AQ67)","v":34.5},{"$f":"SUM($I$67:AR67)","v":35.5},{"$f":"SUM($I$67:AS67)","v":36.5},{"$f":"SUM($I$67:AT67)","v":37.5},{"$f":"SUM($I$67:AU67)","v":38.5},{"$f":"SUM($I$67:AV67)","v":39.5},{"$f":"SUM($I$67:AW67)","v":40.5},{"$f":"SUM($I$67:AX67)","v":41.5},{"$f":"SUM($I$67:AY67)","v":42.5},{"$f":"SUM($I$67:AZ67)","v":43.5},{"$f":"SUM($I$67:BA67)","v":44.5},{"$f":"SUM($I$67:BB67)","v":45.5},{"$f":"SUM($I$67:BC67)","v":46.5},{"$f":"SUM($I$67:BD67)","v":47.5},{"$f":"SUM($I$67:BE67)","v":48.5},{"$f":"SUM($I$67:BF67)","v":49.5},{"$f":"SUM($I$67:BG67)","v":50.5},{"$f":"SUM($I$67:BH67)","v":51.5},{"$f":"SUM($I$67:BI67)","v":52.5},{"$f":"SUM($I$67:BJ67)","v":53.5},{"$f":"SUM($I$67:BK67)","v":54.5},{"$f":"SUM($I$67:BL67)","v":55.5},{"$f":"SUM($I$67:BM67)","v":56.5},{"$f":"SUM($I$67:BN67)","v":57.5},{"$f":"SUM($I$67:BO67)","v":58.5},{"$f":"SUM($I$67:BP67)","v":59.5},{"$f":"SUM($I$67:BQ67)","v":60.5},{"$f":"SUM($I$67:BR67)","v":61.5},{"$f":"SUM($I$67:BS67)","v":62.5},{"$f":"SUM($I$67:BT67)","v":63.5},{"$f":"SUM($I$67:BU67)","v":64.5},{"$f":"SUM($I$67:BV67)","v":65.5},{"$f":"SUM($I$67:BW67)","v":66.5},{"$f":"SUM($I$67:BX67)","v":67.5},{"$f":"SUM($I$67:BY67)","v":68.5},{"$f":"SUM($I$67:BZ67)","v":69.5},{"$f":"SUM($I$67:CA67)","v":70.5},{"$f":"SUM($I$67:CB67)","v":71.5},{"$f":"SUM($I$67:CC67)","v":72.5},{"$f":"SUM($I$67:CD67)","v":73.5},{"$f":"SUM($I$67:CE67)","v":74.5},{"$f":"SUM($I$67:CF67)","v":75.5},{"$f":"SUM($I$67:CG67)","v":76.5},{"$f":"SUM($I$67:CH67)","v":77.5},{"$f":"SUM($I$67:CI67)","v":78.5},{"$f":"SUM($I$67:CJ67)","v":79.5},{"$f":"SUM($I$67:CK67)","v":80.5},{"$f":"SUM($I$67:CL67)","v":81.5},{"$f":"SUM($I$67:CM67)","v":82.5},{"$f":"SUM($I$67:CN67)","v":83.5},{"$f":"SUM($I$67:CO67)","v":84.5},{"$f":"SUM($I$67:CP67)","v":85.5},{"$f":"SUM($I$67:CQ67)","v":86.5},{"$f":"SUM($I$67:CR67)","v":87.5},{"$f":"SUM($I$67:CS67)","v":88.5},{"$f":"SUM($I$67:CT67)","v":89.5},{"$f":"SUM($I$67:CU67)","v":90.5},{"$f":"SUM($I$67:CV67)","v":91.5},{"$f":"SUM($I$67:CW67)","v":92.5},{"$f":"SUM($I$67:CX67)","v":93.5},{"$f":"SUM($I$67:CY67)","v":94.5},{"$f":"SUM($I$67:CZ67)","v":95.5},{"$f":"SUM($I$67:DA67)","v":96.5},{"$f":"SUM($I$67:DB67)","v":97.5},{"$f":"SUM($I$67:DC67)","v":98.5},{"$f":"SUM($I$67:DD67)","v":99.5}]
[null,null,null,null,null,null,null,"Discount Factor",{"$f":"IF(I68=0,0,(1+$C$23)^-I68)","v":0.99711255433532875},0.99136265095976206,0.98564590471242997,0.97996212439096231,0.97431111989556807,0.96869270222267656,0.9631066834586165,0.95755287677333101,0.95203109641412909,0.94654115769947211,0.9410828770127978,0.93565607179637877,0.93026056054521655,0.92489616280097087,0.91956269914592459,0.91425999119698209,0.90898786159970379,0.90374613402237391,0.89853463315010329,0.8933531846789653,0.88820161531016639,0.88307975274424966,0.87798742567533261,0.87292446378537747,0.86789069773849414,0.86288595917527755,0.85791008070717578,0.85296289591089269,0.84804423932282036,0.84315394643350605,0.83829185368214953,0.83345779845113288,{"$f":"IF(AO68=0,0,(1+$C$23)^-AO68)","v":0.82865161906058149},0.82387315476295631,0.81912224573767778,0.81439873308578026,0.80970245882459757,0.80503326588247903,0.80039099809353664,0.7957755001924206,0.79118661780912758,0.78662419746383738,0.78208808656177897,0.77757813338812787,0.77309418710293076,0.76863609773606167,0.76420371618220484,0.75979689419586871,0.75541548438642747,0.75105934021319098,0.74672831598050393,0.74242226683287327,0.73814104875012254,0.73388451854257553,0.72965253384626716,0.7254449531181818,0.7212616356315189,0.71710244147098723,0.71296723152812402,0.70885586749664342,0.70476821186781013,0.70070412792584025,0.69666347974332898,0.69264613217670401,{"$f":"IF(BU68=0,0,(1+$C$23)^-BU68)","v":0.68865195086170605},0.68468080220889449,0.68073255339917926,0.67680707237937876,0.67290422785780346,0.66902388929986434,0.66516592692370691,0.6613302116958707,0.65751661532697436,0.65372501026742325,0.64995526970314488,0.64620726755134716,0.64248087845630053,0.63877597778514672,0.63509244162372902,0.6314301467724488,0.62778897074214435,0.6241687917499944,0.62056948871544482,0.61699094125615905,0.61343302968399183,0.60989563500098609,0.6063786388953929,0.60288192373771399,0.59940537257676885,0.59594886913578127,0.59251229780849191,0.58909554365529126,0.58569849239937488,0.58232103042292194,0.57896304476329474,0.5756244231092611,{"$f":"IF(DA68=0,0,(1+$C$23)^-DA68)","v":0.57230505379723706},0.56900482580755318,0.565723628760741,0.5624613529138407]
[]
[null,null,null,null,null,null,"Discounted Cash Flow:",{"$f":"I69*H65","v":45844.779958384621},{"$f":"J69*I65","v":39624.941224868504},39396.441862068503,66119.276933025874,65737.996553018369,38719.865535782701,52011.861815023462,38273.213826985317,38052.509273200754,41815.365382813958,37614.910940684764,50528.064555814781,9934.5665820276063,9877.2783674961283,9820.3205085465597,13421.352761747541,26099.784831893805,13267.009153380408,16972.616206708473,13114.440474103259,9664.1465998276144,21998.910140709089,9553.010316884689,9497.9223671551899,9443.1520850618308,9388.6976387570394,21371.893892523105,9280.7289788791913,9227.211154184919,12556.90420679652,9121.0995654364742,20762.748955823678,{"$f":"AO69*AN65","v":9016.2082445542965},8964.2157929551558,8912.5231586350728,8861.1286126815194,23421.273570014451,8759.2269200157461,112991.8195849047,8658.497082022448,8608.5673911537542,22753.716905267123,8509.5701158709544,8460.4992203926759,8411.7112948823578,8363.204707578403,22105.187041061465,8267.0290675371398,8219.3567981081123,8171.9594333944251,8124.8353881431931,21475.141672664457,8031.4009606710915,7985.0874534411323,7939.0410155509371,7893.2601069307393,20863.053952194208,7802.4887615745347,7757.4952888989201,7712.7612735125467,7668.2852192409491,20268.412048066457,7580.1010524333196,7536.3899904884856,{"$f":"BU69*BT65","v":7492.9309907421803},7449.7225996641282,19690.718716997806,7364.0518712526473,23318.081302563529,78541.034653578623,7237.3894847693227,19129.490888207762,7154.1605563544945,7112.9057032754954,7071.8887485339974,7031.1083202763948,18584.259259471932,6950.2515953071652,6910.1725942604544,6870.3247109370186,6830.7066125840311,18054.567904688571,6752.1544781607217,6713.2178148346802,6674.5056818797766,6636.0167845295055,17539.9738926303,6559.7035548654794,6521.8766701784461,6484.2679162641134,6446.8760352596064,17040.046916562264,6372.7378967544091,6335.9891596285634,6299.4523360793028,6263.1262040955489,16554.368934416936,6191.1011619735655,6155.3998428848345,107384.10569310711]
[null,null,null,null,null,"NPV:",{"$f":"SUM(H71:DC71)","v":1779925.1592620267}]
[]
[null,null,null,null,"Calculation Check:",{"$f":"F65-'FA Schedule'!K426","v":6299.000000001397}]
[null,null,null,null,"Difference:",{"$f":"IF(F65=0,0,F74/F65)","v":2.7526954495233013E-3}]
[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$80","v":445936},1,{"$f":"IF($B$78=\"Total Cost\", H59/1000,INDEX(AccountsGraphTbl,MATCH($B$78,Accounts,0),H35)/1000)","v":41.797537600000005},36.336177599999999,36.336177599999999,61.337257600000001,61.337257600000001,36.337257600000001,49.094258000000004,36.335817599999999,36.335817599999999,40.161017600000008,36.335817599999999,49.092818000000008,9.7093375999999996,9.7093375999999996,9.7093375999999996,13.3460176,26.103017999999999,13.3460176,17.171217599999999,13.3460176,9.8905776000000003,22.647578000000003,9.8905776000000003,9.8905776000000003,9.8905776000000003,9.8905776000000003,22.647578000000003,9.8905776000000003,9.8905776000000003,13.538777600000001,9.8905776000000003,22.647578000000003,{"$f":"IF($B$78=\"Total Cost\", AN59/1000,INDEX(AccountsGraphTbl,MATCH($B$78,Accounts,0),AN35)/1000)","v":9.8905776000000003},9.8905776000000003,9.8905776000000003,9.8905776000000003,26.295778000000002,9.8905776000000003,128.3367776,9.8905776000000003,9.8905776000000003,26.295778000000002,9.8905776000000003,9.8905776000000003,9.8905776000000003,9.8905776000000003,26.295778000000002,9.8905776000000003,9.8905776000000003,9.8905776000000003,9.8905776000000003,26.295778000000002,9.8905776000000003,9.8905776000000003,9.8905776000000003,9.8905776000000003,26.295778000000002,9.8905776000000003,9.8905776000000003,9.8905776000000003,9.8905776000000003,26.295778000000002,9.8905776000000003,9.8905776000000003,{"$f":"IF($B$78=\"Total Cost\", BT59/1000,INDEX(AccountsGraphTbl,MATCH($B$78,Accounts,0),BT35)/1000)","v":9.8905776000000003},9.8905776000000003,26.295778000000002,9.8905776000000003,31.502897600000001,106.72445760000001,9.8905776000000003,26.295778000000002,9.8905776000000003,9.8905776000000003,9.8905776000000003,9.8905776000000003,26.295778000000002,9.8905776000000003,9.8905776000000003,9.8905776000000003,9.8905776000000003,26.295778000000002,9.8905776000000003,9.8905776000000003,9.8905776000000003,9.8905776000000003,26.295778000000002,9.8905776000000003,9.8905776000000003,9.8905776000000003,9.8905776000000003,26.295778000000002,9.8905776000000003,9.8905776000000003,9.8905776000000003,9.8905776000000003,26.295778000000002,9.8905776000000003,9.8905776000000003,173.56219400000001]
[]
[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":[[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],[121,0,121,5],[117,53,117,58],[116,53,116,58],[69,1,69,2],[90,54,90,58],[110,53,110,58],[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]]}
[{"$f":"IF('Property Information'!C26=0,\"Enter Project Name\",CONCATENATE(\"Project Name: \",'Property Information'!C26))","v":"Project Name: CHMRP DP 55 Cost Estimate"}]
[{"$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: 20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.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,{"$f":"_SchedDumpsTotal+INDEX(OtherUserCategoryCosts,MATCH(A11,CostSummaryCategories,0),2)","v":87970},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(A11,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D11:E11)","v":87970}]
["Tailings",null,null,{"$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,{"$f":"_SchedQuarryTotal","v":20841},0,20841]
["Material Hauling",null,null,{"$f":"_SchedHaulageTotal","v":0},0,0]
["Roads",null,null,{"$f":"_SchedRoadsTotal","v":0},0,0]
["Process Ponds",null,null,{"$f":"_SchedPondsTotal","v":11757},0,11757]
["Yards, Etc.",null,null,{"$f":"_SchedYardsTotal","v":0},0,0]
["Landfills",null,null,{"$f":"_SchedLandFillsTotal","v":0},0,0]
["Foundation & Buildings Areas",null,null,{"$f":"_SchedBuildingTotal","v":3271},0,3271]
["Underground Openings"]
[null,"Declines, Portals, Adits",null,{"$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,{"$f":"_SchedEquipRemovalTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B30,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D30:E30)","v":0}]
["Solution Management"]
[null,"Pumping",null,{"$f":"_SchedPumpTotal","v":180},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B32,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D32:E32)","v":180}]
[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,{"$f":"_SchedMonitorWellTotal","v":24977},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B38,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D38:E38)","v":24977}]
["Waste Disposal"]
[null,"Solid Waste",null,{"$f":"_SchedSolidWasteTotal","v":6519},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B40,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D40:E40)","v":6519}]
[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,{"$f":"_SchedFenceRemovalTotal","v":{"$error":"#VALUE!"}},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B44,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D44:E44)","v":{"$error":"#VALUE!"}}]
[null,"Fence Installation",null,{"$f":"_SchedFenceInstallTotal","v":0},0,0]
[null,"Culvert Removal",null,{"$f":"_SchedCulvertTotal","v":0},0,0]
[null,"Pipe Removal",null,{"$f":"_SchedPipeTotal","v":6020},0,6020]
[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":906442.55999999971},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B57,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D57:E57)","v":906442.55999999971}]
["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":50000},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B60,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D60:E60)","v":50000}]
[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":373320.62400000001},null,373320.62400000001]
["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":{"$error":"#VALUE!"}},{"$f":"SUM(E11:E71)","v":0},{"$f":"SUM(F11:F71)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":{"$error":"#VALUE!"}},{"$f":"IF($D$72=0,0,BG78/$D$72)","v":{"$error":"#VALUE!"}},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":{"$error":"#VALUE!"}},{"$f":"IF($D$72=0,0,BG79/$D$72)","v":{"$error":"#VALUE!"}},false,null,null,"Bond (3% of the O&M costs)",null,null,null,{"$f":"0.03*TotalDirectCost","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"#VALUE!"}},null,null,{"$f":"BD80","v":{"$error":"#VALUE!"}},{"$f":"IF(TotalDirectCost=0,0,BG80/TotalDirectCost)","v":{"$error":"#VALUE!"}},true,null,null,"Contractor Profit (10% of O&M cost)",null,null,null,{"$f":"0.1*TotalDirectCost","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"#VALUE!"}},{"$f":"IF($D$72=0,0,BG81/$D$72)","v":{"$error":"#VALUE!"}},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":"#VALUE!"}},{"$f":"IF($D$72=0,0,BG82/$D$72)","v":{"$error":"#VALUE!"}},true,null,null,"Subtotal Add-On Costs",null,null,null,{"$f":"SUM(BP78:BP81)","v":{"$error":"#VALUE!"}}]
[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":"#VALUE!"}},{"$f":"IF($D$72=0,0,BG84/$D$72)","v":{"$error":"#VALUE!"}},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":"#VALUE!"}},{"$f":"IF($D$72=0,0,BG85/$D$72)","v":{"$error":"#VALUE!"}},true]
[{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BB80,\"\")","v":"3. Insurance (9)"},null,null,{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BD80,\"\")","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(InsuranceCheck=TRUE,BG80,\"\")","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal Add-On Costs",null,null,null,null,{"$f":"SUM(BG78:BG85)","v":{"$error":"#VALUE!"}},{"$f":"IF($D$72=0,0,BG86/$D$72)","v":{"$error":"#VALUE!"}},null,null,null,"Grand Total",null,null,null,{"$f":"TotalDirectCost+BP82","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BB81,\"\")","v":"4. Performance Bond (10)"},null,null,null,null,null,{"$f":"IF(BondCheck=TRUE,BG81,\"\")","v":{"$error":"#VALUE!"}}]
[{"$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":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"#VALUE!"}},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":{"$error":"#VALUE!"}}]
[{"$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":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":74,"n_cols":7,"rows_kept":74,"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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"},null,null,null,null,null,{"$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$11)-1","v":1},"Concurrent Reclamation","Concurrent"]
[2,"Final Closure","Closure"]
[3,"Post Clsure","Post Closure"]
[{"$f":"ROW(A16) - ROW($A$11)-1","v":4},"Closure & Post Closure","Closure & Post Closure"]
[]
[]
[]
[]
[]
[]
[]
["Locations"]
[-1,"Description",{"$f":"Filter1&\" Code\n(used in detail sheets)\"","v":"Locations Code\n(used in detail sheets)"}]
[{"$f":"ROW(A26) - ROW($A$25)-1","v":0}]
[{"$f":"ROW(A27) - ROW($A$25)-1","v":1},"Residue Pile Area","Residue Pile"]
[2,"Waste Rock Pile Area","WRP"]
[3,"Pit Area","Pit"]
[4,"Site Roads","Roads"]
[5,"Quarries & Borrow Pits","Borrow Area"]
[6,"Surface Channels","Channels"]
[7,"Ponds","Ponds"]
[8,"Soil Stockpiles","Stockpiles"]
[9,"General & Admin. Area","General & Admin."]
[10,"Wells","Wells"]
[11,"Maintenance ","Maintenance"]
[12,"Erosion Control","Erosion"]
[13,"Water Management","Water Magt."]
[14,"Monitoring","Monitoring"]
[15,"Buildings, Structures","Build./Str."]
[]
[]
[]
[]
[]
[]
[]
["Properties"]
[-1,"Description",{"$f":"Filter2&\" Code\n(used in detail sheets)\"","v":"Properties Code\n(used in detail sheets)"}]
[{"$f":"ROW(A51) - ROW($A$50)-1","v":0}]
[{"$f":"ROW(A52) - ROW($A$50)-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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$34,TRUE,I132:I134)","v":24473},{"$f":"SUMIF($BC$32:$BC$34,TRUE,J132:J134)","v":59159},"N/A",{"$f":"SUM(C15:E15)","v":83632}]
[null,"Ripping/Scarifying Cost",{"$f":"SUMIF($BC$32:$BC$34,TRUE,K141:K143)","v":59},{"$f":"SUMIF($BC$32:$BC$34,TRUE,L141:L143)","v":99},"N/A",{"$f":"SUM(C16:E16)","v":158}]
[null,"Subtotal Earthworks",{"$f":"SUM(C12:C16)","v":24532},{"$f":"SUM(D12:D16)","v":59258},null,{"$f":"SUM(F12:F16)","v":83790}]
[null,"Revegetation Cost",{"$f":"SUMIF($BC$32:$BC$34,TRUE,N141:N143)","v":1418},{"$f":"SUMIF($BC$32:$BC$34,TRUE,O141:O143)","v":810},{"$f":"SUMIF($BC$32:$BC$34,TRUE,P141:P143)","v":1952},{"$f":"SUM(C18:E18)","v":4180}]
[null,"TOTALS",{"$f":"SUM(C17:C18)","v":25950},{"$f":"SUM(D17:D18)","v":60068},{"$f":"SUM(E17:E18)","v":1952},{"$f":"SUM(F17:F18)","v":87970}]
[]
[]
["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$31)-1","v":1},"WRD Contingency cover maintenance",null,2000,"Waste Rock Pile","Post Closure","WRD","Public Land","FA",10,3,3,1,30,null,null,8,null,null,null,null,null,null,null,null,null,24,24,5100,-5,{"$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":"WRD Contingency cover maintenance"},{"$f":"NOT(ISERR(FIND(CostType,I33)))","v":true},{"$f":"IF(Metric,ROUND(M2Ft*N33,0),N33)","v":30},{"$f":"IF(Metric,ROUND(M2Ft*O33,0),O33)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*P33,0),P33)","v":0},{"$f":"IF(Metric,ROUND(Ha2Ac*Q33,3),Q33)","v":8},{"$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},{"$f":"IF(Metric,ROUND(mm2in*AA33,3),AA33)","v":24},{"$f":"IF(Metric,ROUND(mm2in*AB33,3),AB33)","v":24},{"$f":"IF(Metric,ROUND(M2Ft*AC33,0),AC33)","v":5100},{"$f":"AD33","v":-5}]
[]
[]
[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)"]
[null,{"$f":"5.6-2.3","v":3.3}]
[]
[]
[]
[]
[{"$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},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"WRD Contingency cover maintenance"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"WRD Contingency cover maintenance"},1,"Alluvium","Small","No",null,null,null,null,null,null,null,null,"Alluvium","Small Truck",null,null,"User Mix 2","User Mix 2","None","None","None","None","Yes","Yes","Small Dozer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E62=\"Medium\",\"Med\",E62)","v":"Small"},{"$f":"IF(ISBLANK(H62),0,LEFT(H62,SEARCH(\" \",H62)-1))","v":0},{"$f":"IF(ISBLANK(L62),0,LEFT(L62,SEARCH(\" \",L62)-1))","v":0},{"$f":"IF(ISBLANK(P62),0,LEFT(P62,SEARCH(\" \",P62)-1))","v":"Small"},{"$f":"IF(ISBLANK(AA62),0,LEFT(AA62,SEARCH(\" \",AA62)-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"]
[]
[{"$f":"ThisSheetName(A42)&\" - \"&VLOOKUP(A69,TableTitles,2)","v":"Waste Rock Dumps - Assumptions & Calculations"}]
[5]
[null,"Regrading Push Distance Calculation"]
[]
[null,"dozing distance:"]
[null,{"$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":"WRD Contingency cover maintenance"},{"$f":"IF(OR(ISBLANK($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,{"$f":"BD33","v":30},{"$f":"K33","v":3},{"$f":"L33","v":3},{"$f":"J33","v":10},{"$f":"M33","v":1},{"$f":"UngradedSlopeLen(BA100,BB100)","v":94.868329805051374},{"$f":"IF(AND(BA100=0,BB100=0,BC100=0,BD100=0,BE100=0),0,FindPivot(BA100,BB100,BC100,BD100,BE100))","v":47.434164902525687},{"$f":"BF100-BG100","v":47.434164902525687},{"$f":"IF(SIN((SlopeDeg(BC100)-SlopeGrade(BD100)))=0,0,1/(SIN((SlopeDeg(BC100)-SlopeGrade(BD100))*PI()/180)/(BG100*SIN((180-SlopeDeg(BB100)+SlopeGrade(BD100))*PI()/180))))","v":47.434164902525694},{"$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":47.434164902525687},{"$f":"SlopeDeg(BB100)-SlopeDeg(BC100)","v":0},{"$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},{"$f":"SQRT((BG100^2)+(BP100^2)-(2*BP100*BG100*COS((180-SlopeDeg(BB100)+SlopeGrade(BD100))*PI()/180)))","v":47.434164902525687},{"$f":"2*BQ100/3","v":31.622776601683793},{"$f":"BJ100*SIN(BL100*PI()/180)/SIN((180-SlopeDeg(BB100)+SlopeGrade(BE100))*PI()/180)","v":0},{"$f":"BS100/2","v":0},{"$f":"SQRT((BH100^2)+(BT100^2)-(2*BT100*BH100*COS((180-SlopeDeg(BB100)+SlopeGrade(BE100))*PI()/180)))","v":47.434164902525687},{"$f":"2*BU100/3","v":31.622776601683793},{"$f":"IF(OR(BB100=0,BC100=0),0,BV100+BR100)","v":63.245553203367585},{"$f":"IF(OR(BD33=0,K33=0,L33=0),0,ROUND(BI100+BJ100,0))","v":95},null,{"$f":"IF(ISBLANK(B33),0,IF(ROUND(BW100,0)<50,50,ROUND(BW100,0)))","v":63},{"$f":"IF(ISBLANK(B33),0,IF(R33=\"\",ROUND((BM100*BE33)/27,0),BH33))","v":0},{"$f":"IF(ISBLANK(E62),0,ROUND(HLOOKUP(INDIRECT(E62&\"Dozer\"),DozerProductionArray,13,FALSE)*BZ100^HLOOKUP(INDIRECT(E62&\"Dozer\"),DozerProductionArray,14,FALSE),0))","v":473},{"$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":1.6},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(C62)),0,C62)","v":1},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(D62)),0,VLOOKUP(D62,DozingDensityCorrectionArray,2))","v":0.79},{"$f":"IF(ISBLANK(B33),0,IF(F62=\"Yes\",Slot_Dozing,1))","v":1},{"$f":"IF(ISBLANK(B33),0,IF(CA100=0,0,HLOOKUP(INDIRECT(E62&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":0},{"$f":"IF(ISBLANK(B33),0,ROUND(CB100*CC100*CE100*CD100*Dozer_Job_Efficiency*CF100*CG100*Dozer_Operator,0))","v":0},{"$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":176},{"$f":"EX108+EY108","v":841},{"$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},{"$f":"ROUND(IF(GE108<1,1,GE108)*((GC108*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":176},{"$f":"GF108+GG108","v":1055},{"$f":"ROUND(CE108/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA108-TandemScraperRollingResistance<0,0,FA108-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$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},{"$f":"ROUND(IF(GT108<1,1,GT108)*((GR108*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"GU108+GV108","v":841}]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"WRD Contingency cover maintenance"},{"$f":"IF(OR(ISBLANK(B33),CP109=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CP109),0),CP109))","v":0},{"$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":95},{"$f":"ROUND(IF((BA109^2)-(BC109^2)<0,0,SQRT((BA109^2)-(BC109^2))),0)","v":90},{"$f":"BA100","v":30},{"$f":"BE33","v":0},{"$f":"BG33","v":8},{"$f":"ROUND(((BA109)*BD109)/43560,2)","v":0},{"$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":8},{"$f":"ROUND((BK109*43560*(1/12)*BH109)/27,0)","v":0},{"$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":8},{"$f":"IF(OR(AND(OR(ISBLANK(C50),C50=\"No\"),OR(ISBLANK(D50),D50=\"No\")),ISBLANK(BM109)),0,ROUND(BM109/IF(ISBLANK(E50),1,(1-E50)),0))","v":0},{"$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},{"$f":"ROUND(IF(EW109<1,1,EW109)*((EU109*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"EX109+EY109","v":841},{"$f":"ABS(CF109)","v":0},{"$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},{"$f":"ROUND(IF(GE109<1,1,GE109)*((GC109*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":176},{"$f":"GF109+GG109","v":1055},{"$f":"ROUND(CE109/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA109-TandemScraperRollingResistance<0,0,FA109-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$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":176},{"$f":"GU109+GV109","v":841}]
[]
[null,null,{"$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},{"$f":"ROUND(IF(EW120<1,1,EW120)*((EU120*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"EX120+EY120","v":841},{"$f":"ABS(CF120)","v":0},{"$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":176},{"$f":"GF120+GG120","v":1055},{"$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},{"$f":"ROUND(IF(GT120<1,1,GT120)*((GR120*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"GU120+GV120","v":841}]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"WRD Contingency cover maintenance"},{"$f":"IF(OR(ISBLANK(B33),CP121=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CP121),0),CP121))","v":0},{"$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":95},{"$f":"ROUND(IF((BA121^2)-(BC121^2)<0,0,SQRT((BA121^2)-(BC121^2))),0)","v":90},{"$f":"BA100","v":30},{"$f":"BE33","v":0},{"$f":"BG33","v":8},{"$f":"ROUND(((BA121)*BD121)/43560,2)","v":0},{"$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":8},{"$f":"ROUND((BK121*43560*(1/12)*BH121)/27,0)","v":0},{"$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":8},{"$f":"IF(OR(AND(OR(ISBLANK(M50),M50=\"No\"),OR(ISBLANK(N50),N50=\"No\")),ISBLANK(BM121)),0,ROUND(BM121/IF(ISBLANK(O50),1,(1-O50)),0))","v":0},{"$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},{"$f":"ROUND(IF(EW121<1,1,EW121)*((EU121*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"EX121+EY121","v":841},{"$f":"ABS(CF121)","v":0},{"$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},{"$f":"ROUND(IF(GE121<1,1,GE121)*((GC121*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":176},{"$f":"GF121+GG121","v":1055},{"$f":"ROUND(CE121/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA121-TandemScraperRollingResistance<0,0,FA121-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$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},{"$f":"ROUND(IF(GT121<1,1,GT121)*((GR121*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"GU121+GV121","v":841}]
[]
[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":176},{"$f":"DB132+DC132","v":1055},{"$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":176},{"$f":"DR132+DS132","v":841}]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"WRD Contingency cover maintenance"},{"$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":25813},{"$f":"IF(OR(ISBLANK(B33),C133=\"\",C133=0),\"\",IF(OR(ISBLANK(AC33),ISBLANK(AD33)),\"Haul Info\",IF(BP133=0,\"Select Material\",IF(BT133=0,\"Select Fleet\",IF(RIGHT(P62,5)=\"Truck\",INDIRECT(BS133&\"Truck\")&\"/\"&INDIRECT(BS133&\"Loader\")&\"/\"&INDIRECT(BS133&\"TruckDozer\"),IF(BS133=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BS133=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":"725C2/966M/D6T"},{"$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":10.83},{"$f":"IF(OR(ISBLANK(B33),C133=\"\"),\"\",IF(OR(ISBLANK(AC33),ISBLANK(AD33)),\"Haul Info\",IF(BP133=0,\"Select Material\",IF(BT133=0,\"Select Fleet\",IF(RIGHT(BA133,5)=\"Truck\",CG133,IF(BA133=\"Scraper Dozer\",CX133,IF(BA133=\"Tandem Scraper\",DN133,\"\")))))))","v":5},{"$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":390},{"$f":"IF(OR(ISBLANK(B33),C133=\"\"),0,IF(OR(ISBLANK(AC33),ISBLANK(AD33)),\"Haul Info\",IF(BP133=0,\"Select Material\",IF(BT133=0,\"Select Fleet\",IF(RIGHT(BA133,5)=\"Truck\",CJ133+CK133,IF(BA133=\"Scraper Dozer\",CZ133+DA133,IF(BA133=\"Tandem Scraper\",DP133+DQ133,\"\")))))))","v":66},{"$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":24473},{"$f":"IF(OR(ISBLANK(B33),C133=\"\",ISBLANK(AC33),ISBLANK(AD33),I133=\"\",ISTEXT(H133)),0,IF(RIGHT(BA133,5)=\"Truck\",CL133,IF(BA133=\"Scraper Dozer\",DB133,IF(BA133=\"Tandem Scraper\",DR133,0))))","v":59159},{"$f":"IF(OR(ISBLANK(B33),C133=\"\",C133=0,AND(I133=\"\",J133=\"\")),0,SUM(I133:J133))","v":83632},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P62","v":"Small Truck"},{"$f":"IF(RIGHT(BA133,5)=\"Truck\",CF133,IF(BA133=\"Scraper Dozer\",CW133,IF(BA133=\"Tandem Scraper\",DM133,\"\")))","v":10.83},{"$f":"IF(RIGHT(BA133,5)=\"Truck\",CI133,IF(BA133=\"Scraper Dozer\",CY133,IF(BA133=\"Tandem Scraper\",DO133,\"\")))","v":390},{"$f":"BE33","v":0},{"$f":"BG33","v":8},{"$f":"BX100","v":95},{"$f":"ROUND(IF((BF133^2)-(BH133^2)<0,0,SQRT((BF133^2)-(BH133^2))),0)","v":90},{"$f":"BA100","v":30},{"$f":"BQ33","v":24},{"$f":"BR33","v":24},{"$f":"ROUND(((BF133)*BD133)/43560,2)","v":0},{"$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":8},{"$f":"ROUND((BN133*43560*(1/12)*BJ133)/27,0)","v":25813},{"$f":"O62","v":"Alluvium"},{"$f":"BS33","v":5100},{"$f":"BT33","v":-5},{"$f":"BD62","v":"Small"},{"$f":"P62","v":"Small Truck"},{"$f":"ABS(BR133)","v":5},{"$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":1.93},{"$f":"IF(BS133=0,0,ROUND(BQ133/(INDEX(INDIRECT(BS133 & \"TruckSpeedTable\"),MATCH(BP133,HaulMaterials,0),MATCH(IF(BU133-INDIRECT(BS133 & \"TruckRollingResistance\")<0,0,BU133-INDIRECT(BS133 & \"TruckRollingResistance\")),INDIRECT(BS133 & \"TruckDownhillSlopes\"),-1))*88),2))","v":2.27},{"$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":2.84},{"$f":"IF(BS133=0,0,ROUND(BQ133/(INDEX(INDIRECT(BS133&\"TruckUHSpeedTable\"),MATCH(BP133,HaulMaterials,0),MATCH(IF(BU133-INDIRECT(BS133&\"TruckRollingResistance\")<0,0,BU133+INDIRECT(BS133&\"TruckRollingResistance\")),INDIRECT(BS133&\"TruckUHSlopes\"),-1))*88),2))","v":5},{"$f":"IF(BR133>=0,BX133,BY133)","v":5},{"$f":"IF(BR133>=0,BW133,BV133)","v":1.93},{"$f":"BZ133+CA133","v":6.93},{"$f":"IF(BS133=0,0,INDIRECT(BS133 & \"TruckManuverLoad\"))","v":0.7},{"$f":"IF(BS133=0,0,INDIRECT(BS133&\"TruckManuverDump\"))","v":1.1000000000000001},{"$f":"IF(BS133=0,0,INDIRECT(BS133&IF(INDIRECT(BS133&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":2.1},{"$f":"IF(OR(ISBLANK(Q62),NOT(ISNUMBER(Q62)),Q62=\"\"),SUM(CB133:CE133),Q62)","v":10.83},{"$f":"IF(CF133=0,0,IF(OR(ISBLANK(R62),NOT(ISNUMBER(R62)),R62=\"\"),IF((CF133-CE133)/CE133<=1,2,ROUNDUP((CF133-CE133)/CE133,0)),R62))","v":5},{"$f":"IF(CF133=0,0,ROUND((60/CF133)*INDIRECT(BS133 & \"TruckAvgCapacity\"),CubesRounding))","v":94},{"$f":"IF(BS133=0,0,ROUND(CG133*CH133*TruckOperator*INDIRECT(BS133 & \"TruckJobEfficiency\")*INDIRECT(BS133 & \"TruckAltitudeDeration\"),CubesRounding))","v":390},{"$f":"IF(CI133=0,0,ROUND(BL133/CI133,HoursRounding))","v":0},{"$f":"IF(CI133=0,0,ROUND(BO133/CI133,HoursRounding))","v":66},{"$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":59159},{"$f":"IF(BS133=0,0,ROUND(IF(CJ133+CK133<1,1,CJ133+CK133)*((CG133*INDIRECT(BS133 & \"TruckLaborRate\"))+INDIRECT(BS133 & \"LoaderLaborRate\")+INDIRECT(BS133 & \"TruckDozerLaborRate\")),0))","v":24473},{"$f":"CL133+CM133","v":83632},{"$f":"ROUND(BQ133/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BU133-HaulScraperRollingResistance<0,0,BU133-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":1.93},{"$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":2.23},{"$f":"ROUND(BQ133/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BU133-HaulScraperRollingResistance<0,0,BU133+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":3.31},{"$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":5.17},{"$f":"IF(BR133>=0,CQ133,CR133)","v":5.17},{"$f":"IF(BR133>=0,CP133,CO133)","v":1.93},{"$f":"CS133+CT133","v":7.1},1.2,{"$f":"IF(OR(ISBLANK(Q62),NOT(ISNUMBER(Q62)),Q62=\"\"),CU133+CV133,Q62)","v":8.2999999999999989},{"$f":"IF(OR(ISBLANK(R62),NOT(ISNUMBER(R62)),R62=\"\"),IF(TRUNC(CU133/CV133,0)<1,1,ROUND(CU133/CV133,0)+1),R62)","v":7},{"$f":"ROUND((60/(CU133+CV133)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*ScraperOperator)*CX133,CubesRounding)","v":1218},{"$f":"ROUND(BL133/CY133,HoursRounding)","v":0},{"$f":"ROUND(BO133/CY133,HoursRounding)","v":21},{"$f":"ROUND(IF(CZ133+DA133<1,1,CZ133+DA133)*((CX133*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":46719},{"$f":"ROUND(IF(CZ133+DA133<1,1,CZ133+DA133)*((CX133*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":11100},{"$f":"DB133+DC133","v":57819},{"$f":"ROUND(BQ133/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BU133-TandemScraperRollingResistance<0,0,BU133-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":1.93},{"$f":"IF(BP133=0,0,ROUND(BQ133/(INDEX(TandemScraperSpeedTable,MATCH(BP133,HaulMaterials,0)+1,MATCH(IF(BU133-TandemScraperRollingResistance<0,0,BU133-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":1.93},{"$f":"ROUND(BQ133/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BU133-TandemScraperRollingResistance<0,0,BU133+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":1.99},{"$f":"IF(BP133=0,0,ROUND(BQ133/(INDEX(TandemScraperUHSpeedTable,MATCH(BP133,HaulMaterials,0),MATCH(IF(BU133-TandemScraperRollingResistance<0,0,BU133+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":3.81},{"$f":"IF(BR133>=0,DG133,DH133)","v":3.81},{"$f":"IF(BR133>=0,DF133,DE133)","v":1.93},{"$f":"DI133+DJ133","v":5.74},1.1000000000000001,{"$f":"IF(OR(ISBLANK(Q62),NOT(ISNUMBER(Q62)),Q62=\"\"),DK133+DL133,Q62)","v":6.84},{"$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":6},{"$f":"ROUND((60/(DK133+DL133)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*ScraperOperator)*DN133,CubesRounding)","v":1267},{"$f":"ROUND(BL133/DO133,HoursRounding)","v":0},{"$f":"ROUND(BO133/DO133,HoursRounding)","v":20},{"$f":"ROUND(IF(DP133+DQ133<1,1,DP133+DQ133)*((DN133*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":35451},{"$f":"ROUND(IF(DP133+DQ133<1,1,DP133+DQ133)*((DN133*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":8222},{"$f":"DR133+DS133","v":43673}]
[]
[null,null,{"$f":"IF(SUM(C132:C134)=0,0,SUM(C132:C134))","v":25813},null,null,null,null,{"$f":"IF(SUM(H132:H134)=0,0,SUM(H132:H134))","v":66},{"$f":"IF(SUM(I132:I134)=0,0,SUM(I132:I134))","v":24473},{"$f":"IF(SUM(J132:J134)=0,0,SUM(J132:J134))","v":59159},{"$f":"IF(SUM(K132:K134)=0,0,SUM(K132:K134))","v":83632}]
[]
[{"$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},{"$f":"ROUND(IF((BM141+BP141)<1,1,(BM141+BP141))*GraderRipLaborRate,0)","v":59},{"$f":"BQ141+BR141","v":275},{"$f":"ROUND(BD141/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$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":59},{"$f":"BZ141+CA141","v":158},{"$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},{"$f":"ROUND(IF((CE141+CH141)<1,1,(CE141+CH141))*MedDozerRipLaborRate,0)","v":59},{"$f":"CI141+CJ141","v":170},{"$f":"ROUND(BD141/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$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":59},{"$f":"CR141+CS141","v":240},null,{"$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":"WRD Contingency cover maintenance"},{"$f":"IF(ISBLANK(B33),\"\",IF(BI142=0,0,IF(Metric,ROUND(Ac2Ha*BI142,2),BI142)))","v":0.1},{"$f":"IF(ISBLANK(B33),\"\",IF(BC142=0,0,IF(Metric,ROUND(Ac2Ha*BC142,2),BC142)))","v":8},{"$f":"IF(ISBLANK(B33),\"\",IF(C142=\"Slope Input\",\"\",IF(Metric,ROUND(C142+IF(D142=\"\",0,D142),2),C142+IF(D142=\"\",0,D142))))","v":8.1},{"$f":"IF(ISBLANK(B33),\"\",IF(BD142=0,\"\",IF(J33>1/L33*100,\"Input Error\",IF(Metric,ROUND(Ft2M*BD142,0),BD142))))","v":95},{"$f":"IF(OR(ISBLANK(B33),BA142=\"No\"),\"\",IF(BE142=0,\"Rip Dist\",IF(Metric,ROUND(Ft2M*BE142,0),BE142)))","v":"Rip Dist"},{"$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":"Rip Dist"},{"$f":"IF(OR(ISBLANK(B33),OR(ISBLANK(Y62),Y62=\"No\",ISBLANK(BB142)),OR(P33=0,P33=\"\")),0,IF(BB142=0,\"Select Fleet\",IF(BB142=\"Small Dozer\",BV142,IF(BB142=\"Med Dozer\",CE142,IF(BB142=\"Large Dozer\",CN142,BM142)))))","v":0},{"$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},{"$f":"IF(OR(ISBLANK(B33),BA142=\"No\",AND(NOT(ISNUMBER(I142)),NOT(ISNUMBER(J142)))),0,IF(BB142=\"Small Dozer\",CA142,IF(BB142=\"Med Dozer\",CJ142,IF(BB142=\"Large Dozer\",CS142,IF(ISBLANK(BB142),0,BR142)))))","v":59},{"$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":99},{"$f":"IF(OR(ISBLANK(B33),J142=\"\"),0,IF(OR(ISNUMBER(L142),ISNUMBER(K142)),L142+K142,0))","v":158},{"$f":"IF(AND(OR(S62=\"None\",ISBLANK(S62)),OR(T62=\"None\",ISBLANK(T62))),0,DK142)","v":1418},{"$f":"IF(AND(OR(S62=\"None\",ISBLANK(S62)),OR(T62=\"None\",ISBLANK(T62))),0,DJ142)","v":810},{"$f":"IF(OR(ISBLANK(B33),ISERROR(DO142),AND(OR(S62=\"None\",ISBLANK(S62)),OR(T62=\"None\",ISBLANK(T62)))),0,DO142)","v":1952},{"$f":"IF(AND(N142=\"\",O142=\"\",P142=\"\"),\"\",SUM(N142:P142))","v":4180},{"$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,{"$f":"IF(OR(Y62=\"Yes\",Z62=\"Yes\"),\"Yes\",\"No\")","v":"Yes"},{"$f":"AA62","v":"Small Dozer"},{"$f":"IF(AND(BK109>0,BK109<0.1),0.1,BK109)","v":8},{"$f":"BA109","v":95},{"$f":"BF33","v":0},{"$f":"BE33","v":0},{"$f":"BG33","v":8},{"$f":"BX100","v":95},{"$f":"IF(BF109<0.1,0.1,ROUND(BF109,2))","v":0.1},{"$f":"IF(BE142=0,0,ROUND(BC142*43560/BE142,0))","v":0},{"$f":"ROUND(BD142/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":10},{"$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":59},{"$f":"BQ142+BR142","v":275},{"$f":"ROUND(BD142/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":10},{"$f":"BT142*BF142","v":0},{"$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},{"$f":"ROUND(IF((BV142+BY142)<1,1,(BV142+BY142))*SmallDozerRipLaborRate,0)","v":59},{"$f":"BZ142+CA142","v":158},{"$f":"ROUND(BD142/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":11},{"$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":59},{"$f":"CI142+CJ142","v":170},{"$f":"ROUND(BD142/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":9},{"$f":"CL142*BF142","v":0},{"$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},{"$f":"ROUND(IF((CN142+CQ142)<1,1,(CN142+CQ142))*LargeDozerRipLaborRate,0)","v":59},{"$f":"CR142+CS142","v":240},null,{"$f":"ROUND(SeedEquipDumpsSlope*BI142,0)","v":10},{"$f":"ROUND(SeedLaborDumpsSlope*BI142,0)","v":18},{"$f":"IF(OR(S62=\"None\",ISBLANK(S62)),0,ROUND(INDEX(SeedMixArray,MATCH(S62,SeedMixes,0),4)*C142,0))","v":24},{"$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":24},{"$f":"ROUND(CV142+CW142+DA142,0)","v":52},{"$f":"ROUND(SeedEquipDumpsFlat*BC142,0)","v":800},{"$f":"ROUND(SeedLaborDumpsFlat*BC142,0)","v":1400},{"$f":"IF(OR(T62=\"None\",ISBLANK(T62)),0,ROUND(INDEX(SeedMixArray,MATCH(T62,SeedMixes,0),4)*D142,0))","v":1928},{"$f":"IF(OR(V62=\"None\",ISBLANK(V62)),0,ROUND(INDEX(MulchArray,MATCH(V62,Mulches,0),4)*D142,0))","v":0},{"$f":"IF(OR(X62=\"None\",ISBLANK(X62)),0,ROUND(INDEX(FertilizerArray,MATCH(X62,Fertilizers,0),4)*D142,0))","v":0},{"$f":"SUM(DE142:DG142)","v":1928},{"$f":"ROUND(DC142+DD142+DH142,0)","v":4128},{"$f":"IF(AND(CV142+DC142>0,CV142+DC142<SeedingEquipmentCost),SeedingEquipmentCost,CV142+DC142)","v":810},{"$f":"IF(AND(CW142+DD142>0,CW142+DD142<SeedingLaborCost),SeedingLaborCost,CW142+DD142)","v":1418},{"$f":"CX142+DE142","v":1952},{"$f":"CY142+DF142","v":0},{"$f":"CZ142+DG142","v":0},{"$f":"DA142+DH142","v":1952},{"$f":"DB142+DI142","v":4180}]
[]
[null,null,{"$f":"IF(SUM(C141:C143)=0,0,SUM(C141:C143))","v":0.1},{"$f":"IF(SUM(D141:D143)=0,\"\",SUM(D141:D143))","v":8},{"$f":"IF(SUM(E141:E143)=0,\"\",SUM(E141:E143))","v":8.1},null,null,null,{"$f":"IF(SUM(I141:I143)=0,0,SUM(I141:I143))","v":0},0,59,99,158,1418,810,1952,4180]
[]
[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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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":176},{"$f":"EY105+EZ105","v":841},{"$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},{"$f":"ROUND(IF(GF105<1,1,GF105)*((GD105*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":176},{"$f":"GG105+GH105","v":1055},{"$f":"ROUND(CF105/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FB105-TandemScraperRollingResistance<0,0,FB105-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$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":176},{"$f":"GV105+GW105","v":841}]
[]
[null,null,{"$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":176},{"$f":"EY116+EZ116","v":841},{"$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},{"$f":"ROUND(IF(GF116<1,1,GF116)*((GD116*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":176},{"$f":"GG116+GH116","v":1055},{"$f":"ROUND(CF116/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FB116-TandemScraperRollingResistance<0,0,FB116-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$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":176},{"$f":"GV116+GW116","v":841}]
[]
[null,null,{"$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":176},{"$f":"CY127+CZ127","v":1055},{"$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":176},{"$f":"DO127+DP127","v":841}]
[]
[null,null,{"$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":59},{"$f":"BR135+BS135","v":275},{"$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},{"$f":"ROUND(IF((BW135+BZ135)<1,1,(BW135+BZ135))*SmallDozerRipLaborRate,0)","v":59},{"$f":"CA135+CB135","v":158},{"$f":"ROUND(BD135/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$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":59},{"$f":"CJ135+CK135","v":170},{"$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},{"$f":"ROUND(IF((CO135+CR135)<1,1,(CO135+CR135))*LargeDozerRipLaborRate,0)","v":59},{"$f":"CS135+CT135","v":240},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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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},{"$f":"ROUND(IF(CX117<1,1,CX117)*((CV117*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":117},{"$f":"CY117+CZ117","v":771},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},{"$f":"ROUND(IF(DM117<1,1,DM117)*((DK117*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":59},{"$f":"DN117+DO117","v":170}]
[]
[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":117},{"$f":"EI133+EJ133","v":579},{"$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},{"$f":"ROUND(IF(EW133<1,1,EW133)*((EU133*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"EX133+EY133","v":841},{"$f":"ABS(CF133)","v":0},{"$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":117},{"$f":"GF133+GG133","v":771},{"$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},{"$f":"ROUND(IF(GT133<1,1,GT133)*((GR133*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"GU133+GV133","v":841}]
[]
[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},{"$f":"ROUND(IF(EH144<1,1,EH144)*((EF144*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":117},{"$f":"EI144+EJ144","v":579},{"$f":"ROUND(BS144/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT144-TandemScraperRollingResistance<0,0,CT144-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$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":176},{"$f":"EX144+EY144","v":841},{"$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},{"$f":"ROUND(IF(GE144<1,1,GE144)*((GC144*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":117},{"$f":"GF144+GG144","v":771},{"$f":"ROUND(CE144/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA144-TandemScraperRollingResistance<0,0,FA144-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$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":176},{"$f":"GU144+GV144","v":841}]
[]
[null,null,{"$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},{"$f":"ROUND(IF(CZ155+DA155<1,1,CZ155+DA155)*((CX155*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":117},{"$f":"DB155+DC155","v":771},{"$f":"ROUND(BQ155/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BU155-TandemScraperRollingResistance<0,0,BU155-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$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},{"$f":"ROUND(IF(DP155+DQ155<1,1,DP155+DQ155)*((DN155*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"DR155+DS155","v":841}]
[]
[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},{"$f":"ROUND(IF((BM163+BP163)<1,1,(BM163+BP163))*GraderRipLaborRate,0)","v":59},{"$f":"BQ163+BR163","v":275},{"$f":"ROUND(BD163/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$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":59},{"$f":"BZ163+CA163","v":158},{"$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},{"$f":"ROUND(IF((CE163+CH163)<1,1,(CE163+CH163))*MedDozerRipLaborRate,0)","v":59},{"$f":"CI163+CJ163","v":170},{"$f":"ROUND(BD163/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$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":59},{"$f":"CR163+CS163","v":240},null,{"$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":163,"n_cols":74,"rows_kept":163,"cut":false,"hidden":false,"merged":[[55,21,55,23],[56,21,56,23],[57,21,57,23]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$31,TRUE,O118:O121)","v":0},{"$f":"SUMIF($BA$28:$BA$31,TRUE,N118:N121)+SUMIF($BA$28:$BA$31,TRUE,P118:P121)","v":180},"N/A",{"$f":"SUMIF($BA$28:$BA$31,TRUE,M118:M121)","v":0},{"$f":"SUM(C13:F13)","v":180}]
[null,"Forced Evaporation",{"$f":"SUMIF($BA$45:$BA$46,TRUE,N132:N133)","v":0},{"$f":"SUMIF($BA$45:$BA$46,TRUE,O132:O133)+SUMIF($BA$45:$BA$46,TRUE,P132:P133)","v":0},"N/A",{"$f":"SUMIF($BA$45:$BA$46,TRUE,M132:M133)","v":0},{"$f":"SUM(C14:F14)","v":0}]
[null,"Water Treatment",{"$f":"SUMIF($BA$59:$BA$64,TRUE,F144:F149)","v":0},{"$f":"SUMIF($BA$59:$BA$64,TRUE,G144:G149)","v":0},{"$f":"SUMIF($BA$59:$BA$64,TRUE,E144:E149)","v":0},{"$f":"SUMIF($BA$59:$BA$64,TRUE,D144:D149)","v":0},{"$f":"SUM(C15:F15)","v":0}]
[null,"Decontamination",{"$f":"SUMIF($BA$81:$BA$82,TRUE,O157:O158)","v":0},{"$f":"SUMIF($BA$81:$BA$82,TRUE,N157:N158)+SUMIF($BA$81:$BA$82,TRUE,P157:P158)","v":0},"N/A",{"$f":"SUMIF($BA$81:$BA$82,TRUE,M157:M158)","v":0},{"$f":"SUM(C16:F16)","v":0}]
[null,"TOTALS",{"$f":"SUM(C13:C16)","v":0},{"$f":"SUM(D13:D16)","v":180},{"$f":"SUM(E13:E16)","v":0},{"$f":"SUM(F13:F16)","v":0},{"$f":"SUM(G13:G16)","v":180}]
[]
[null,null,null,null,null,null,null,null,null,{"$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}]
[{"$f":"ROW(A29) - ROW($A$27)-1","v":1},"Dolores Plume pumping  to ARD Pond # 1",null,2000,"Water Treatment","Closure & Post Closure","Water Magt.","Public Land","FA","Contact Water","Active",0,1,1200,50,2,"HDPE",85,1,24,30,{"$f":"12*12","v":144},0,null,null,null,null,null,null,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":"IF(ISBLANK(M29),0,IF(Metric,M29,ROUND(GPM2LperSec*M29,2)))","v":0.06},{"$f":"IF(Metric,N29,ROUND(Ft2M*N29,2))","v":365.76},{"$f":"IF(Metric,O29,ROUND(Ft2M*O29,1))","v":15.2},{"$f":"IF(Metric,P29/1000,ROUND(In2M*P29,3))","v":5.0999999999999997E-2}]
[2,"Residue Pile Plume pumping  to ARD Pond # 2",null,2000,"Water Treatment","Post Closure","Water Magt.","Public Land","FA","Contact Water","Active",0,1,4000,30,2,"HDPE",85,1,24,30,{"$f":"12*3","v":36},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I30)))","v":true},{"$f":"IF(ISBLANK(M30),0,IF(Metric,M30,ROUND(GPM2LperSec*M30,2)))","v":0.06},{"$f":"IF(Metric,N30,ROUND(Ft2M*N30,2))","v":1219.2},{"$f":"IF(Metric,O30,ROUND(Ft2M*O30,1))","v":9.1},{"$f":"IF(Metric,P30/1000,ROUND(In2M*P30,3))","v":5.0999999999999997E-2}]
[]
[]
[null,"Notes:     1. Inside Diameter (ID) depends on nominal diameter and the pipewall thickness."]
[null,"               2. k (total of all losses related to valves, restrictions, etc.). Typically 8 -20. Not significant for longer pipes."]
[null,"               3. Default crew assumes crew of two laborers required during pumping hours"]
[]
[]
[]
[]
[]
["Solution/Water Management - User Input - Enhanced Evaporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Period",null,null,"User Overrides",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forced Evaporation - Metric units"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$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"]
[{"$f":"ROW(A45) - ROW($A$44)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I45)))","v":false},{"$f":"IF(ISBLANK(N45),0,IF(Metric,N45,ROUND(GPM2LperSec*N45,2)))","v":0},{"$f":"IF(Metric,O45,ROUND(Ft2M*O45,2))","v":0},{"$f":"IF(Metric,P45,ROUND(Ft2M*P45,1))","v":0},{"$f":"IF(Metric,Q45/1000,ROUND(In2M*Q45,3))","v":0},{"$f":"IF(Metric,U45,ROUND(psi2mH2O*U45,3))","v":0}]
[]
[]
[null,"Notes: 1. Default crew assumes crew of two laborers required during pumping hours"]
[null,"               3. Assumes 1-1.5 ton truck for every 2 laborers"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"english units"]
["Solution/Water Management - Water Treatment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Treatment"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$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(A59) - ROW($A$58)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I59)))","v":false},{"$f":"IF(ISBLANK(B59),\"\",IF(Metric,m3_2_Gal*M59,M59))","v":""}]
[{"$f":"ROW(A60) - ROW($A$58)-1","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I60)))","v":false},{"$f":"IF(ISBLANK(B60),\"\",IF(Metric,m3_2_Gal*M60,M60))","v":""}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I61)))","v":false},{"$f":"IF(ISBLANK(B61),\"\",IF(Metric,m3_2_Gal*M61,M61))","v":""}]
[3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I62)))","v":false},{"$f":"IF(ISBLANK(B62),\"\",IF(Metric,m3_2_Gal*M62,M62))","v":""}]
[4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I63)))","v":false},{"$f":"IF(ISBLANK(B63),\"\",IF(Metric,m3_2_Gal*M63,M63))","v":""}]
[]
[]
[null,"Notes:"]
[null,"    1. Use pumping section (above) to calculate pumping costs (including groundwater pumping)."]
[null,"    2. Include initial materials (e.g. chemicals, organic substrate, etc.) in capital cost."]
[null,"    3. Treatment crew includes 1 foreman (crew defined by user above), 1 light truck if crew size > 0"]
[null,"    4. Assumes active treatement crew works 8 hr/day, 365 days/year."]
[null,"    5. Assumes 1 truck per each two employees per shift"]
[]
[]
[]
[]
[]
["Solution/Water Management - User Input - Decontamination"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Period",null,"User Overrides",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decontamination - Metric units"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$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(A81) - ROW($A$80)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I81)))","v":false},{"$f":"IF(ISBLANK(N81),0,IF(Metric,N81,ROUND(GPM2LperSec*N81,2)))","v":0},{"$f":"IF(Metric,O81,ROUND(Ft2M*O81,2))","v":0},{"$f":"IF(Metric,P81,ROUND(Ft2M*P81,1))","v":0},{"$f":"IF(Metric,Q81/1000,ROUND(In2M*Q81,3))","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),C118=\"\"),\"\",BD118)","v":""},{"$f":"IF(OR(ISBLANK(B28),C118=\"\"),\"\",BE118)","v":""},{"$f":"IF(OR(ISBLANK(B28),C118=\"\"),\"\",IF(Metric,BF118,mPerSec2ftPerSec*BF118))","v":""},{"$f":"IF(OR(ISBLANK(B28),C118=\"\"),\"\",IF(Metric,BH118,M2Ft*BH118))","v":""},{"$f":"IF(OR(ISBLANK(B28),C118=\"\"),\"\",IF(Metric,BI118,M2Ft*BI118))","v":""},{"$f":"IF(OR(ISBLANK(B28),C118=\"\"),\"\",BJ118)","v":""},{"$f":"IF(OR(ISBLANK(B28),C118=\"\",C118=\"\"),\"\",BK118)","v":""},{"$f":"IF(OR(ISBLANK(B28),C118=\"\"),\"\",BL118)","v":""},{"$f":"IF(OR(ISBLANK(B28),C118=\"\"),\"\",BM118)","v":""},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(C118)),0,BR118)","v":0},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(C118)),0,IF(L118=\"\",0,BQ118))","v":0},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(D118)),0,IF(L118=\"\",0,BT118))","v":0},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(E118)),0,IF(L118=\"\",0,BU118))","v":0},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(C118)),0,SUM(M118:P118))","v":0},{"$f":"IF(OR(C118=\"\",ISBLANK(B28),ISBLANK(Q118),Q118=\"\"),\"\",ROUND((Q118-M118)/BN118,2))","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":"BB118*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},{"$f":"IF(BE28=0,0,(4*BB118)/(PI()*BE28^2))","v":0},{"$f":"OR(BF118<=1,BF118>=3)","v":true},{"$f":"IF(BE28=0,0,ROUND(10.29*BD118^2*(BC28*BB118^2)/BE28^(16/3)+0.0826*BE118*(BB118^2/BE28^4),3))","v":0},{"$f":"BD28+BH118","v":0},{"$f":"R28","v":0},{"$f":"IF(BJ118=0,0,ROUND(BB28*BI118/(1.02*BJ118),2))","v":0},{"$f":"ROUNDUP(BK118/0.7457,1)","v":0},{"$f":"T28*U28","v":0},{"$f":"BC118*T28*U28*V28","v":0},{"$f":"IF(ISBLANK(W28), 2,W28)","v":2},{"$f":"ROUND(BM118*IF(ISBLANK(X28),PumpPowerCost,(X28))*BK118,0)","v":0},{"$f":"ROUND(V28*BP118,0)","v":0},{"$f":"L28","v":0},{"$f":"IF(ISBLANK(W28),BM118*2,BM118*W28)","v":0},{"$f":"IF(ISBLANK(W28),BM118*_2ClabLabor*V28,BS118*GeneralLaborRate*V28)","v":0},{"$f":"IF(ISBLANK(W28),BM118*_2ClabEquip*V28,ROUNDUP(W28/2,0)*BM118*_2ClabEquip*V28)","v":0}]
[{"$f":"A29","v":1},{"$f":"IF(ISBLANK(B29),\"\",B29)","v":"Dolores Plume pumping  to ARD Pond # 1"},{"$f":"IF(OR(ISBLANK(B29),ISBLANK(M29)),\"\",M29)","v":1},{"$f":"IF(OR(ISBLANK(B29),C119=\"\"),\"\",BD119)","v":1.0999999999999999E-2},{"$f":"IF(OR(ISBLANK(B29),C119=\"\"),\"\",BE119)","v":1},{"$f":"IF(OR(ISBLANK(B29),C119=\"\"),\"\",IF(Metric,BF119,mPerSec2ftPerSec*BF119))","v":9.6362055377738343E-2},{"$f":"IF(OR(ISBLANK(B29),C119=\"\"),\"\",IF(Metric,BH119,M2Ft*BH119))","v":4.2650918699999998E-2},{"$f":"IF(OR(ISBLANK(B29),C119=\"\"),\"\",IF(Metric,BI119,M2Ft*BI119))","v":49.911417398700003},{"$f":"IF(OR(ISBLANK(B29),C119=\"\"),\"\",BJ119)","v":85},{"$f":"IF(OR(ISBLANK(B29),C119=\"\",C119=\"\"),\"\",BK119)","v":0.01},{"$f":"IF(OR(ISBLANK(B29),C119=\"\"),\"\",BL119)","v":0.1},{"$f":"IF(OR(ISBLANK(B29),C119=\"\"),\"\",BM119)","v":720},{"$f":"IF(OR(ISBLANK(B29),ISBLANK(C119)),0,BR119)","v":0},{"$f":"IF(OR(ISBLANK(B29),ISBLANK(C119)),0,IF(L119=\"\",0,BQ119))","v":144},{"$f":"IF(OR(ISBLANK(B29),ISBLANK(D119)),0,IF(L119=\"\",0,BT119))","v":0},{"$f":"IF(OR(ISBLANK(B29),ISBLANK(E119)),0,IF(L119=\"\",0,BU119))","v":0},{"$f":"IF(OR(ISBLANK(B29),ISBLANK(C119)),0,SUM(M119:P119))","v":144},{"$f":"IF(OR(C119=\"\",ISBLANK(B29),ISBLANK(Q119),Q119=\"\"),\"\",ROUND((Q119-M119)/BN119,2))","v":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,{"$f":"BB29/1000","v":5.9999999999999995E-5},{"$f":"BB119*3600","v":0.21599999999999997},{"$f":"IF(ISBLANK(Q29),0,IF(Q29=\"HDPE\",IF(BE29<0.1,INDEX(ManningsN,3,2),IF(AND(BE29>=0.1,BE29<0.25),INDEX(ManningsN,4,2),INDEX(ManningsN,5,2))),IF(Q29=\"PVC\",IF(BE29<0.1,INDEX(ManningsN,7,2),IF(AND(BE29>=0.1,BE29<0.25),INDEX(ManningsN,8,2),INDEX(ManningsN,9,2))),INDEX(ManningsN,MATCH(Q29,PipeMaterials,0)+6,2))))","v":1.0999999999999999E-2},{"$f":"S29","v":1},{"$f":"IF(BE29=0,0,(4*BB119)/(PI()*BE29^2))","v":2.9371154434490492E-2},{"$f":"OR(BF119<=1,BF119>=3)","v":true},{"$f":"IF(BE29=0,0,ROUND(10.29*BD119^2*(BC29*BB119^2)/BE29^(16/3)+0.0826*BE119*(BB119^2/BE29^4),3))","v":1.2999999999999999E-2},{"$f":"BD29+BH119","v":15.212999999999999},{"$f":"R29","v":85},{"$f":"IF(BJ119=0,0,ROUND(BB29*BI119/(1.02*BJ119),2))","v":0.01},{"$f":"ROUNDUP(BK119/0.7457,1)","v":0.1},{"$f":"T29*U29","v":720},{"$f":"BC119*T29*U29*V29","v":22394.879999999997},{"$f":"IF(ISBLANK(W29), 2,W29)","v":0},{"$f":"ROUND(BM119*IF(ISBLANK(X29),PumpPowerCost,(X29))*BK119,0)","v":1},{"$f":"ROUND(V29*BP119,0)","v":144},{"$f":"L29","v":0},{"$f":"IF(ISBLANK(W29),BM119*2,BM119*W29)","v":0},{"$f":"IF(ISBLANK(W29),BM119*_2ClabLabor*V29,BS119*GeneralLaborRate*V29)","v":0},{"$f":"IF(ISBLANK(W29),BM119*_2ClabEquip*V29,ROUNDUP(W29/2,0)*BM119*_2ClabEquip*V29)","v":0}]
[2,"Residue Pile Plume pumping  to ARD Pond # 2",1,1.0999999999999999E-2,1,{"$f":"IF(OR(ISBLANK(B30),C120=\"\"),\"\",IF(Metric,BF120,mPerSec2ftPerSec*BF120))","v":9.6362055377738343E-2},{"$f":"IF(OR(ISBLANK(B30),C120=\"\"),\"\",IF(Metric,BH120,M2Ft*BH120))","v":0.1410761157},{"$f":"IF(OR(ISBLANK(B30),C120=\"\"),\"\",IF(Metric,BI120,M2Ft*BI120))","v":29.996719205699996},85,0.01,0.1,720,0,36,0,0,36,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9999999999999995E-5,0.21599999999999997,{"$f":"IF(ISBLANK(Q30),0,IF(Q30=\"HDPE\",IF(BE30<0.1,INDEX(ManningsN,3,2),IF(AND(BE30>=0.1,BE30<0.25),INDEX(ManningsN,4,2),INDEX(ManningsN,5,2))),IF(Q30=\"PVC\",IF(BE30<0.1,INDEX(ManningsN,7,2),IF(AND(BE30>=0.1,BE30<0.25),INDEX(ManningsN,8,2),INDEX(ManningsN,9,2))),INDEX(ManningsN,MATCH(Q30,PipeMaterials,0)+6,2))))","v":1.0999999999999999E-2},1,2.9371154434490492E-2,true,4.2999999999999997E-2,9.1429999999999989,85,0.01,0.1,720,5598.7199999999993,0,{"$f":"ROUND(BM120*IF(ISBLANK(X30),PumpPowerCost,(X30))*BK120,0)","v":1},36,0,0,{"$f":"IF(ISBLANK(W30),BM120*_2ClabLabor*V30,BS120*GeneralLaborRate*V30)","v":0},{"$f":"IF(ISBLANK(W30),BM120*_2ClabEquip*V30,ROUNDUP(W30/2,0)*BM120*_2ClabEquip*V30)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L118:L121)=0,\"\",SUM(L118:L121))","v":1440},{"$f":"IF(SUM(M118:M121)=0,0,SUM(M118:M121))","v":0},{"$f":"IF(SUM(N118:N121)=0,0,SUM(N118:N121))","v":180},{"$f":"IF(SUM(O118:O121)=0,0,SUM(O118:O121))","v":0},{"$f":"IF(SUM(P118:P121)=0,0,SUM(P118:P121))","v":0},{"$f":"IF(SUM(Q118:Q121)=0,0,SUM(Q118:Q121))","v":180}]
[null,"Notes:"]
[null,"    1. Assumes 2 man labor crew unless user overrides default."]
[null,"    2. Maintaining pipe flow velocity between 1.0 m/s (3.28 ft/sec) and 3.0 m/s (9.84 ft/sec) is generally accepted piping practice. This range is dictated by economic considerations, allows for maintaining stable flow regime and precludes excessive friction losses, noise, vibration, wear and transient overpressures in the pipeline."]
[null,"         Please revise pipe internal diameter if the calculated velocity is outside of the recommended range. "]
[]
["Solution/Water Management - Enhanced Evaporation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forced Evap"]
[]
[null,"Description\n(required)","Flow","Manning n\n(see above)","Losses","Velocity(2)","Friction\nHead","Total\nDynamic\nHead","Pump\nEfficiency","Power\nRequired","Horsepower\nRequired","Annual\nOperating\nHours","Evaporator/\nPump\nCapital\nCost","Total \nLabor \nCost","Total \nEquipment\nCost","Total\nPower\nCost","Total\nCost",{"$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":"A45","v":0},{"$f":"IF(ISBLANK(B45),\"\",B45)","v":""},{"$f":"IF(OR(ISBLANK(B45),ISBLANK(N45)),\"\",N45)","v":""},{"$f":"IF(OR(ISBLANK(B45),C132=\"\"),\"\",BD132)","v":""},{"$f":"IF(OR(ISBLANK(B45),C132=\"\"),\"\",BE132)","v":""},{"$f":"IF(OR(ISBLANK(B45),C132=\"\"),\"\",IF(Metric,BF132,mPerSec2ftPerSec*BF132))","v":""},{"$f":"IF(OR(ISBLANK(B45),C132=\"\"),\"\",IF(Metric,BH132,M2Ft*BH132))","v":""},{"$f":"IF(OR(ISBLANK(B45),C132=\"\"),\"\",IF(Metric,BJ132,M2Ft*BJ132))","v":""},{"$f":"IF(OR(ISBLANK(B45),C132=\"\"),\"\",BK132)","v":""},{"$f":"IF(OR(ISBLANK(B45),C132=\"\",C132=\"\"),\"\",BL132)","v":""},{"$f":"IF(OR(ISBLANK(B45),C132=\"\"),\"\",BM132)","v":""},{"$f":"IF(OR(ISBLANK(B45),C132=\"\"),\"\",BN132)","v":""},{"$f":"IF(OR(ISBLANK(B45),ISBLANK(C132)),0,BT132)","v":0},{"$f":"IF(OR(ISBLANK(B45),L132=0),0,BQ132)","v":0},{"$f":"IF(OR(ISBLANK(B45),L132=\"\"),0,BR132)","v":0},{"$f":"IF(OR(ISBLANK(B45),L132=\"\",L132=0),0,BU132)","v":0},{"$f":"IF(OR(ISBLANK(B45),ISBLANK(C132)),0,SUM(M132:P132))","v":0},{"$f":"IF(OR(C132=\"\",ISBLANK(B45),ISBLANK(Q132),Q132=\"\"),\"\",ROUND((Q132-M132)/BO132,2))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB45/1000","v":0},{"$f":"BB132*3600","v":0},{"$f":"IF(ISBLANK(R45),0,IF(R45=\"HDPE\",IF(BE45<0.1,INDEX(ManningsN,3,2),IF(AND(BE45>=0.1,BE45<0.25),INDEX(ManningsN,4,2),INDEX(ManningsN,5,2))),IF(R45=\"PVC\",IF(BE45<0.1,INDEX(ManningsN,7,2),IF(AND(BE45>=0.1,BE45<0.25),INDEX(ManningsN,8,2),INDEX(ManningsN,9,2))),INDEX(ManningsN,MATCH(R45,PipeMaterials,0)+6,2))))","v":0},{"$f":"T45","v":0},{"$f":"IF(BE45=0,0,(4*BB132)/(PI()*BE45^2))","v":0},{"$f":"OR(BF132<=1,BF132>=3)","v":true},{"$f":"IF(BE45=0,0,ROUND(10.29*BD132^2*(BC45*BB132^2)/BE45^(16/3)+0.0826*BE132*(BB132^2/BE45^4),3))","v":0},{"$f":"BF45","v":0},{"$f":"BD45+BH132+BI132","v":0},{"$f":"S45","v":0},{"$f":"IF(BK132=0,0,ROUND(BB45*BJ132/(BK132*1.02),0))","v":0},{"$f":"ROUNDUP(BL132/0.7457,1)","v":0},{"$f":"V45*W45","v":0},{"$f":"BC132*V45*W45*X45","v":0},{"$f":"BN132*X45","v":0},{"$f":"BP132*IF(ISBLANK(Y45),2,Y45)*GeneralLaborRate","v":0},{"$f":"BP132*IF(ISBLANK(Y45),1,ROUNDUP(Y45/2,0))*LightTruckRate","v":0},{"$f":"ROUND(BN132*IF(ISBLANK(Z45),PumpPowerCost,(Z45))*BL132,0)","v":0},{"$f":"M45","v":0},{"$f":"ROUND(X45*BS132,0)","v":0},{"$f":"ROUND(X45*BR132,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L132:L133)=0,\"\",SUM(L132:L133))","v":""},{"$f":"IF(SUM(M132:M133)=0,0,SUM(M132:M133))","v":0},{"$f":"IF(SUM(N132:N133)=0,0,SUM(N132:N133))","v":0},{"$f":"IF(SUM(O132:O133)=0,0,SUM(O132:O133))","v":0},{"$f":"IF(SUM(P132:P133)=0,0,SUM(P132:P133))","v":0},{"$f":"IF(SUM(Q132:Q133)=0,0,SUM(Q132:Q133))","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"},{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hrs","hrs","$","$","$","$","$"]
[{"$f":"A59","v":0},{"$f":"IF(ISBLANK(B59),\"\",B59)","v":""},{"$f":"IF(OR(ISBLANK(B59),ISBLANK(M59)),\"\",IF(Metric,ROUND(Gal_2_m3*BB59*R59,0),BB59*R59))","v":""},{"$f":"IF(ISBLANK(B59),0,BD144)","v":0},{"$f":"IF(OR(ISBLANK(B59),C144=\"\"),0,BE144)","v":0},{"$f":"IF(OR(ISBLANK(B59),C144=\"\"),0,BG144)","v":0},{"$f":"IF(OR(ISBLANK(B59),C144=\"\"),0,BF144+BH144)","v":0},{"$f":"IF(ISBLANK(B59),0,SUM(D144:G144))","v":0},{"$f":"IF(OR(ISBLANK(B59),ISBLANK(C144),C144=\"\"),\"\",(H144-D144)/C144)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(B59),ISBLANK(N59)),0,ROUND(R59/12*365*S59,0))","v":0},{"$f":"IF(OR(ISBLANK(B59),ISBLANK(N59)),0,ROUND(R59/12*365*8,0))","v":0},{"$f":"O59","v":0},{"$f":"ROUND(P59*M59*R59,0)","v":0},{"$f":"ROUND(Q59*M59*R59,0)","v":0},{"$f":"IF(N59=0,0,(BB144*(N59*GeneralLaborRate))+(BC144*Foreman))","v":0},{"$f":"(ROUNDUP(N59/2,0)*BB144*LightTruckRate)+(BC144*SupervisorsTruck)","v":0}]
[{"$f":"A60","v":1},"","",{"$f":"IF(ISBLANK(B60),0,BD145)","v":0},{"$f":"IF(OR(ISBLANK(B60),C145=\"\"),0,BE145)","v":0},{"$f":"IF(OR(ISBLANK(B60),C145=\"\"),0,BG145)","v":0},{"$f":"IF(OR(ISBLANK(B60),C145=\"\"),0,BF145+BH145)","v":0},{"$f":"IF(ISBLANK(B60),0,SUM(D145:G145))","v":0},{"$f":"IF(OR(ISBLANK(B60),ISBLANK(C145),C145=\"\"),\"\",(H145-D145)/C145)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"A61","v":2},"","",{"$f":"IF(ISBLANK(B61),0,BD146)","v":0},{"$f":"IF(OR(ISBLANK(B61),C146=\"\"),0,BE146)","v":0},{"$f":"IF(OR(ISBLANK(B61),C146=\"\"),0,BG146)","v":0},{"$f":"IF(OR(ISBLANK(B61),C146=\"\"),0,BF146+BH146)","v":0},{"$f":"IF(ISBLANK(B61),0,SUM(D146:G146))","v":0},{"$f":"IF(OR(ISBLANK(B61),ISBLANK(C146),C146=\"\"),\"\",(H146-D146)/C146)","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,0,0,0,0,0,0,0]
[{"$f":"A62","v":3},"","",{"$f":"IF(ISBLANK(B62),0,BD147)","v":0},{"$f":"IF(OR(ISBLANK(B62),C147=\"\"),0,BE147)","v":0},{"$f":"IF(OR(ISBLANK(B62),C147=\"\"),0,BG147)","v":0},{"$f":"IF(OR(ISBLANK(B62),C147=\"\"),0,BF147+BH147)","v":0},{"$f":"IF(ISBLANK(B62),0,SUM(D147:G147))","v":0},{"$f":"IF(OR(ISBLANK(B62),ISBLANK(C147),C147=\"\"),\"\",(H147-D147)/C147)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"A63","v":4},"","",{"$f":"IF(ISBLANK(B63),0,BD148)","v":0},{"$f":"IF(OR(ISBLANK(B63),C148=\"\"),0,BE148)","v":0},{"$f":"IF(OR(ISBLANK(B63),C148=\"\"),0,BG148)","v":0},{"$f":"IF(OR(ISBLANK(B63),C148=\"\"),0,BF148+BH148)","v":0},{"$f":"IF(ISBLANK(B63),0,SUM(D148:G148))","v":0},{"$f":"IF(OR(ISBLANK(B63),ISBLANK(C148),C148=\"\"),\"\",(H148-D148)/C148)","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,0,0,0,0,0,0,0]
[null,"","",{"$f":"IF(ISBLANK(B64),\"\",BD149)","v":""},{"$f":"IF(ISBLANK(B64),\"\",IF(C149=\"\",0,BE149))","v":""},{"$f":"IF(ISBLANK(B64),\"\",IF(C149=\"\",0,BG149))","v":""},{"$f":"IF(ISBLANK(B64),\"\",IF(C149=\"\",0,BF149+BH149))","v":""},{"$f":"IF(ISBLANK(B64),\"\",SUM(D149:G149))","v":""},{"$f":"IF(ISBLANK(C64),\"\",SUM(E149:H149))","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,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(SUM(C144:C149)=0,\"\",SUM(C144:C149))","v":""},{"$f":"IF(SUM(D144:D149)=0,0,SUM(D144:D149))","v":0},{"$f":"IF(SUM(E144:E149)=0,0,SUM(E144:E149))","v":0},{"$f":"IF(SUM(F144:F149)=0,0,SUM(F144:F149))","v":0},{"$f":"IF(SUM(G144:G149)=0,0,SUM(G144:G149))","v":0},{"$f":"IF(SUM(H144:H149)=0,0,SUM(H144:H149))","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","$","$","$","$"]
[{"$f":"A81","v":0},{"$f":"IF(ISBLANK(B81),\"\",B81)","v":""},{"$f":"IF(OR(ISBLANK(B81),ISBLANK(N81)),\"\",N81)","v":""},{"$f":"IF(OR(ISBLANK(B81),C157=\"\"),\"\",BD157)","v":""},{"$f":"IF(OR(ISBLANK(B81),C157=\"\"),\"\",BE157)","v":""},{"$f":"IF(OR(ISBLANK(B81),C157=\"\"),\"\",IF(Metric,BF157,mPerSec2ftPerSec*BF157))","v":""},{"$f":"IF(OR(ISBLANK(B81),C157=\"\"),\"\",IF(Metric,BH157,M2Ft*BH157))","v":""},{"$f":"IF(OR(ISBLANK(B81),C157=\"\"),\"\",IF(Metric,BI157,M2Ft*BI157))","v":""},{"$f":"IF(OR(ISBLANK(B81),C157=\"\"),\"\",BJ157)","v":""},{"$f":"IF(OR(ISBLANK(B81),C157=\"\",C157=\"\"),\"\",BK157)","v":""},{"$f":"IF(OR(ISBLANK(B81),C157=\"\"),\"\",BL157)","v":""},{"$f":"IF(OR(ISBLANK(B81),C157=\"\"),\"\",BN157)","v":""},{"$f":"IF(OR(ISBLANK(B81),ISBLANK(C157)),0,BP157)","v":0},{"$f":"IF(OR(ISBLANK(B81),ISBLANK(C157),L157=\"\"),0,BO157)","v":0},{"$f":"IF(OR(ISBLANK(B81),ISBLANK(C157),L157=\"\"),0,BQ157)","v":0},{"$f":"IF(OR(ISBLANK(B81),ISBLANK(E157),L157=\"\"),0,BR157)","v":0},{"$f":"IF(OR(ISBLANK(B81),ISBLANK(C157)),0,SUM(M157:P157))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB81/1000","v":0},{"$f":"BB157*3600","v":0},{"$f":"IF(ISBLANK(R81),0,IF(R81=\"HDPE\",IF(BE81<0.1,INDEX(ManningsN,3,2),IF(AND(BE81>=0.1,BE81<0.25),INDEX(ManningsN,4,2),INDEX(ManningsN,5,2))),IF(R81=\"PVC\",IF(BE81<0.1,INDEX(ManningsN,7,2),IF(AND(BE81>=0.1,BE81<0.25),INDEX(ManningsN,8,2),INDEX(ManningsN,9,2))),INDEX(ManningsN,MATCH(R81,PipeMaterials,0)+6,2))))","v":0},{"$f":"T81","v":0},{"$f":"IF(BE81=0,0,(4*BB157)/(PI()*BE81^2))","v":0},{"$f":"OR(BF157<=1,BF157>=3)","v":true},{"$f":"IF(BE81=0,0,ROUND(10.29*BD157^2*(BC81*BB157^2)/BE81^(16/3)+0.0826*BE157*(BB157^2/BE81^4),3))","v":0},{"$f":"BD81+BH157","v":0},{"$f":"S81","v":0},{"$f":"IF(BJ157=0,0,ROUND(BB81*BI157/(1.02*BJ157),2))","v":0},{"$f":"ROUNDUP(BK157/0.7457,1)","v":0},{"$f":"U81*8","v":0},{"$f":"ROUND(V81*U81,0)","v":0},{"$f":"ROUND(BN157*IF(ISBLANK(X81),PumpPowerCost,(X81))*BK157,0)","v":0},{"$f":"M81","v":0},{"$f":"BM157*((IF(ISBLANK(W81),2,W81)*GeneralLaborRate)+ForemanRate)","v":0},{"$f":"BM157*IF(ISBLANK(W81),1,ROUNDUP(W81/3,0))*LightTruckRate","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L157:L158)=0,\"\",SUM(L157:L158))","v":""},{"$f":"IF(SUM(M157:M158)=0,0,SUM(M157:M158))","v":0},{"$f":"IF(SUM(N157:N158)=0,0,SUM(N157:N158))","v":0},{"$f":"IF(SUM(O157:O158)=0,0,SUM(O157:O158))","v":0},{"$f":"IF(SUM(P157:P158)=0,0,SUM(P157:P158))","v":0},{"$f":"IF(SUM(Q157:Q158)=0,0,SUM(Q157:Q158))","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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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":117},{"$f":"DO68+DP68","v":771},{"$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},{"$f":"ROUND(IF(EC68<1,1,EC68)*((EA68*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":59},{"$f":"ED68+EE68","v":170}]
[]
[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":212,"n_cols":205,"rows_kept":212,"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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$38,TRUE,M137:M140)","v":0},{"$f":"SUMIF($BC$35:$BC$38,TRUE,N137:N140)","v":0},"N/A",{"$f":"SUM(C12:E12)","v":0}]
[null,"Cover 1 Placement Cost",{"$f":"SUMIF($BC$35:$BC$38,TRUE,S147:S150)+SUMIF($BC$35:$BC$38,TRUE,V147:V150)+SUMIF($BC$35:$BC$38,TRUE,O147:O150)","v":0},{"$f":"SUMIF($BC$35:$BC$38,TRUE,T147:T150)+SUMIF($BC$35:$BC$38,TRUE,W147:W150)+SUMIF($BC$35:$BC$38,TRUE,R147:R150)+SUMIF($BC$35:$BC$38,TRUE,P147:P150)","v":0},"N/A",0]
[null,"Cover 2 Placement Cost",{"$f":"SUMIF($BC$35:$BC$38,TRUE,S160:S163)+SUMIF($BC$35:$BC$38,TRUE,V160:V163)+SUMIF($BC$35:$BC$38,TRUE,O160:O163)","v":0},{"$f":"SUMIF($BC$35:$BC$38,TRUE,T160:T163)+SUMIF($BC$35:$BC$38,TRUE,W160:W163)+SUMIF($BC$35:$BC$38,TRUE,R160:R163)+SUMIF($BC$35:$BC$38,TRUE,P160:P163)","v":0},"N/A",0]
[null,"Topsoil Placement Cost",{"$f":"SUMIF($BC$35:$BC$38,TRUE,I173:I176)","v":5251},{"$f":"SUMIF($BC$35:$BC$38,TRUE,J173:J176)","v":11543},"N/A",16794]
[null,"Ripping/Scarifying Cost",{"$f":"SUMIF($BC$35:$BC$38,TRUE,K185:K188)","v":294},{"$f":"SUMIF($BC$35:$BC$38,TRUE,L185:L188)","v":496},"N/A",790]
[null,"Safety Berm Construction Cost ",{"$f":"SUMIF($BC$35:$BC$38,TRUE,I198:I201)","v":0},{"$f":"SUMIF($BC$35:$BC$38,TRUE,J198:J201)","v":0},"N/A",0]
[null,"Subtotal Earthwork",{"$f":"SUM(C12:C17)","v":5545},{"$f":"SUM(D12:D17)","v":12039},null,{"$f":"SUM(F12:F17)","v":17584}]
[null,"Revegetation Cost",{"$f":"SUMIF($BC$35:$BC$38,TRUE,N185:N188)","v":1105},{"$f":"SUMIF($BC$35:$BC$38,TRUE,O185:O188)","v":631},{"$f":"SUMIF($BC$35:$BC$38,TRUE,P185:P188)","v":1521},{"$f":"SUM(C19:E19)","v":3257}]
[null,"Safety Berm Revegetation Cost",{"$f":"SUMIF($BC$35:$BC$38,TRUE,D208:D211)","v":0},{"$f":"SUMIF($BC$35:$BC$38,TRUE,E208:E211)","v":0},{"$f":"SUMIF($BC$35:$BC$38,TRUE,F208:F211)","v":0},{"$f":"SUM(C20:E20)","v":0}]
[null,null,{"$f":"SUM(C19:C20)","v":1105},{"$f":"SUM(D19:D20)","v":631},{"$f":"SUM(E19:E20)","v":1521},{"$f":"SUM(F19:F20)","v":3257}]
[null,"TOTALS",{"$f":"C18+C21","v":6650},{"$f":"D18+D21","v":12670},{"$f":"E18+E21","v":1521},{"$f":"F18+F21","v":20841}]
[]
[]
["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}]
[{"$f":"ROW(A36) - ROW($A$34)-1","v":1},"Borrow Area for Pond Backfill material",null,2000,"Other Site Facilities","Post Closure","Borrow Area","Public Land","FA",3,2,2,1,8,500,500,5,null,null,null,null,null,null,null,null,null,12,12,0,1,{"$f":"IF(OR(ABS(V36)>20,ABS(AD36)>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,1,"Borrow Area for Pond Backfill material",{"$f":"NOT(ISERR(FIND(CostType,I36)))","v":true},8,500,500,{"$f":"IF(Metric,ROUND(Ha2Ac*Q36,3),Q36)","v":5},{"$f":"IF(ISBLANK(R36),0,IF(Metric,ROUND(M3_2_CY*R36,0),R36))","v":0},0,0,{"$f":"IF(Metric,ROUND(M2Ft*U36,0),U36)","v":0},{"$f":"V36","v":0},0,0,{"$f":"IF(Metric,ROUND(M2Ft*Y36,0),Y36)","v":0},{"$f":"Z36","v":0},12,12,{"$f":"IF(Metric,ROUND(M2Ft*AC36,0),AC36)","v":0},{"$f":"AD36","v":1}]
[{"$f":"ROW(A37) - ROW($A$34)-1","v":2},"Borrow Area for Growth Media",null,2000,"Other Site Facilities","Post Closure","Borrow Area","Public Land","FA",3,2,2,1,5,200,500,1,null,null,null,null,null,null,null,null,null,12,12,0,1,{"$f":"IF(OR(ABS(V37)>20,ABS(AD37)>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,{"$f":"A37","v":2},{"$f":"B37","v":"Borrow Area for Growth Media"},{"$f":"NOT(ISERR(FIND(CostType,I37)))","v":true},{"$f":"IF(Metric,ROUND(M2Ft*N37,0),N37)","v":5},{"$f":"IF(Metric,ROUND(M2Ft*O37,0),O37)","v":200},{"$f":"IF(Metric,ROUND(M2Ft*P37,0),P37)","v":500},{"$f":"IF(Metric,ROUND(Ha2Ac*Q37,3),Q37)","v":1},{"$f":"IF(ISBLANK(R37),0,IF(Metric,ROUND(M3_2_CY*R37,0),R37))","v":0},{"$f":"IF(Metric,ROUND(mm2in*S37,3),S37)","v":0},{"$f":"IF(Metric,ROUND(mm2in*T37,3),T37)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*U37,0),U37)","v":0},{"$f":"V37","v":0},{"$f":"IF(Metric,ROUND(mm2in*W37,3),W37)","v":0},{"$f":"IF(Metric,ROUND(mm2in*X37,3),X37)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*Y37,0),Y37)","v":0},{"$f":"Z37","v":0},{"$f":"IF(Metric,ROUND(mm2in*AA37,3),AA37)","v":12},{"$f":"IF(Metric,ROUND(mm2in*AB37,3),AB37)","v":12},{"$f":"IF(Metric,ROUND(M2Ft*AC37,0),AC37)","v":0},{"$f":"AD37","v":1}]
[]
[]
[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)"]
[]
[]
[]
[]
[]
[{"$f":"ThisSheetName(A22)&\" - \"&VLOOKUP(A50,TableTitles,2)","v":"Quarries & Borrow Pits - User Input (Cont.)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To Crusher"]
[4,"Facility Description","Cover 1 - Crushing & Screening",null,null,null,null,null,null,null,null,null,"Cover 2 - Crushing & Screening",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover 1",null,null,null,null,"Cover 2"]
[null,"Description\n(required)","Crush\nMaterial","\nScreen\nMaterial","Loss to Crushing/\nScreening","Haul Distance to Crusher (1)","Slope to Crusher","Haul to Crusher Fleet (2)","Compact Slopes\nAfter \nPlacement?","Compact Flat\nAfter \nPlacement?","Cycle Time Override","Maximum\nFleet Size","Crush\nMaterial","\nScreen\nMaterial","Loss to Crushing/\nScreening","Haul Distance to Crusher (1)","Slope to Crusher","Haul to Crusher Fleet (2)","Compact Slopes\nAfter \nPlacement?","Compact Flat\nAfter \nPlacement?","Cycle Time Override","Maximum\nFleet Size",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haul (long or short)","Fleet error","Crusher Haul Fleet","Distance to Crusher","Slope to Crusher","Haul (long or short)","Fleet error","Crusher Haul Fleet","Distance to Crusher","Slope to Crusher"]
[-1,null,"(select)","(select)","%",{"$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(Q53)>20,ABS(Q53)>20,ABS(Q53)>20,ABS(Q53)>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,{"$f":"IF(ISBLANK(F53),0,IF(F53<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$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(P53),0,IF(P53<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BF53=\"ShortHaul\",RIGHT(R53,6)<>\"Loader\"),AND(BF53=\"LongHaul\",RIGHT(R53,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(R53),0,LEFT(R53,SEARCH(\" \",R53)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*P53,0),P53)","v":0},{"$f":"Q53","v":0}]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":"Borrow Area for Pond Backfill material"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(Q54)>20,ABS(Q54)>20,ABS(Q54)>20,ABS(Q54)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(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},{"$f":"IF(ISBLANK(P54),0,IF(P54<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BF54=\"ShortHaul\",RIGHT(R54,6)<>\"Loader\"),AND(BF54=\"LongHaul\",RIGHT(R54,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(R54),0,LEFT(R54,SEARCH(\" \",R54)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*P54,0),P54)","v":0},{"$f":"Q54","v":0}]
[{"$f":"A37","v":2},{"$f":"IF(ISBLANK(B37),\"\",B37)","v":"Borrow Area for Growth Media"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(Q55)>20,ABS(Q55)>20,ABS(Q55)>20,ABS(Q55)>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,{"$f":"IF(ISBLANK(F55),0,IF(F55<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$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(P55),0,IF(P55<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BF55=\"ShortHaul\",RIGHT(R55,6)<>\"Loader\"),AND(BF55=\"LongHaul\",RIGHT(R55,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(R55),0,LEFT(R55,SEARCH(\" \",R55)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*P55,0),P55)","v":0},{"$f":"Q55","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(E66=\"Medium\",\"Med\",E66)","v":0},{"$f":"IF(ISBLANK(H66),0,LEFT(H66,SEARCH(\" \",H66)-1))","v":0},{"$f":"IF(ISBLANK(L66),0,LEFT(L66,SEARCH(\" \",L66)-1))","v":0},{"$f":"IF(ISBLANK(P66),0,LEFT(P66,SEARCH(\" \",P66)-1))","v":0},{"$f":"IF(ISBLANK(AA66),0,LEFT(AA66,SEARCH(\" \",AA66)-1))","v":0}]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":"Borrow Area for Pond Backfill material"},1,"Alluvium","Small","No",null,null,null,null,null,null,null,null,"Alluvium","Small Truck",null,null,"User Mix 2","User Mix 2","None","None","None","None","Yes","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,{"$f":"IF(E67=\"Medium\",\"Med\",E67)","v":"Small"},{"$f":"IF(ISBLANK(H67),0,LEFT(H67,SEARCH(\" \",H67)-1))","v":0},{"$f":"IF(ISBLANK(L67),0,LEFT(L67,SEARCH(\" \",L67)-1))","v":0},{"$f":"IF(ISBLANK(P67),0,LEFT(P67,SEARCH(\" \",P67)-1))","v":"Small"},{"$f":"IF(ISBLANK(AA67),0,LEFT(AA67,SEARCH(\" \",AA67)-1))","v":"Small"}]
[{"$f":"A37","v":2},{"$f":"IF(ISBLANK(B37),\"\",B37)","v":"Borrow Area for Growth Media"},1,"Alluvium","Small","No",null,null,null,null,null,null,null,null,"Alluvium","Small Truck",null,null,"User Mix 2","User Mix 2","None","None","None","None","Yes","Yes","Small Dozer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E68=\"Medium\",\"Med\",E68)","v":"Small"},{"$f":"IF(ISBLANK(H68),0,LEFT(H68,SEARCH(\" \",H68)-1))","v":0},{"$f":"IF(ISBLANK(L68),0,LEFT(L68,SEARCH(\" \",L68)-1))","v":0},{"$f":"IF(ISBLANK(P68),0,LEFT(P68,SEARCH(\" \",P68)-1))","v":"Small"},{"$f":"IF(ISBLANK(AA68),0,LEFT(AA68,SEARCH(\" \",AA68)-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"]
[]
["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(BD78-(2*BC78*F78)<0,\"  <<< Berm Dimension Error - Berm Height too high for base and/or Side Slope Angle\",\"\"),IF(ABS(L78)>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,{"$f":"IF(ISBLANK(H78),0,IF(H78=\"Haul & Place\",\"LongHaul\",IF(H78=\"Dozer\",\"Push\",\"Cut\")))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*C78,0),C78)","v":0},0,0,{"$f":"IF(Metric,ROUND(M3_2_CY*G78,0),G78)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*K78,0),K78)","v":0},{"$f":"L78","v":0},{"$f":"IF(ISBLANK(J78),0,LEFT(J78,SEARCH(\" \",J78)-1))","v":0},{"$f":"IF(ISBLANK(J78),0,IF(LEFT(J78,SEARCH(\" \",J78)-1)=\"Scraper\",\"Scraper\",IF(LEFT(J78,SEARCH(\" \",J78)-1)=\"Tandem\",\"Tandem\",LEFT(J78,SEARCH(\" \",J78)-1))))","v":0}]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":"Borrow Area for Pond Backfill material"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(IF(BD79-(2*BC79*F79)<0,\"  <<< Berm Dimension Error - Berm Height too high for base and/or Side Slope Angle\",\"\"),IF(ABS(L79)>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,{"$f":"IF(ISBLANK(H79),0,IF(H79=\"Haul & Place\",\"LongHaul\",IF(H79=\"Dozer\",\"Push\",\"Cut\")))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*C79,0),C79)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*D79,0),D79)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*E79,0),E79)","v":0},{"$f":"IF(Metric,ROUND(M3_2_CY*G79,0),G79)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*K79,0),K79)","v":0},{"$f":"L79","v":0},{"$f":"IF(ISBLANK(J79),0,LEFT(J79,SEARCH(\" \",J79)-1))","v":0},{"$f":"IF(ISBLANK(J79),0,IF(LEFT(J79,SEARCH(\" \",J79)-1)=\"Scraper\",\"Scraper\",IF(LEFT(J79,SEARCH(\" \",J79)-1)=\"Tandem\",\"Tandem\",LEFT(J79,SEARCH(\" \",J79)-1))))","v":0}]
[{"$f":"A37","v":2},{"$f":"IF(ISBLANK(B37),\"\",B37)","v":"Borrow Area for Growth Media"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(IF(BD80-(2*BC80*F80)<0,\"  <<< Berm Dimension Error - Berm Height too high for base and/or Side Slope Angle\",\"\"),IF(ABS(L80)>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,{"$f":"IF(ISBLANK(H80),0,IF(H80=\"Haul & Place\",\"LongHaul\",IF(H80=\"Dozer\",\"Push\",\"Cut\")))","v":0},0,0,0,{"$f":"IF(Metric,ROUND(M3_2_CY*G80,0),G80)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*K80,0),K80)","v":0},{"$f":"L80","v":0},{"$f":"IF(ISBLANK(J80),0,LEFT(J80,SEARCH(\" \",J80)-1))","v":0},{"$f":"IF(ISBLANK(J80),0,IF(LEFT(J80,SEARCH(\" \",J80)-1)=\"Scraper\",\"Scraper\",IF(LEFT(J80,SEARCH(\" \",J80)-1)=\"Tandem\",\"Tandem\",LEFT(J80,SEARCH(\" \",J80)-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($B35),ISBLANK(J35),ISBLANK(K35),ISBLANK(L35),ISBLANK(M35),ISBLANK(BD35),ISBLANK(BE35)),\"\",IF(J35>1/L35*100,\"Input Error!\",IF(Metric,ROUND(CY_2_M3*CA137,0),CA137)))","v":""},{"$f":"IF(OR(C137=\"\",C137=0,,ISBLANK($B35),ISBLANK(J35),ISBLANK(K35),ISBLANK(L35),ISBLANK(M35),ISBLANK(BD35),ISBLANK(BE35)),\"\",IF(Metric,ROUND(Ft2M*BZ137,0),BZ137))","v":""},{"$f":"IF(OR(ISBLANK($B35),B137=\"\",B137=0),\"\",IF(ISBLANK(D66),\"Select Fleet\",INDIRECT(BA66&\"Dozer\")))","v":""},{"$f":"IF(OR(ISBLANK($B35),C137=\"\",C137=0),\"\",IF(ISBLANK(E66),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CB137,0),CB137)))","v":""},{"$f":"IF(OR(ISBLANK($B35),C137=\"\",C137=0),\"\",CC137)","v":""},{"$f":"IF(OR(ISBLANK($B35),C137=\"\",C137=0),\"\",IF(OR(ISBLANK(C66),C66>1.2,C66<0.6),\"Dozing Material!\",CD137))","v":""},{"$f":"IF(OR(ISBLANK($B35),C137=\"\",C137=0),\"\",IF(ISBLANK(D66),\"Material Type!\",CE137))","v":""},{"$f":"IF(OR(ISBLANK($B35),C137=\"\",C137=0),\"\",CF137)","v":""},{"$f":"IF(OR(ISBLANK($B35),C137=\"\",C137=0,NOT(ISNUMBER(J137))),\"\",IF(ISBLANK(E66),\"Select Fleet\",IF(ISERR(CH137),\"\",IF(Metric,ROUND(CY_2_M3*CH137,0),CH137))))","v":""},{"$f":"IF(OR(ISBLANK($B35),C137=\"\",C137=0,NOT(ISNUMBER(J137)),ISERR(CI137)),0,IF(ISBLANK(E66),\"Select Fleet\",CI137))","v":0},{"$f":"IF(OR(ISBLANK($B35),NOT(ISNUMBER(J137))),0,IF(ISBLANK(E66),\"\",IF(ISERR(CJ137),0,CJ137)))","v":0},{"$f":"IF(OR(ISBLANK($B35),NOT(ISNUMBER(J137))),0,IF(ISBLANK(E66),0,IF(ISERR(CK137),0,CK137)))","v":0},{"$f":"IF(OR(ISBLANK($B35),NOT(ISNUMBER(J137))),0,IF(ISBLANK(E66),0,IF(ISERR(CL137),\"\",CL137)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD35","v":0},{"$f":"K35","v":0},0,{"$f":"J35","v":0},{"$f":"M35","v":0},{"$f":"UngradedSlopeLen(BA137,BB137)","v":0},{"$f":"IF(AND(BA137=0,BB137=0,BC137=0,BD137=0,BE137=0),0,FindPivot(BA137,BB137,BC137,BD137,BE137))","v":0},{"$f":"BF137-BG137","v":0},{"$f":"IF(BG137=0,0,1/(SIN((SlopeDeg(BC137)-SlopeGrade(BD137))*PI()/180)/(BG137*SIN((180-SlopeDeg(BB137)+SlopeGrade(BD137))*PI()/180))))","v":0},{"$f":"IF(BH137=0,,1/(SIN((SlopeDeg(BC137)-SlopeGrade(BE137))*PI()/180)/(BH137*SIN((180-SlopeDeg(BB137)+SlopeGrade(BE137))*PI()/180))))","v":0},{"$f":"SlopeDeg(BB137)-SlopeDeg(BC137)","v":0},{"$f":"BK137","v":0},{"$f":"IF(OR(BB137=BC137,BB137=0,BC137=0),0,IF(ROUND(0.5*BG137*BI137*SIN(BK137*PI()/180),5)<0,0,ROUND(0.5*BG137*BI137*SIN(BK137*PI()/180),0)))","v":0},{"$f":"IF(OR(BB137=BC137,BB137=0,BC137=0),0,IF(ROUND(0.5*BH137*BJ137*SIN(BL137*PI()/180),5)<0,0,ROUND(0.5*BH137*BJ137*SIN(BL137*PI()/180),0)))","v":0},{"$f":"BI137*SIN(BK137*PI()/180)/SIN((180-SlopeDeg(BB137)+SlopeGrade(BD137))*PI()/180)","v":0},{"$f":"BO137/2","v":0},{"$f":"SQRT((BG137^2)+(BP137^2)-(2*BP137*BG137*COS((180-SlopeDeg(BB137)+SlopeGrade(BD137))*PI()/180)))","v":0},{"$f":"2*BQ137/3","v":0},{"$f":"BJ137*SIN(BL137*PI()/180)/SIN((180-SlopeDeg(BB137)+SlopeGrade(BE137))*PI()/180)","v":0},{"$f":"BS137/2","v":0},{"$f":"SQRT((BH137^2)+(BT137^2)-(2*BT137*BH137*COS((180-SlopeDeg(BB137)+SlopeGrade(BE137))*PI()/180)))","v":0},{"$f":"2*BU137/3","v":0},{"$f":"IF(OR(BB137=BC137,BB137=0,BC137=0),0,BV137+BR137)","v":0},{"$f":"IF(OR(BD35=0,K35=0,L35=0),0,ROUND(BI137+BJ137,0))","v":0},null,{"$f":"IF(ISBLANK(B35),0,IF(ROUND(BW137,0)<50,50,ROUND(BW137,0)))","v":0},{"$f":"IF(ISBLANK(B35),0,IF(R35=\"\",ROUND((BM137*BE35)/27,0),BH35))","v":0},{"$f":"IF(ISBLANK(B35),0,IF(CA137=0,0,IF(E66=\"large\",ROUND(HLOOKUP('Fleets (Crews)'!$A$49,DozerProductionArray,13,FALSE)*BZ137^HLOOKUP('Fleets (Crews)'!$A$49,DozerProductionArray,14,FALSE),0),IF(OR(E66=\"medium\",E66=\"med\"),ROUND(HLOOKUP('Fleets (Crews)'!$A$45,DozerProductionArray,13,FALSE)*BZ137^HLOOKUP('Fleets (Crews)'!$A$45,DozerProductionArray,14,FALSE),0),ROUND(HLOOKUP('Fleets (Crews)'!$A$41,DozerProductionArray,13,FALSE)*BZ137^HLOOKUP('Fleets (Crews)'!$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},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(C66)),0,C66)","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(D66)),0,VLOOKUP(D66,DozingDensityCorrectionArray,2))","v":0},{"$f":"IF(ISBLANK(B35),0,IF(F66=\"Yes\",Slot_Dozing,1))","v":0},{"$f":"IF(OR(ISBLANK(B35),CA137=0),0,HLOOKUP(INDIRECT(E66&\"Dozer\"),DozerSpecifications,8,FALSE))","v":0},{"$f":"IF(ISBLANK(B35),0,ROUND(CB137*CC137*CE137*CD137*Dozer_Job_Efficiency*CF137*CG137*Dozer_Operator,0))","v":0},{"$f":"IF(OR(ISBLANK(B35),CA137=0),0,IF(CA137/CH137<1,1,ROUND(CA137/CH137,HoursRounding)))","v":0},{"$f":"IF(ISBLANK(B35),0,ROUND(CI137*INDIRECT(BA66 & \"DozerLaborRate\"),0))","v":0},{"$f":"IF(ISBLANK(B35),0,ROUND(CI137*INDIRECT(BA66 & \"DozerEquipRate\"),0))","v":0},{"$f":"IF(ISBLANK(B35),0,SUM(CJ137:CK137))","v":0}]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":"Borrow Area for Pond Backfill material"},{"$f":"IF(OR(ISBLANK($B36),ISBLANK(J36),ISBLANK(K36),ISBLANK(L36),ISBLANK(M36),ISBLANK(BD36),ISBLANK(BE36)),\"\",IF(J36>1/L36*100,\"Input Error!\",IF(Metric,ROUND(CY_2_M3*CA138,0),CA138)))","v":0},{"$f":"IF(OR(C138=\"\",C138=0,,ISBLANK($B36),ISBLANK(J36),ISBLANK(K36),ISBLANK(L36),ISBLANK(M36),ISBLANK(BD36),ISBLANK(BE36)),\"\",IF(Metric,ROUND(Ft2M*BZ138,0),BZ138))","v":""},{"$f":"IF(OR(ISBLANK($B36),B138=\"\",B138=0),\"\",IF(ISBLANK(D67),\"Select Fleet\",INDIRECT(BA67&\"Dozer\")))","v":"D6T"},{"$f":"IF(OR(ISBLANK($B36),C138=\"\",C138=0),\"\",IF(ISBLANK(E67),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CB138,0),CB138)))","v":""},{"$f":"IF(OR(ISBLANK($B36),C138=\"\",C138=0),\"\",CC138)","v":""},{"$f":"IF(OR(ISBLANK($B36),C138=\"\",C138=0),\"\",IF(OR(ISBLANK(C67),C67>1.2,C67<0.6),\"Dozing Material!\",CD138))","v":""},{"$f":"IF(OR(ISBLANK($B36),C138=\"\",C138=0),\"\",IF(ISBLANK(D67),\"Material Type!\",CE138))","v":""},{"$f":"IF(OR(ISBLANK($B36),C138=\"\",C138=0),\"\",CF138)","v":""},{"$f":"IF(OR(ISBLANK($B36),C138=\"\",C138=0,NOT(ISNUMBER(J138))),\"\",IF(ISBLANK(E67),\"Select Fleet\",IF(ISERR(CH138),\"\",IF(Metric,ROUND(CY_2_M3*CH138,0),CH138))))","v":""},{"$f":"IF(OR(ISBLANK($B36),C138=\"\",C138=0,NOT(ISNUMBER(J138)),ISERR(CI138)),0,IF(ISBLANK(E67),\"Select Fleet\",CI138))","v":0},{"$f":"IF(OR(ISBLANK($B36),NOT(ISNUMBER(J138))),0,IF(ISBLANK(E67),\"\",IF(ISERR(CJ138),0,CJ138)))","v":0},{"$f":"IF(OR(ISBLANK($B36),NOT(ISNUMBER(J138))),0,IF(ISBLANK(E67),0,IF(ISERR(CK138),0,CK138)))","v":0},{"$f":"IF(OR(ISBLANK($B36),NOT(ISNUMBER(J138))),0,IF(ISBLANK(E67),0,IF(ISERR(CL138),\"\",CL138)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD36","v":8},2,2,{"$f":"J36","v":3},{"$f":"M36","v":1},{"$f":"UngradedSlopeLen(BA138,BB138)","v":17.888543819998318},{"$f":"IF(AND(BA138=0,BB138=0,BC138=0,BD138=0,BE138=0),0,FindPivot(BA138,BB138,BC138,BD138,BE138))","v":8.9442719099991592},{"$f":"BF138-BG138","v":8.9442719099991592},{"$f":"IF(BG138=0,0,1/(SIN((SlopeDeg(BC138)-SlopeGrade(BD138))*PI()/180)/(BG138*SIN((180-SlopeDeg(BB138)+SlopeGrade(BD138))*PI()/180))))","v":8.9442719099991628},{"$f":"IF(BH138=0,,1/(SIN((SlopeDeg(BC138)-SlopeGrade(BE138))*PI()/180)/(BH138*SIN((180-SlopeDeg(BB138)+SlopeGrade(BE138))*PI()/180))))","v":8.9442719099991574},{"$f":"SlopeDeg(BB138)-SlopeDeg(BC138)","v":0},{"$f":"BK138","v":0},{"$f":"IF(OR(BB138=BC138,BB138=0,BC138=0),0,IF(ROUND(0.5*BG138*BI138*SIN(BK138*PI()/180),5)<0,0,ROUND(0.5*BG138*BI138*SIN(BK138*PI()/180),0)))","v":0},{"$f":"IF(OR(BB138=BC138,BB138=0,BC138=0),0,IF(ROUND(0.5*BH138*BJ138*SIN(BL138*PI()/180),5)<0,0,ROUND(0.5*BH138*BJ138*SIN(BL138*PI()/180),0)))","v":0},{"$f":"BI138*SIN(BK138*PI()/180)/SIN((180-SlopeDeg(BB138)+SlopeGrade(BD138))*PI()/180)","v":0},{"$f":"BO138/2","v":0},{"$f":"SQRT((BG138^2)+(BP138^2)-(2*BP138*BG138*COS((180-SlopeDeg(BB138)+SlopeGrade(BD138))*PI()/180)))","v":8.9442719099991592},{"$f":"2*BQ138/3","v":5.9628479399994392},{"$f":"BJ138*SIN(BL138*PI()/180)/SIN((180-SlopeDeg(BB138)+SlopeGrade(BE138))*PI()/180)","v":0},{"$f":"BS138/2","v":0},{"$f":"SQRT((BH138^2)+(BT138^2)-(2*BT138*BH138*COS((180-SlopeDeg(BB138)+SlopeGrade(BE138))*PI()/180)))","v":8.9442719099991592},{"$f":"2*BU138/3","v":5.9628479399994392},{"$f":"IF(OR(BB138=BC138,BB138=0,BC138=0),0,BV138+BR138)","v":0},{"$f":"IF(OR(BD36=0,K36=0,L36=0),0,ROUND(BI138+BJ138,0))","v":18},null,{"$f":"IF(ISBLANK(B36),0,IF(ROUND(BW138,0)<50,50,ROUND(BW138,0)))","v":50},{"$f":"IF(ISBLANK(B36),0,IF(R36=\"\",ROUND((BM138*BE36)/27,0),BH36))","v":0},{"$f":"IF(ISBLANK(B36),0,IF(CA138=0,0,IF(E67=\"large\",ROUND(HLOOKUP('Fleets (Crews)'!$A$49,DozerProductionArray,13,FALSE)*BZ138^HLOOKUP('Fleets (Crews)'!$A$49,DozerProductionArray,14,FALSE),0),IF(OR(E67=\"medium\",E67=\"med\"),ROUND(HLOOKUP('Fleets (Crews)'!$A$45,DozerProductionArray,13,FALSE)*BZ138^HLOOKUP('Fleets (Crews)'!$A$45,DozerProductionArray,14,FALSE),0),ROUND(HLOOKUP('Fleets (Crews)'!$A$41,DozerProductionArray,13,FALSE)*BZ138^HLOOKUP('Fleets (Crews)'!$A$41,DozerProductionArray,14,FALSE),0)))))","v":0},{"$f":"IF(ISBLANK(B36),0,IF(AVERAGE(1/K36*100,1/L36*100)>30,1.6,ROUND((0.0214*AVERAGE(1/K36*100,1/L36*100))+0.9786,1)))","v":1.6},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(C67)),0,C67)","v":1},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(D67)),0,VLOOKUP(D67,DozingDensityCorrectionArray,2))","v":0.79},{"$f":"IF(ISBLANK(B36),0,IF(F67=\"Yes\",Slot_Dozing,1))","v":1},{"$f":"IF(OR(ISBLANK(B36),CA138=0),0,HLOOKUP(INDIRECT(E67&\"Dozer\"),DozerSpecifications,8,FALSE))","v":0},{"$f":"IF(ISBLANK(B36),0,ROUND(CB138*CC138*CE138*CD138*Dozer_Job_Efficiency*CF138*CG138*Dozer_Operator,0))","v":0},{"$f":"IF(OR(ISBLANK(B36),CA138=0),0,IF(CA138/CH138<1,1,ROUND(CA138/CH138,HoursRounding)))","v":0},{"$f":"IF(ISBLANK(B36),0,ROUND(CI138*INDIRECT(BA67 & \"DozerLaborRate\"),0))","v":0},{"$f":"IF(ISBLANK(B36),0,ROUND(CI138*INDIRECT(BA67 & \"DozerEquipRate\"),0))","v":0},{"$f":"IF(ISBLANK(B36),0,SUM(CJ138:CK138))","v":0}]
[{"$f":"A37","v":2},{"$f":"IF(ISBLANK(B37),\"\",B37)","v":"Borrow Area for Growth Media"},{"$f":"IF(OR(ISBLANK($B37),ISBLANK(J37),ISBLANK(K37),ISBLANK(L37),ISBLANK(M37),ISBLANK(BD37),ISBLANK(BE37)),\"\",IF(J37>1/L37*100,\"Input Error!\",IF(Metric,ROUND(CY_2_M3*CA139,0),CA139)))","v":0},{"$f":"IF(OR(C139=\"\",C139=0,,ISBLANK($B37),ISBLANK(J37),ISBLANK(K37),ISBLANK(L37),ISBLANK(M37),ISBLANK(BD37),ISBLANK(BE37)),\"\",IF(Metric,ROUND(Ft2M*BZ139,0),BZ139))","v":""},{"$f":"IF(OR(ISBLANK($B37),B139=\"\",B139=0),\"\",IF(ISBLANK(D68),\"Select Fleet\",INDIRECT(BA68&\"Dozer\")))","v":"D6T"},{"$f":"IF(OR(ISBLANK($B37),C139=\"\",C139=0),\"\",IF(ISBLANK(E68),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CB139,0),CB139)))","v":""},{"$f":"IF(OR(ISBLANK($B37),C139=\"\",C139=0),\"\",CC139)","v":""},{"$f":"IF(OR(ISBLANK($B37),C139=\"\",C139=0),\"\",IF(OR(ISBLANK(C68),C68>1.2,C68<0.6),\"Dozing Material!\",CD139))","v":""},{"$f":"IF(OR(ISBLANK($B37),C139=\"\",C139=0),\"\",IF(ISBLANK(D68),\"Material Type!\",CE139))","v":""},{"$f":"IF(OR(ISBLANK($B37),C139=\"\",C139=0),\"\",CF139)","v":""},{"$f":"IF(OR(ISBLANK($B37),C139=\"\",C139=0,NOT(ISNUMBER(J139))),\"\",IF(ISBLANK(E68),\"Select Fleet\",IF(ISERR(CH139),\"\",IF(Metric,ROUND(CY_2_M3*CH139,0),CH139))))","v":""},{"$f":"IF(OR(ISBLANK($B37),C139=\"\",C139=0,NOT(ISNUMBER(J139)),ISERR(CI139)),0,IF(ISBLANK(E68),\"Select Fleet\",CI139))","v":0},{"$f":"IF(OR(ISBLANK($B37),NOT(ISNUMBER(J139))),0,IF(ISBLANK(E68),\"\",IF(ISERR(CJ139),0,CJ139)))","v":0},{"$f":"IF(OR(ISBLANK($B37),NOT(ISNUMBER(J139))),0,IF(ISBLANK(E68),0,IF(ISERR(CK139),0,CK139)))","v":0},{"$f":"IF(OR(ISBLANK($B37),NOT(ISNUMBER(J139))),0,IF(ISBLANK(E68),0,IF(ISERR(CL139),\"\",CL139)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD37","v":5},2,2,{"$f":"J37","v":3},{"$f":"M37","v":1},{"$f":"UngradedSlopeLen(BA139,BB139)","v":11.180339887498949},{"$f":"IF(AND(BA139=0,BB139=0,BC139=0,BD139=0,BE139=0),0,FindPivot(BA139,BB139,BC139,BD139,BE139))","v":5.5901699437494745},{"$f":"BF139-BG139","v":5.5901699437494745},{"$f":"IF(BG139=0,0,1/(SIN((SlopeDeg(BC139)-SlopeGrade(BD139))*PI()/180)/(BG139*SIN((180-SlopeDeg(BB139)+SlopeGrade(BD139))*PI()/180))))","v":5.5901699437494781},{"$f":"IF(BH139=0,,1/(SIN((SlopeDeg(BC139)-SlopeGrade(BE139))*PI()/180)/(BH139*SIN((180-SlopeDeg(BB139)+SlopeGrade(BE139))*PI()/180))))","v":5.5901699437494736},{"$f":"SlopeDeg(BB139)-SlopeDeg(BC139)","v":0},{"$f":"BK139","v":0},{"$f":"IF(OR(BB139=BC139,BB139=0,BC139=0),0,IF(ROUND(0.5*BG139*BI139*SIN(BK139*PI()/180),5)<0,0,ROUND(0.5*BG139*BI139*SIN(BK139*PI()/180),0)))","v":0},{"$f":"IF(OR(BB139=BC139,BB139=0,BC139=0),0,IF(ROUND(0.5*BH139*BJ139*SIN(BL139*PI()/180),5)<0,0,ROUND(0.5*BH139*BJ139*SIN(BL139*PI()/180),0)))","v":0},{"$f":"BI139*SIN(BK139*PI()/180)/SIN((180-SlopeDeg(BB139)+SlopeGrade(BD139))*PI()/180)","v":0},{"$f":"BO139/2","v":0},{"$f":"SQRT((BG139^2)+(BP139^2)-(2*BP139*BG139*COS((180-SlopeDeg(BB139)+SlopeGrade(BD139))*PI()/180)))","v":5.5901699437494745},{"$f":"2*BQ139/3","v":3.7267799624996498},{"$f":"BJ139*SIN(BL139*PI()/180)/SIN((180-SlopeDeg(BB139)+SlopeGrade(BE139))*PI()/180)","v":0},{"$f":"BS139/2","v":0},{"$f":"SQRT((BH139^2)+(BT139^2)-(2*BT139*BH139*COS((180-SlopeDeg(BB139)+SlopeGrade(BE139))*PI()/180)))","v":5.5901699437494745},{"$f":"2*BU139/3","v":3.7267799624996498},{"$f":"IF(OR(BB139=BC139,BB139=0,BC139=0),0,BV139+BR139)","v":0},{"$f":"IF(OR(BD37=0,K37=0,L37=0),0,ROUND(BI139+BJ139,0))","v":11},null,{"$f":"IF(ISBLANK(B37),0,IF(ROUND(BW139,0)<50,50,ROUND(BW139,0)))","v":50},{"$f":"IF(ISBLANK(B37),0,IF(R37=\"\",ROUND((BM139*BE37)/27,0),BH37))","v":0},{"$f":"IF(ISBLANK(B37),0,IF(CA139=0,0,IF(E68=\"large\",ROUND(HLOOKUP('Fleets (Crews)'!$A$49,DozerProductionArray,13,FALSE)*BZ139^HLOOKUP('Fleets (Crews)'!$A$49,DozerProductionArray,14,FALSE),0),IF(OR(E68=\"medium\",E68=\"med\"),ROUND(HLOOKUP('Fleets (Crews)'!$A$45,DozerProductionArray,13,FALSE)*BZ139^HLOOKUP('Fleets (Crews)'!$A$45,DozerProductionArray,14,FALSE),0),ROUND(HLOOKUP('Fleets (Crews)'!$A$41,DozerProductionArray,13,FALSE)*BZ139^HLOOKUP('Fleets (Crews)'!$A$41,DozerProductionArray,14,FALSE),0)))))","v":0},{"$f":"IF(ISBLANK(B37),0,IF(AVERAGE(1/K37*100,1/L37*100)>30,1.6,ROUND((0.0214*AVERAGE(1/K37*100,1/L37*100))+0.9786,1)))","v":1.6},{"$f":"IF(OR(ISBLANK(B37),ISBLANK(C68)),0,C68)","v":1},{"$f":"IF(OR(ISBLANK(B37),ISBLANK(D68)),0,VLOOKUP(D68,DozingDensityCorrectionArray,2))","v":0.79},{"$f":"IF(ISBLANK(B37),0,IF(F68=\"Yes\",Slot_Dozing,1))","v":1},{"$f":"IF(OR(ISBLANK(B37),CA139=0),0,HLOOKUP(INDIRECT(E68&\"Dozer\"),DozerSpecifications,8,FALSE))","v":0},{"$f":"IF(ISBLANK(B37),0,ROUND(CB139*CC139*CE139*CD139*Dozer_Job_Efficiency*CF139*CG139*Dozer_Operator,0))","v":0},{"$f":"IF(OR(ISBLANK(B37),CA139=0),0,IF(CA139/CH139<1,1,ROUND(CA139/CH139,HoursRounding)))","v":0},{"$f":"IF(ISBLANK(B37),0,ROUND(CI139*INDIRECT(BA68 & \"DozerLaborRate\"),0))","v":0},{"$f":"IF(ISBLANK(B37),0,ROUND(CI139*INDIRECT(BA68 & \"DozerEquipRate\"),0))","v":0},{"$f":"IF(ISBLANK(B37),0,SUM(CJ139:CK139))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C137:C140)=0,0,SUM(C137:C140))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L137:L140)=0,0,SUM(L137:L140))","v":0},{"$f":"IF(SUM(M137:M140)=0,0,SUM(M137:M140))","v":0},{"$f":"IF(SUM(N137:N140)=0,0,SUM(N137:N140))","v":0},{"$f":"IF(SUM(O137:O140)=0,0,SUM(O137:O140))","v":0}]
[]
[{"$f":"ThisSheetName(A116)&\" - \"&VLOOKUP(A144,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":""},{"$f":"IF(OR(ISBLANK(B35),CP147=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CP147),0),CP147))","v":0},{"$f":"IF(OR(ISBLANK(B35)),0,IF(Metric,ROUND(CY_2_M3*(CQ147),0),CQ147))","v":0},{"$f":"IF(OR(ISBLANK(B35),C147=0),\"\",IF(OR(ISBLANK(F53),ISBLANK(G53)),\"Haul Info\",IF(BR147=0,\"Select Material\",IF(OR(BX147<>0,BW147=0),\"Select Fleet\",IF(RIGHT(BW147,6)=\"Loader\",INDIRECT(BV147&\"CrusherLoader\"),IF(RIGHT(BW147,5)=\"Truck\",INDIRECT(BV147&\"Truck\")&\"/\"&INDIRECT(BV147&\"Loader\")&\"/\"&INDIRECT(BV147&\"CrusherLoader\"),IF(BV147=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BV147=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C147=0),\"\",IF(OR(ISBLANK(F53),ISBLANK(G53)),\"Haul Info\",IF(BR147=0,\"Select Material\",IF(OR(BX147<>0,BW147=0),\"Select Fleet\",BZ147))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C147=0),\"\",IF(OR(ISBLANK(F53),ISBLANK(G53)),\"Haul Info\",IF(BR147=0,\"Select Material\",IF(OR(BX147<>0,BW147=0),\"Select Fleet\",BY147))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C147=0),\"\",IF(OR(ISBLANK(F53),ISBLANK(G53)),\"Haul Info\",IF(BR147=0,\"Select Material\",IF(OR(BX147<>0,BW147=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CA147,0),CA147)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C147=0),0,IF(OR(ISBLANK(F53),ISBLANK(G53)),\"Haul Info\",IF(BR147=0,\"Select Material\",IF(OR(BX147<>0,BW147=0),\"Select Fleet\",CB147))))","v":0},{"$f":"IF(OR(ISBLANK(B35),D147=0),\"\",IF(D147=0,\"\",IF(OR(ISBLANK(U35),ISBLANK(V35)),\"Haul Info\",IF(BR147=0,\"Select Material\",IF(CH147=0,\"Select Fleet\",IF(RIGHT(CH147,5)=\"Truck\",INDIRECT(CG147&\"Truck\")&\"/\"&INDIRECT(CG147&\"Loader\")&\"/\"&INDIRECT(CG147&\"TruckDozer\"),IF(CG147=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CG147=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D147=0),\"\",IF(OR(ISBLANK(U35),ISBLANK(V35)),\"Haul Info\",IF(BR147=0,\"Select Material\",IF(CH147=0,\"Select Fleet\",CJ147))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D147=0),\"\",IF(OR(ISBLANK(U35),ISBLANK(V35)),\"Haul Info\",IF(BR147=0,\"Select Material\",IF(CH147=0,\"Select Fleet\",CI147))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D147=0),\"\",IF(OR(ISBLANK(U35),ISBLANK(V35)),\"Haul Info\",IF(BR147=0,\"Select Material\",IF(CH147=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CK147,0),CK147)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D147=0),0,IF(OR(ISBLANK(U35),ISBLANK(V35)),\"Haul Info\",IF(BR147=0,\"Select Material\",IF(CH147=0,\"Select Fleet\",CL147))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(F53),ISBLANK(G53),I147=\"\",ISTEXT(I147)),\"\",CC147)","v":""},{"$f":"IF(OR(ISBLANK(B35),O147=\"\"),\"\",CD147)","v":""},{"$f":"IF(OR(ISBLANK(B35),C147=0,O147=\"\"),0,SUM(O147:P147))","v":0},{"$f":"IF(OR(ISBLANK(B35),C147=0,O147=\"\",),0,IF(C53=\"Yes\",CR147,0)+IF(D53=\"Yes\",CS147,0))","v":0},{"$f":"IF(OR(ISBLANK(B35),D147=0),0,BN147+BP147)","v":0},{"$f":"IF(OR(ISBLANK(B35),D147=0),0,BO147+BQ147)","v":0},{"$f":"IF(OR(ISBLANK(B35),D147=0,S147=\"\"),0,SUM(S147:T147))","v":0},{"$f":"IF(OR(ISBLANK(B35),D147=0,ISBLANK(G66),ISBLANK(H66)),0,CM147)","v":0},{"$f":"IF(OR(ISBLANK(B35),D147=0,V147=\"\"),0,CN147)","v":0},{"$f":"IF(OR(ISBLANK(B35),D147=0,ISBLANK(G66),ISBLANK(H66)),0,SUM(V147:W147))","v":0},{"$f":"IF(OR(ISBLANK(B35),D147=0,ISBLANK(G66),ISBLANK(H66)),0,Q147+R147+U147+X147)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX137","v":0},{"$f":"ROUND(IF((BA147^2)-(BC147^2)<0,0,SQRT((BA147^2)-(BC147^2))),0)","v":0},{"$f":"BA137","v":0},{"$f":"BE35","v":0},{"$f":"BG35","v":0},{"$f":"ROUND(((BA147)*BD147)/43560,2)","v":0},{"$f":"BI35","v":0},0,{"$f":"ROUND((BF147*43560*(1/12)*BG147)/27,0)","v":0},{"$f":"(BB147*BD147)/43560","v":0},{"$f":"IF(BE147-BJ147<0,0,ROUND(BE147-BJ147,0))","v":0},{"$f":"ROUND((BK147*43560*(1/12)*BH147)/27,0)","v":0},{"$f":"BI147+BL147","v":0},{"$f":"ROUND(IF(I53=\"Yes\",IF(Metric,BI147*Yd3_2_M3,BI147)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(I53=\"Yes\",IF(Metric,BI147*Yd3_2_M3,BI147)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"ROUND(IF(J53=\"Yes\",IF(Metric,BL147*Yd3_2_M3,BL147)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(J53=\"Yes\",IF(Metric,BL147*Yd3_2_M3,BL147)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"G66","v":0},{"$f":"BD53","v":0},0,{"$f":"BA53","v":0},{"$f":"BC53","v":0},{"$f":"IF(OR(D147=0,D147=\"\"),0,H53)","v":0},{"$f":"BB53","v":0},{"$f":"IF(RIGHT(BW147,5)=\"Truck\",DP147,IF(BW147=\"Scraper Dozer\",EF147,IF(BW147=\"Tandem Scraper\",EU147,IF(RIGHT(BW147,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BU147=\"LongHaul\",IF(RIGHT(BW147,5)=\"Truck\",DO147,IF(BW147=\"Scraper Dozer\",EE147,IF(BW147=\"Tandem Scraper\",ET147,0))),CX147)","v":0},{"$f":"IF(BU147=\"LongHaul\",IF(RIGHT(BW147,5)=\"Truck\",DR147,IF(BW147=\"Scraper Dozer\",EG147,IF(BW147=\"Tandem Scraper\",EV147,0))),CZ147)","v":0},{"$f":"IF(BU147=\"LongHaul\",IF(RIGHT(BW147,5)=\"Truck\",DR147,IF(BW147=\"Scraper Dozer\",EH147,IF(BW147=\"Tandem Scraper\",EW147,0))),DA147)","v":0},{"$f":"IF(BU147=\"LongHaul\",IF(RIGHT(BW147,5)=\"Truck\",DU147,IF(BW147=\"Scraper Dozer\",EJ147,IF(BW147=\"Tandem Scraper\",EY147,0))),DC147)","v":0},{"$f":"IF(BU147=\"LongHaul\",IF(RIGHT(BW147,5)=\"Truck\",DT147,IF(BW147=\"Scraper Dozer\",EI147,IF(BW147=\"Tandem Scraper\",EX147,0))),DB147)","v":0},{"$f":"BK35","v":0},0,{"$f":"BB66","v":0},{"$f":"H66","v":0},{"$f":"IF(RIGHT(CH147,5)=\"Truck\",FM147,IF(CH147=\"Scraper Dozer\",GC147,IF(CH147=\"Tandem Scraper\",GR147,0)))","v":0},{"$f":"IF(RIGHT(CH147,5)=\"Truck\",FL147,IF(CH147=\"Scraper Dozer\",GB147,IF(CH147=\"Tandem Scraper\",GQ147,0)))","v":0},{"$f":"IF(RIGHT(CH147,5)=\"Truck\",FO147,IF(CH147=\"Scraper Dozer\",GD147,IF(CH147=\"Tandem Scraper\",GS147,0)))","v":0},{"$f":"IF(RIGHT(CH147,5)=\"Truck\",FP147,IF(CH147=\"Scraper Dozer\",GE147,IF(CH147=\"Tandem Scraper\",GT147,0)))","v":0},{"$f":"IF(RIGHT(CH147,5)=\"Truck\",FR147,IF(CH147=\"Scraper Dozer\",GG147,IF(CH147=\"Tandem Scraper\",GV147,0)))","v":0},{"$f":"IF(RIGHT(CH147,5)=\"Truck\",FQ147,IF(CH147=\"Scraper Dozer\",GF147,IF(CH147=\"Tandem Scraper\",GU147,0)))","v":0},{"$f":"BF147+BK147","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(C53),C53=\"No\"),OR(ISBLANK(D53),D53=\"No\")),ISBLANK(BM147)),0,ROUND(BM147/IF(ISBLANK(E53),1,(1-E53)),0))","v":0},{"$f":"BM147","v":0},{"$f":"C147*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C147*Screening","v":{"$error":"#VALUE!"}},{"$f":"ABS(BT147)","v":0},{"$f":"IF(RIGHT(BW147,6)=\"Loader\",(ROUND(Ft2M*BS147,0)*INDEX(LoaderTravelEmptyArray,MATCH(E147,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E147,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BW147,6)=\"Loader\",(ROUND(Ft2M*BS147,0)*INDEX(LoaderTravelLoadedArray,MATCH(E147,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E147,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BW147,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E147,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(K53),NOT(ISNUMBER(K53)),K53=\"\"),IF(RIGHT(BW147,6)=\"Loader\",ROUND(SUM(CU147:CW147),2),0),K53)","v":0},{"$f":"IF(RIGHT(BW147,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E147,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BW147,6)=\"Loader\",ROUND(60/CX147*CY147,0),0)","v":0},{"$f":"IF(RIGHT(BW147,6)=\"Loader\",ROUND(CP147/CZ147,0),0)","v":0},{"$f":"IF(RIGHT(BW147,6)=\"Loader\",ROUND(IF(DA147<1,1,(DA147))*INDIRECT(BV147&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW147,6)=\"Loader\",ROUND(IF(DA147<1,1,(DA147))*INDIRECT(BV147&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW147,6)=\"Loader\",DB147+DC147,0)","v":0},{"$f":"IF(BV147=0,0,ROUND(BS147/(INDEX(INDIRECT(BV147&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV147&\"TruckLoadedWeight\"),0),MATCH(IF($CT147-INDIRECT(BV147&\"TruckRollingResistance\")<0,0,$CT147-INDIRECT(BV147&\"TruckRollingResistance\")),INDIRECT(BV147&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV147=0,0,ROUND(BS147/(INDEX(INDIRECT(BV147&\"TruckSpeedTable\"),MATCH(BR147,HaulMaterials,0),MATCH(IF(CT147-INDIRECT(BV147&\"TruckRollingResistance\")<0,0,CT147-INDIRECT(BV147&\"TruckRollingResistance\")),INDIRECT(BV147&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV147=0,0,ROUND(BS147/(INDEX(INDIRECT(BV147&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV147&\"TruckLoadedWeight\"),0),MATCH(IF(CT147-INDIRECT(BV147&\"TruckRollingResistance\")<0,0,CT147+INDIRECT(BV147&\"TruckRollingResistance\")),INDIRECT(BV147&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV147=0,0,ROUND(BS147/(INDEX(INDIRECT(BV147&\"TruckUHSpeedTable\"),MATCH(BR147,HaulMaterials,0),MATCH(IF(CT147-INDIRECT(BV147&\"TruckRollingResistance\")<0,0,CT147+INDIRECT(BV147&\"TruckRollingResistance\")),INDIRECT(BV147&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF147>=0,DG147,DH147)","v":0},{"$f":"IF(CF147>=0,DF147,DE147)","v":0},{"$f":"DI147+DJ147","v":0},{"$f":"IF(BV147=0,0,INDIRECT(BV147&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BV147=0,0,INDIRECT(BV147&\"TruckManuverDump\"))","v":0},{"$f":"IF(BV147=0,0,INDIRECT(BV147&IF(INDIRECT(BV147&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(K53),NOT(ISNUMBER(K53)),K53=\"\"),SUM(DK147:DN147),K53)","v":0},{"$f":"IF(DN147=0,0,IF(OR(ISBLANK(L53),NOT(ISNUMBER(L53)),L53=\"\"),IF((DO147-DN147)/DN147<=1,2,ROUNDUP((DO147-DN147)/DN147,0)),L53))","v":0},{"$f":"IF(DO147=0,0,ROUND((60/DO147)*INDIRECT(BV147&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BV147=0,0,ROUND(DP147*DQ147*TruckOperator*INDIRECT(BV147&\"TruckJobEfficiency\")*INDIRECT(BV147&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DR147=0,0,IF(ROUND(CP147/DR147,HoursRounding)<1,1,ROUND(CP147/DR147,HoursRounding)))","v":0},{"$f":"IF(BV147=0,0,ROUND(IF(DS147<1,1,(DS147))*((DP147*INDIRECT(BV147&\"TruckEquipRate\"))+INDIRECT(BV147&\"LoaderEquipRate\")+INDIRECT(BV147&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BV147=0,0,ROUND(IF(DS147<1,1,(DS147))*((DP147*INDIRECT(BV147&\"TruckLaborRate\"))+INDIRECT(BV147&\"LoaderLaborRate\")+INDIRECT(BV147&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DT147+DU147","v":0},{"$f":"ROUND(BS147/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT147-HaulScraperRollingResistance<0,0,CT147-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR147=0,0,ROUND(BS147/(INDEX(HaulScraperSpeedTable,MATCH(BR147,HaulMaterials,0)+1,MATCH(IF(CT147-HaulScraperRollingResistance<0,0,CT147-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS147/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT147-HaulScraperRollingResistance<0,0,CT147+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR147=0,0,ROUND(BS147/(INDEX(HaulScraperUHSpeedTable,MATCH(BR147,HaulMaterials,0),MATCH(IF(CT147-HaulScraperRollingResistance<0,0,CT147+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT147>=0,DY147,DZ147)","v":0},{"$f":"IF(BT147>=0,DX147,DW147)","v":0},{"$f":"EA147+EB147","v":0},{"$f":"IF(D147=0,0,HaulScraperLoadTime+HaulScraperManuverSpread)","v":0},{"$f":"IF(OR(ISBLANK(K53),NOT(ISNUMBER(K53)),K53=\"\"),SUM(EC147:ED147),K53)","v":0},{"$f":"IF(ED147=0,0,IF(OR(ISBLANK(L53),NOT(ISNUMBER(L53)),L53=\"\"),IF(TRUNC(EC147/ED147,0)<1,1,ROUND(EC147/ED147,0)+1),L53))","v":0},{"$f":"IF(EF147=0,0,ROUND((60/(EC147+ED147)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EF147,CubesRounding))","v":0},{"$f":"IF(EG147=0,0,IF(ROUND(CP147/EG147,HoursRounding)<1,1,ROUND(CP147/EG147,HoursRounding)))","v":0},{"$f":"ROUND(IF(EH147<1,1,EH147)*((EF147*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":462},{"$f":"ROUND(IF(EH147<1,1,EH147)*((EF147*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":117},{"$f":"EI147+EJ147","v":579},{"$f":"ROUND(BS147/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT147-TandemScraperRollingResistance<0,0,CT147-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR147=0,0,ROUND(BS147/(INDEX(TandemScraperSpeedTable,MATCH(BR147,HaulMaterials,0)+1,MATCH(IF(CT147-TandemScraperRollingResistance<0,0,CT147-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS147/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT147-TandemScraperRollingResistance<0,0,CT147+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR147=0,0,ROUND(BS147/(INDEX(TandemScraperUHSpeedTable,MATCH(BR147,HaulMaterials,0),MATCH(IF(CT147-TandemScraperRollingResistance<0,0,CT147+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT147>=0,EN147,EO147)","v":0},{"$f":"IF(BT147>=0,EM147,EL147)","v":0},{"$f":"EP147+EQ147","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(K53),NOT(ISNUMBER(K53)),K53=\"\"),SUM(ER147:ES147),K53)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(L53),NOT(ISNUMBER(L53)),L53=\"\"),IF(TRUNC(ER147/ES147,0)<2,2,TRUNC(ER147/ES147,0)+IF(MOD(TRUNC(ER147/ES147,0),2),1,0)),L53+IF(MOD(L53,2)>0,1))","v":2},{"$f":"ROUND((60/(ER147+ES147)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EU147,CubesRounding)","v":2626},{"$f":"IF(ROUND(CP147/EV147,HoursRounding)<1,1,ROUND(CP147/EV147,HoursRounding))","v":1},{"$f":"ROUND(IF(EW147<1,1,EW147)*((EU147*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(EW147<1,1,EW147)*((EU147*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"EX147+EY147","v":841},{"$f":"ABS(CF147)","v":0},{"$f":"IF(CG147=0,0,ROUND(CE147/(INDEX(INDIRECT(CG147&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG147&\"TruckLoadedWeight\"),0),MATCH(IF(FA147-INDIRECT(CG147&\"TruckRollingResistance\")<0,0,FA147-INDIRECT(CG147&\"TruckRollingResistance\")),INDIRECT(CG147&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG147=0,0,ROUND(CE147/(INDEX(INDIRECT(CG147&\"TruckSpeedTable\"),MATCH(BR147,HaulMaterials,0),MATCH(IF(FA147-INDIRECT(CG147&\"TruckRollingResistance\")<0,0,FA147-INDIRECT(CG147&\"TruckRollingResistance\")),INDIRECT(CG147&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG147=0,0,ROUND(CE147/(INDEX(INDIRECT(CG147&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG147&\"TruckLoadedWeight\"),0),MATCH(IF(FA147-INDIRECT(CG147&\"TruckRollingResistance\")<0,0,FA147+INDIRECT(CG147&\"TruckRollingResistance\")),INDIRECT(CG147&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG147=0,0,ROUND(CE147/(INDEX(INDIRECT(CG147&\"TruckUHSpeedTable\"),MATCH(BR147,HaulMaterials,0),MATCH(IF(FA147-INDIRECT(CG147&\"TruckRollingResistance\")<0,0,FA147+INDIRECT(CG147&\"TruckRollingResistance\")),INDIRECT(CG147&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF147>=0,FD147,FE147)","v":0},{"$f":"IF(CF147>=0,FC147,FB147)","v":0},{"$f":"FF147+FG147","v":0},{"$f":"IF(CG147=0,0,INDIRECT(CG147&\"TruckManuverLoad\"))","v":0},{"$f":"IF(CG147=0,0,INDIRECT(CG147&\"TruckManuverDump\"))","v":0},{"$f":"IF(CG147=0,0,INDIRECT(CG147&IF(INDIRECT(CG147&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(I66),NOT(ISNUMBER(I66)),I66=\"\"),SUM(FH147:FK147),I66)","v":0},{"$f":"IF(FK147=0,0,IF(OR(ISBLANK(J66),NOT(ISNUMBER(J66)),J66=\"\"),IF((FL147-FK147)/FK147<=1,2,ROUNDUP((FL147-FK147)/FK147,0)),J66))","v":0},{"$f":"IF(CG147=0,0,ROUND((60/FL147)*INDIRECT(CG147&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CG147=0,0,ROUND(FM147*FN147*TruckOperator*INDIRECT(CG147&\"TruckJobEfficiency\")*INDIRECT(CG147&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FO147=0,0,IF(ROUND(CQ147/FO147,HoursRounding)<1,1,ROUND(CQ147/FO147,HoursRounding)))","v":0},{"$f":"IF(CG147=0,0,ROUND(IF(FP147<1,1,(FP147))*((FM147*INDIRECT(CG147&\"TruckEquipRate\"))+INDIRECT(CG147&\"LoaderEquipRate\")+INDIRECT(CG147&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CG147=0,0,ROUND(IF(FP147<1,1,(FP147))*((FM147*INDIRECT(CG147&\"TruckLaborRate\"))+INDIRECT(CG147&\"LoaderLaborRate\")+INDIRECT(CG147&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FQ147+FR147","v":0},{"$f":"ROUND(CE147/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA147-HaulScraperRollingResistance<0,0,FA147-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR147=0,0,ROUND(CE147/(INDEX(HaulScraperSpeedTable,MATCH(BR147,HaulMaterials,0)+1,MATCH(IF(FA147-HaulScraperRollingResistance<0,0,FA147-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE147/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA147-HaulScraperRollingResistance<0,0,FA147+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR147=0,0,ROUND(CE147/(INDEX(HaulScraperUHSpeedTable,MATCH(BR147,HaulMaterials,0),MATCH(IF(FA147-HaulScraperRollingResistance<0,0,FA147+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF147>=0,FV147,FW147)","v":0},{"$f":"IF(CF147>=0,FU147,FT147)","v":0},{"$f":"FX147+FY147","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(I66),NOT(ISNUMBER(I66)),I66=\"\"),SUM(FZ147:GA147),I66)","v":1.2},{"$f":"IF(OR(ISBLANK(J66),NOT(ISNUMBER(J66)),J66=\"\"),IF(TRUNC(FZ147/GA147,0)<1,1,ROUND(FZ147/GA147,0)+1),J66)","v":1},{"$f":"ROUND((60/(FZ147+GA147)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GC147,CubesRounding)","v":1204},{"$f":"IF(ROUND(CQ147/GD147,HoursRounding)<1,1,ROUND($CQ147/GD147,HoursRounding))","v":1},{"$f":"ROUND(IF(GE147<1,1,GE147)*((GC147*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":879},{"$f":"ROUND(IF(GE147<1,1,GE147)*((GC147*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":176},{"$f":"GF147+GG147","v":1055},{"$f":"ROUND(CE147/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA147-TandemScraperRollingResistance<0,0,FA147-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR147=0,0,ROUND(CE147/(INDEX(TandemScraperSpeedTable,MATCH(BR147,HaulMaterials,0)+1,MATCH(IF(FA147-TandemScraperRollingResistance<0,0,FA147-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE147/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA147-TandemScraperRollingResistance<0,0,FA147+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR147=0,0,ROUND(CE147/(INDEX(TandemScraperUHSpeedTable,MATCH(BR147,HaulMaterials,0),MATCH(IF(FA147-TandemScraperRollingResistance<0,0,FA147+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF147>=0,GK147,GL147)","v":0},{"$f":"IF(CF147>=0,GJ147,GI147)","v":0},{"$f":"GM147+GN147","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(I66),NOT(ISNUMBER(I66)),I66=\"\"),SUM(GO147:GP147),I66)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(J66),NOT(ISNUMBER(J66)),J66=\"\"),IF(TRUNC(GO147/GP147,0)<2,2,TRUNC(GO147/GP147,0)+IF(MOD(TRUNC(GO147/GP147,0),2),1,0)),J66+IF(MOD(J66,2)>0,1))","v":2},{"$f":"ROUND((60/(GO147+GP147)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GR147,CubesRounding)","v":2626},{"$f":"IF(ROUND(CQ147/GS147,HoursRounding)<1,1,ROUND(CQ147/GS147,HoursRounding))","v":1},{"$f":"ROUND(IF(GT147<1,1,GT147)*((GR147*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(GT147<1,1,GT147)*((GR147*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"GU147+GV147","v":841}]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":"Borrow Area for Pond Backfill material"},{"$f":"IF(OR(ISBLANK(B36),CP148=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CP148),0),CP148))","v":0},{"$f":"IF(OR(ISBLANK(B36)),0,IF(Metric,ROUND(CY_2_M3*(CQ148),0),CQ148))","v":0},{"$f":"IF(OR(ISBLANK(B36),C148=0),\"\",IF(OR(ISBLANK(F54),ISBLANK(G54)),\"Haul Info\",IF(BR148=0,\"Select Material\",IF(OR(BX148<>0,BW148=0),\"Select Fleet\",IF(RIGHT(BW148,6)=\"Loader\",INDIRECT(BV148&\"CrusherLoader\"),IF(RIGHT(BW148,5)=\"Truck\",INDIRECT(BV148&\"Truck\")&\"/\"&INDIRECT(BV148&\"Loader\")&\"/\"&INDIRECT(BV148&\"CrusherLoader\"),IF(BV148=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BV148=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C148=0),\"\",IF(OR(ISBLANK(F54),ISBLANK(G54)),\"Haul Info\",IF(BR148=0,\"Select Material\",IF(OR(BX148<>0,BW148=0),\"Select Fleet\",BZ148))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C148=0),\"\",IF(OR(ISBLANK(F54),ISBLANK(G54)),\"Haul Info\",IF(BR148=0,\"Select Material\",IF(OR(BX148<>0,BW148=0),\"Select Fleet\",BY148))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C148=0),\"\",IF(OR(ISBLANK(F54),ISBLANK(G54)),\"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":""},{"$f":"IF(OR(ISBLANK(B36),C148=0),0,IF(OR(ISBLANK(F54),ISBLANK(G54)),\"Haul Info\",IF(BR148=0,\"Select Material\",IF(OR(BX148<>0,BW148=0),\"Select Fleet\",CB148))))","v":0},{"$f":"IF(OR(ISBLANK(B36),D148=0),\"\",IF(D148=0,\"\",IF(OR(ISBLANK(U36),ISBLANK(V36)),\"Haul Info\",IF(BR148=0,\"Select Material\",IF(CH148=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":""},{"$f":"IF(OR(ISBLANK(B36),D148=0),\"\",IF(OR(ISBLANK(U36),ISBLANK(V36)),\"Haul Info\",IF(BR148=0,\"Select Material\",IF(CH148=0,\"Select Fleet\",CJ148))))","v":""},{"$f":"IF(OR(ISBLANK(B36),D148=0),\"\",IF(OR(ISBLANK(U36),ISBLANK(V36)),\"Haul Info\",IF(BR148=0,\"Select Material\",IF(CH148=0,\"Select Fleet\",CI148))))","v":""},{"$f":"IF(OR(ISBLANK(B36),D148=0),\"\",IF(OR(ISBLANK(U36),ISBLANK(V36)),\"Haul Info\",IF(BR148=0,\"Select Material\",IF(CH148=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CK148,0),CK148)))))","v":""},{"$f":"IF(OR(ISBLANK(B36),D148=0),0,IF(OR(ISBLANK(U36),ISBLANK(V36)),\"Haul Info\",IF(BR148=0,\"Select Material\",IF(CH148=0,\"Select Fleet\",CL148))))","v":0},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(F54),ISBLANK(G54),I148=\"\",ISTEXT(I148)),\"\",CC148)","v":""},{"$f":"IF(OR(ISBLANK(B36),O148=\"\"),\"\",CD148)","v":""},{"$f":"IF(OR(ISBLANK(B36),C148=0,O148=\"\"),0,SUM(O148:P148))","v":0},{"$f":"IF(OR(ISBLANK(B36),C148=0,O148=\"\",),0,IF(C54=\"Yes\",CR148,0)+IF(D54=\"Yes\",CS148,0))","v":0},{"$f":"IF(OR(ISBLANK(B36),D148=0),0,BN148+BP148)","v":0},{"$f":"IF(OR(ISBLANK(B36),D148=0),0,BO148+BQ148)","v":0},{"$f":"IF(OR(ISBLANK(B36),D148=0,S148=\"\"),0,SUM(S148:T148))","v":0},{"$f":"IF(OR(ISBLANK(B36),D148=0,ISBLANK(G67),ISBLANK(H67)),0,CM148)","v":0},{"$f":"IF(OR(ISBLANK(B36),D148=0,V148=\"\"),0,CN148)","v":0},{"$f":"IF(OR(ISBLANK(B36),D148=0,ISBLANK(G67),ISBLANK(H67)),0,SUM(V148:W148))","v":0},{"$f":"IF(OR(ISBLANK(B36),D148=0,ISBLANK(G67),ISBLANK(H67)),0,Q148+R148+U148+X148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX138","v":18},{"$f":"ROUND(IF((BA148^2)-(BC148^2)<0,0,SQRT((BA148^2)-(BC148^2))),0)","v":16},{"$f":"BA138","v":8},{"$f":"BE36","v":500},{"$f":"BG36","v":5},{"$f":"ROUND(((BA148)*BD148)/43560,2)","v":0.21},0,0,{"$f":"ROUND((BF148*43560*(1/12)*BG148)/27,0)","v":0},{"$f":"(BB148*BD148)/43560","v":0.18365472910927455},{"$f":"IF(BE148-BJ148<0,0,ROUND(BE148-BJ148,0))","v":5},{"$f":"ROUND((BK148*43560*(1/12)*BH148)/27,0)","v":0},{"$f":"BI148+BL148","v":0},{"$f":"ROUND(IF(I54=\"Yes\",IF(Metric,BI148*Yd3_2_M3,BI148)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(I54=\"Yes\",IF(Metric,BI148*Yd3_2_M3,BI148)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"ROUND(IF(J54=\"Yes\",IF(Metric,BL148*Yd3_2_M3,BL148)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(J54=\"Yes\",IF(Metric,BL148*Yd3_2_M3,BL148)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"G67","v":0},0,0,{"$f":"BA54","v":0},{"$f":"BC54","v":0},{"$f":"IF(OR(D148=0,D148=\"\"),0,H54)","v":0},{"$f":"BB54","v":0},{"$f":"IF(RIGHT(BW148,5)=\"Truck\",DP148,IF(BW148=\"Scraper Dozer\",EF148,IF(BW148=\"Tandem Scraper\",EU148,IF(RIGHT(BW148,6)=\"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},{"$f":"IF(BU148=\"LongHaul\",IF(RIGHT(BW148,5)=\"Truck\",DT148,IF(BW148=\"Scraper Dozer\",EI148,IF(BW148=\"Tandem Scraper\",EX148,0))),DB148)","v":0},0,0,{"$f":"BB67","v":0},{"$f":"H67","v":0},{"$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":5.21},{"$f":"IF(OR(AND(OR(ISBLANK(C54),C54=\"No\"),OR(ISBLANK(D54),D54=\"No\")),ISBLANK(BM148)),0,ROUND(BM148/IF(ISBLANK(E54),1,(1-E54)),0))","v":0},{"$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},{"$f":"IF(OR(ISBLANK(K54),NOT(ISNUMBER(K54)),K54=\"\"),IF(RIGHT(BW148,6)=\"Loader\",ROUND(SUM(CU148:CW148),2),0),K54)","v":0},{"$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(K54),NOT(ISNUMBER(K54)),K54=\"\"),SUM(DK148:DN148),K54)","v":0},{"$f":"IF(DN148=0,0,IF(OR(ISBLANK(L54),NOT(ISNUMBER(L54)),L54=\"\"),IF((DO148-DN148)/DN148<=1,2,ROUNDUP((DO148-DN148)/DN148,0)),L54))","v":0},{"$f":"IF(DO148=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(K54),NOT(ISNUMBER(K54)),K54=\"\"),SUM(EC148:ED148),K54)","v":0},{"$f":"IF(ED148=0,0,IF(OR(ISBLANK(L54),NOT(ISNUMBER(L54)),L54=\"\"),IF(TRUNC(EC148/ED148,0)<1,1,ROUND(EC148/ED148,0)+1),L54))","v":0},{"$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},{"$f":"ROUND(IF(EH148<1,1,EH148)*((EF148*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":117},{"$f":"EI148+EJ148","v":579},{"$f":"ROUND(BS148/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT148-TandemScraperRollingResistance<0,0,CT148-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$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},{"$f":"IF(OR(ISBLANK(K54),NOT(ISNUMBER(K54)),K54=\"\"),SUM(ER148:ES148),K54)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(L54),NOT(ISNUMBER(L54)),L54=\"\"),IF(TRUNC(ER148/ES148,0)<2,2,TRUNC(ER148/ES148,0)+IF(MOD(TRUNC(ER148/ES148,0),2),1,0)),L54+IF(MOD(L54,2)>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":176},{"$f":"EX148+EY148","v":841},{"$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},{"$f":"IF(OR(ISBLANK(I67),NOT(ISNUMBER(I67)),I67=\"\"),SUM(FH148:FK148),I67)","v":0},{"$f":"IF(FK148=0,0,IF(OR(ISBLANK(J67),NOT(ISNUMBER(J67)),J67=\"\"),IF((FL148-FK148)/FK148<=1,2,ROUNDUP((FL148-FK148)/FK148,0)),J67))","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},{"$f":"IF(OR(ISBLANK(I67),NOT(ISNUMBER(I67)),I67=\"\"),SUM(FZ148:GA148),I67)","v":1.2},{"$f":"IF(OR(ISBLANK(J67),NOT(ISNUMBER(J67)),J67=\"\"),IF(TRUNC(FZ148/GA148,0)<1,1,ROUND(FZ148/GA148,0)+1),J67)","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},{"$f":"ROUND(IF(GE148<1,1,GE148)*((GC148*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":176},{"$f":"GF148+GG148","v":1055},{"$f":"ROUND(CE148/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA148-TandemScraperRollingResistance<0,0,FA148-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$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},{"$f":"IF(OR(ISBLANK(I67),NOT(ISNUMBER(I67)),I67=\"\"),SUM(GO148:GP148),I67)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(J67),NOT(ISNUMBER(J67)),J67=\"\"),IF(TRUNC(GO148/GP148,0)<2,2,TRUNC(GO148/GP148,0)+IF(MOD(TRUNC(GO148/GP148,0),2),1,0)),J67+IF(MOD(J67,2)>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":176},{"$f":"GU148+GV148","v":841}]
[{"$f":"A37","v":2},{"$f":"IF(ISBLANK(B37),\"\",B37)","v":"Borrow Area for Growth Media"},{"$f":"IF(OR(ISBLANK(B37),CP149=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CP149),0),CP149))","v":0},{"$f":"IF(OR(ISBLANK(B37)),0,IF(Metric,ROUND(CY_2_M3*(CQ149),0),CQ149))","v":0},{"$f":"IF(OR(ISBLANK(B37),C149=0),\"\",IF(OR(ISBLANK(F55),ISBLANK(G55)),\"Haul Info\",IF(BR149=0,\"Select Material\",IF(OR(BX149<>0,BW149=0),\"Select Fleet\",IF(RIGHT(BW149,6)=\"Loader\",INDIRECT(BV149&\"CrusherLoader\"),IF(RIGHT(BW149,5)=\"Truck\",INDIRECT(BV149&\"Truck\")&\"/\"&INDIRECT(BV149&\"Loader\")&\"/\"&INDIRECT(BV149&\"CrusherLoader\"),IF(BV149=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BV149=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B37),C149=0),\"\",IF(OR(ISBLANK(F55),ISBLANK(G55)),\"Haul Info\",IF(BR149=0,\"Select Material\",IF(OR(BX149<>0,BW149=0),\"Select Fleet\",BZ149))))","v":""},{"$f":"IF(OR(ISBLANK(B37),C149=0),\"\",IF(OR(ISBLANK(F55),ISBLANK(G55)),\"Haul Info\",IF(BR149=0,\"Select Material\",IF(OR(BX149<>0,BW149=0),\"Select Fleet\",BY149))))","v":""},{"$f":"IF(OR(ISBLANK(B37),C149=0),\"\",IF(OR(ISBLANK(F55),ISBLANK(G55)),\"Haul Info\",IF(BR149=0,\"Select Material\",IF(OR(BX149<>0,BW149=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CA149,0),CA149)))))","v":""},{"$f":"IF(OR(ISBLANK(B37),C149=0),0,IF(OR(ISBLANK(F55),ISBLANK(G55)),\"Haul Info\",IF(BR149=0,\"Select Material\",IF(OR(BX149<>0,BW149=0),\"Select Fleet\",CB149))))","v":0},{"$f":"IF(OR(ISBLANK(B37),D149=0),\"\",IF(D149=0,\"\",IF(OR(ISBLANK(U37),ISBLANK(V37)),\"Haul Info\",IF(BR149=0,\"Select Material\",IF(CH149=0,\"Select Fleet\",IF(RIGHT(CH149,5)=\"Truck\",INDIRECT(CG149&\"Truck\")&\"/\"&INDIRECT(CG149&\"Loader\")&\"/\"&INDIRECT(CG149&\"TruckDozer\"),IF(CG149=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CG149=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B37),D149=0),\"\",IF(OR(ISBLANK(U37),ISBLANK(V37)),\"Haul Info\",IF(BR149=0,\"Select Material\",IF(CH149=0,\"Select Fleet\",CJ149))))","v":""},{"$f":"IF(OR(ISBLANK(B37),D149=0),\"\",IF(OR(ISBLANK(U37),ISBLANK(V37)),\"Haul Info\",IF(BR149=0,\"Select Material\",IF(CH149=0,\"Select Fleet\",CI149))))","v":""},{"$f":"IF(OR(ISBLANK(B37),D149=0),\"\",IF(OR(ISBLANK(U37),ISBLANK(V37)),\"Haul Info\",IF(BR149=0,\"Select Material\",IF(CH149=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CK149,0),CK149)))))","v":""},{"$f":"IF(OR(ISBLANK(B37),D149=0),0,IF(OR(ISBLANK(U37),ISBLANK(V37)),\"Haul Info\",IF(BR149=0,\"Select Material\",IF(CH149=0,\"Select Fleet\",CL149))))","v":0},{"$f":"IF(OR(ISBLANK(B37),ISBLANK(F55),ISBLANK(G55),I149=\"\",ISTEXT(I149)),\"\",CC149)","v":""},{"$f":"IF(OR(ISBLANK(B37),O149=\"\"),\"\",CD149)","v":""},{"$f":"IF(OR(ISBLANK(B37),C149=0,O149=\"\"),0,SUM(O149:P149))","v":0},{"$f":"IF(OR(ISBLANK(B37),C149=0,O149=\"\",),0,IF(C55=\"Yes\",CR149,0)+IF(D55=\"Yes\",CS149,0))","v":0},{"$f":"IF(OR(ISBLANK(B37),D149=0),0,BN149+BP149)","v":0},{"$f":"IF(OR(ISBLANK(B37),D149=0),0,BO149+BQ149)","v":0},{"$f":"IF(OR(ISBLANK(B37),D149=0,S149=\"\"),0,SUM(S149:T149))","v":0},{"$f":"IF(OR(ISBLANK(B37),D149=0,ISBLANK(G68),ISBLANK(H68)),0,CM149)","v":0},{"$f":"IF(OR(ISBLANK(B37),D149=0,V149=\"\"),0,CN149)","v":0},{"$f":"IF(OR(ISBLANK(B37),D149=0,ISBLANK(G68),ISBLANK(H68)),0,SUM(V149:W149))","v":0},{"$f":"IF(OR(ISBLANK(B37),D149=0,ISBLANK(G68),ISBLANK(H68)),0,Q149+R149+U149+X149)","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,{"$f":"BX139","v":11},{"$f":"ROUND(IF((BA149^2)-(BC149^2)<0,0,SQRT((BA149^2)-(BC149^2))),0)","v":10},{"$f":"BA139","v":5},{"$f":"BE37","v":200},{"$f":"BG37","v":1},{"$f":"ROUND(((BA149)*BD149)/43560,2)","v":0.05},0,0,{"$f":"ROUND((BF149*43560*(1/12)*BG149)/27,0)","v":0},{"$f":"(BB149*BD149)/43560","v":4.5913682277318638E-2},{"$f":"IF(BE149-BJ149<0,0,ROUND(BE149-BJ149,0))","v":1},{"$f":"ROUND((BK149*43560*(1/12)*BH149)/27,0)","v":0},{"$f":"BI149+BL149","v":0},{"$f":"ROUND(IF(I55=\"Yes\",IF(Metric,BI149*Yd3_2_M3,BI149)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(I55=\"Yes\",IF(Metric,BI149*Yd3_2_M3,BI149)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"ROUND(IF(J55=\"Yes\",IF(Metric,BL149*Yd3_2_M3,BL149)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(J55=\"Yes\",IF(Metric,BL149*Yd3_2_M3,BL149)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"G68","v":0},0,0,{"$f":"BA55","v":0},{"$f":"BC55","v":0},{"$f":"IF(OR(D149=0,D149=\"\"),0,H55)","v":0},{"$f":"BB55","v":0},{"$f":"IF(RIGHT(BW149,5)=\"Truck\",DP149,IF(BW149=\"Scraper Dozer\",EF149,IF(BW149=\"Tandem Scraper\",EU149,IF(RIGHT(BW149,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BU149=\"LongHaul\",IF(RIGHT(BW149,5)=\"Truck\",DO149,IF(BW149=\"Scraper Dozer\",EE149,IF(BW149=\"Tandem Scraper\",ET149,0))),CX149)","v":0},{"$f":"IF(BU149=\"LongHaul\",IF(RIGHT(BW149,5)=\"Truck\",DR149,IF(BW149=\"Scraper Dozer\",EG149,IF(BW149=\"Tandem Scraper\",EV149,0))),CZ149)","v":0},{"$f":"IF(BU149=\"LongHaul\",IF(RIGHT(BW149,5)=\"Truck\",DR149,IF(BW149=\"Scraper Dozer\",EH149,IF(BW149=\"Tandem Scraper\",EW149,0))),DA149)","v":0},{"$f":"IF(BU149=\"LongHaul\",IF(RIGHT(BW149,5)=\"Truck\",DU149,IF(BW149=\"Scraper Dozer\",EJ149,IF(BW149=\"Tandem Scraper\",EY149,0))),DC149)","v":0},{"$f":"IF(BU149=\"LongHaul\",IF(RIGHT(BW149,5)=\"Truck\",DT149,IF(BW149=\"Scraper Dozer\",EI149,IF(BW149=\"Tandem Scraper\",EX149,0))),DB149)","v":0},0,0,{"$f":"BB68","v":0},{"$f":"H68","v":0},{"$f":"IF(RIGHT(CH149,5)=\"Truck\",FM149,IF(CH149=\"Scraper Dozer\",GC149,IF(CH149=\"Tandem Scraper\",GR149,0)))","v":0},{"$f":"IF(RIGHT(CH149,5)=\"Truck\",FL149,IF(CH149=\"Scraper Dozer\",GB149,IF(CH149=\"Tandem Scraper\",GQ149,0)))","v":0},{"$f":"IF(RIGHT(CH149,5)=\"Truck\",FO149,IF(CH149=\"Scraper Dozer\",GD149,IF(CH149=\"Tandem Scraper\",GS149,0)))","v":0},{"$f":"IF(RIGHT(CH149,5)=\"Truck\",FP149,IF(CH149=\"Scraper Dozer\",GE149,IF(CH149=\"Tandem Scraper\",GT149,0)))","v":0},{"$f":"IF(RIGHT(CH149,5)=\"Truck\",FR149,IF(CH149=\"Scraper Dozer\",GG149,IF(CH149=\"Tandem Scraper\",GV149,0)))","v":0},{"$f":"IF(RIGHT(CH149,5)=\"Truck\",FQ149,IF(CH149=\"Scraper Dozer\",GF149,IF(CH149=\"Tandem Scraper\",GU149,0)))","v":0},{"$f":"BF149+BK149","v":1.05},{"$f":"IF(OR(AND(OR(ISBLANK(C55),C55=\"No\"),OR(ISBLANK(D55),D55=\"No\")),ISBLANK(BM149)),0,ROUND(BM149/IF(ISBLANK(E55),1,(1-E55)),0))","v":0},{"$f":"BM149","v":0},{"$f":"C149*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C149*Screening","v":{"$error":"#VALUE!"}},{"$f":"ABS(BT149)","v":0},{"$f":"IF(RIGHT(BW149,6)=\"Loader\",(ROUND(Ft2M*BS149,0)*INDEX(LoaderTravelEmptyArray,MATCH(E149,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E149,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BW149,6)=\"Loader\",(ROUND(Ft2M*BS149,0)*INDEX(LoaderTravelLoadedArray,MATCH(E149,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E149,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BW149,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E149,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(K55),NOT(ISNUMBER(K55)),K55=\"\"),IF(RIGHT(BW149,6)=\"Loader\",ROUND(SUM(CU149:CW149),2),0),K55)","v":0},{"$f":"IF(RIGHT(BW149,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E149,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BW149,6)=\"Loader\",ROUND(60/CX149*CY149,0),0)","v":0},{"$f":"IF(RIGHT(BW149,6)=\"Loader\",ROUND(CP149/CZ149,0),0)","v":0},{"$f":"IF(RIGHT(BW149,6)=\"Loader\",ROUND(IF(DA149<1,1,(DA149))*INDIRECT(BV149&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW149,6)=\"Loader\",ROUND(IF(DA149<1,1,(DA149))*INDIRECT(BV149&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW149,6)=\"Loader\",DB149+DC149,0)","v":0},{"$f":"IF(BV149=0,0,ROUND(BS149/(INDEX(INDIRECT(BV149&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV149&\"TruckLoadedWeight\"),0),MATCH(IF($CT149-INDIRECT(BV149&\"TruckRollingResistance\")<0,0,$CT149-INDIRECT(BV149&\"TruckRollingResistance\")),INDIRECT(BV149&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV149=0,0,ROUND(BS149/(INDEX(INDIRECT(BV149&\"TruckSpeedTable\"),MATCH(BR149,HaulMaterials,0),MATCH(IF(CT149-INDIRECT(BV149&\"TruckRollingResistance\")<0,0,CT149-INDIRECT(BV149&\"TruckRollingResistance\")),INDIRECT(BV149&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV149=0,0,ROUND(BS149/(INDEX(INDIRECT(BV149&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV149&\"TruckLoadedWeight\"),0),MATCH(IF(CT149-INDIRECT(BV149&\"TruckRollingResistance\")<0,0,CT149+INDIRECT(BV149&\"TruckRollingResistance\")),INDIRECT(BV149&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV149=0,0,ROUND(BS149/(INDEX(INDIRECT(BV149&\"TruckUHSpeedTable\"),MATCH(BR149,HaulMaterials,0),MATCH(IF(CT149-INDIRECT(BV149&\"TruckRollingResistance\")<0,0,CT149+INDIRECT(BV149&\"TruckRollingResistance\")),INDIRECT(BV149&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF149>=0,DG149,DH149)","v":0},{"$f":"IF(CF149>=0,DF149,DE149)","v":0},{"$f":"DI149+DJ149","v":0},{"$f":"IF(BV149=0,0,INDIRECT(BV149&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BV149=0,0,INDIRECT(BV149&\"TruckManuverDump\"))","v":0},{"$f":"IF(BV149=0,0,INDIRECT(BV149&IF(INDIRECT(BV149&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(K55),NOT(ISNUMBER(K55)),K55=\"\"),SUM(DK149:DN149),K55)","v":0},{"$f":"IF(DN149=0,0,IF(OR(ISBLANK(L55),NOT(ISNUMBER(L55)),L55=\"\"),IF((DO149-DN149)/DN149<=1,2,ROUNDUP((DO149-DN149)/DN149,0)),L55))","v":0},{"$f":"IF(DO149=0,0,ROUND((60/DO149)*INDIRECT(BV149&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BV149=0,0,ROUND(DP149*DQ149*TruckOperator*INDIRECT(BV149&\"TruckJobEfficiency\")*INDIRECT(BV149&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DR149=0,0,IF(ROUND(CP149/DR149,HoursRounding)<1,1,ROUND(CP149/DR149,HoursRounding)))","v":0},{"$f":"IF(BV149=0,0,ROUND(IF(DS149<1,1,(DS149))*((DP149*INDIRECT(BV149&\"TruckEquipRate\"))+INDIRECT(BV149&\"LoaderEquipRate\")+INDIRECT(BV149&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BV149=0,0,ROUND(IF(DS149<1,1,(DS149))*((DP149*INDIRECT(BV149&\"TruckLaborRate\"))+INDIRECT(BV149&\"LoaderLaborRate\")+INDIRECT(BV149&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DT149+DU149","v":0},{"$f":"ROUND(BS149/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT149-HaulScraperRollingResistance<0,0,CT149-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR149=0,0,ROUND(BS149/(INDEX(HaulScraperSpeedTable,MATCH(BR149,HaulMaterials,0)+1,MATCH(IF(CT149-HaulScraperRollingResistance<0,0,CT149-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS149/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT149-HaulScraperRollingResistance<0,0,CT149+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR149=0,0,ROUND(BS149/(INDEX(HaulScraperUHSpeedTable,MATCH(BR149,HaulMaterials,0),MATCH(IF(CT149-HaulScraperRollingResistance<0,0,CT149+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT149>=0,DY149,DZ149)","v":0},{"$f":"IF(BT149>=0,DX149,DW149)","v":0},{"$f":"EA149+EB149","v":0},{"$f":"IF(D149=0,0,HaulScraperLoadTime+HaulScraperManuverSpread)","v":0},{"$f":"IF(OR(ISBLANK(K55),NOT(ISNUMBER(K55)),K55=\"\"),SUM(EC149:ED149),K55)","v":0},{"$f":"IF(ED149=0,0,IF(OR(ISBLANK(L55),NOT(ISNUMBER(L55)),L55=\"\"),IF(TRUNC(EC149/ED149,0)<1,1,ROUND(EC149/ED149,0)+1),L55))","v":0},{"$f":"IF(EF149=0,0,ROUND((60/(EC149+ED149)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EF149,CubesRounding))","v":0},{"$f":"IF(EG149=0,0,IF(ROUND(CP149/EG149,HoursRounding)<1,1,ROUND(CP149/EG149,HoursRounding)))","v":0},{"$f":"ROUND(IF(EH149<1,1,EH149)*((EF149*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":462},{"$f":"ROUND(IF(EH149<1,1,EH149)*((EF149*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":117},{"$f":"EI149+EJ149","v":579},{"$f":"ROUND(BS149/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT149-TandemScraperRollingResistance<0,0,CT149-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR149=0,0,ROUND(BS149/(INDEX(TandemScraperSpeedTable,MATCH(BR149,HaulMaterials,0)+1,MATCH(IF(CT149-TandemScraperRollingResistance<0,0,CT149-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS149/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT149-TandemScraperRollingResistance<0,0,CT149+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR149=0,0,ROUND(BS149/(INDEX(TandemScraperUHSpeedTable,MATCH(BR149,HaulMaterials,0),MATCH(IF(CT149-TandemScraperRollingResistance<0,0,CT149+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT149>=0,EN149,EO149)","v":0},{"$f":"IF(BT149>=0,EM149,EL149)","v":0},{"$f":"EP149+EQ149","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(K55),NOT(ISNUMBER(K55)),K55=\"\"),SUM(ER149:ES149),K55)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(L55),NOT(ISNUMBER(L55)),L55=\"\"),IF(TRUNC(ER149/ES149,0)<2,2,TRUNC(ER149/ES149,0)+IF(MOD(TRUNC(ER149/ES149,0),2),1,0)),L55+IF(MOD(L55,2)>0,1))","v":2},{"$f":"ROUND((60/(ER149+ES149)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EU149,CubesRounding)","v":2626},{"$f":"IF(ROUND(CP149/EV149,HoursRounding)<1,1,ROUND(CP149/EV149,HoursRounding))","v":1},{"$f":"ROUND(IF(EW149<1,1,EW149)*((EU149*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(EW149<1,1,EW149)*((EU149*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"EX149+EY149","v":841},{"$f":"ABS(CF149)","v":0},{"$f":"IF(CG149=0,0,ROUND(CE149/(INDEX(INDIRECT(CG149&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG149&\"TruckLoadedWeight\"),0),MATCH(IF(FA149-INDIRECT(CG149&\"TruckRollingResistance\")<0,0,FA149-INDIRECT(CG149&\"TruckRollingResistance\")),INDIRECT(CG149&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG149=0,0,ROUND(CE149/(INDEX(INDIRECT(CG149&\"TruckSpeedTable\"),MATCH(BR149,HaulMaterials,0),MATCH(IF(FA149-INDIRECT(CG149&\"TruckRollingResistance\")<0,0,FA149-INDIRECT(CG149&\"TruckRollingResistance\")),INDIRECT(CG149&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG149=0,0,ROUND(CE149/(INDEX(INDIRECT(CG149&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG149&\"TruckLoadedWeight\"),0),MATCH(IF(FA149-INDIRECT(CG149&\"TruckRollingResistance\")<0,0,FA149+INDIRECT(CG149&\"TruckRollingResistance\")),INDIRECT(CG149&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG149=0,0,ROUND(CE149/(INDEX(INDIRECT(CG149&\"TruckUHSpeedTable\"),MATCH(BR149,HaulMaterials,0),MATCH(IF(FA149-INDIRECT(CG149&\"TruckRollingResistance\")<0,0,FA149+INDIRECT(CG149&\"TruckRollingResistance\")),INDIRECT(CG149&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF149>=0,FD149,FE149)","v":0},{"$f":"IF(CF149>=0,FC149,FB149)","v":0},{"$f":"FF149+FG149","v":0},{"$f":"IF(CG149=0,0,INDIRECT(CG149&\"TruckManuverLoad\"))","v":0},{"$f":"IF(CG149=0,0,INDIRECT(CG149&\"TruckManuverDump\"))","v":0},{"$f":"IF(CG149=0,0,INDIRECT(CG149&IF(INDIRECT(CG149&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(I68),NOT(ISNUMBER(I68)),I68=\"\"),SUM(FH149:FK149),I68)","v":0},{"$f":"IF(FK149=0,0,IF(OR(ISBLANK(J68),NOT(ISNUMBER(J68)),J68=\"\"),IF((FL149-FK149)/FK149<=1,2,ROUNDUP((FL149-FK149)/FK149,0)),J68))","v":0},{"$f":"IF(CG149=0,0,ROUND((60/FL149)*INDIRECT(CG149&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CG149=0,0,ROUND(FM149*FN149*TruckOperator*INDIRECT(CG149&\"TruckJobEfficiency\")*INDIRECT(CG149&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FO149=0,0,IF(ROUND(CQ149/FO149,HoursRounding)<1,1,ROUND(CQ149/FO149,HoursRounding)))","v":0},{"$f":"IF(CG149=0,0,ROUND(IF(FP149<1,1,(FP149))*((FM149*INDIRECT(CG149&\"TruckEquipRate\"))+INDIRECT(CG149&\"LoaderEquipRate\")+INDIRECT(CG149&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CG149=0,0,ROUND(IF(FP149<1,1,(FP149))*((FM149*INDIRECT(CG149&\"TruckLaborRate\"))+INDIRECT(CG149&\"LoaderLaborRate\")+INDIRECT(CG149&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FQ149+FR149","v":0},{"$f":"ROUND(CE149/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA149-HaulScraperRollingResistance<0,0,FA149-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR149=0,0,ROUND(CE149/(INDEX(HaulScraperSpeedTable,MATCH(BR149,HaulMaterials,0)+1,MATCH(IF(FA149-HaulScraperRollingResistance<0,0,FA149-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE149/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA149-HaulScraperRollingResistance<0,0,FA149+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR149=0,0,ROUND(CE149/(INDEX(HaulScraperUHSpeedTable,MATCH(BR149,HaulMaterials,0),MATCH(IF(FA149-HaulScraperRollingResistance<0,0,FA149+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF149>=0,FV149,FW149)","v":0},{"$f":"IF(CF149>=0,FU149,FT149)","v":0},{"$f":"FX149+FY149","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(I68),NOT(ISNUMBER(I68)),I68=\"\"),SUM(FZ149:GA149),I68)","v":1.2},{"$f":"IF(OR(ISBLANK(J68),NOT(ISNUMBER(J68)),J68=\"\"),IF(TRUNC(FZ149/GA149,0)<1,1,ROUND(FZ149/GA149,0)+1),J68)","v":1},{"$f":"ROUND((60/(FZ149+GA149)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GC149,CubesRounding)","v":1204},{"$f":"IF(ROUND(CQ149/GD149,HoursRounding)<1,1,ROUND($CQ149/GD149,HoursRounding))","v":1},{"$f":"ROUND(IF(GE149<1,1,GE149)*((GC149*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":879},{"$f":"ROUND(IF(GE149<1,1,GE149)*((GC149*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":176},{"$f":"GF149+GG149","v":1055},{"$f":"ROUND(CE149/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA149-TandemScraperRollingResistance<0,0,FA149-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR149=0,0,ROUND(CE149/(INDEX(TandemScraperSpeedTable,MATCH(BR149,HaulMaterials,0)+1,MATCH(IF(FA149-TandemScraperRollingResistance<0,0,FA149-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE149/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA149-TandemScraperRollingResistance<0,0,FA149+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR149=0,0,ROUND(CE149/(INDEX(TandemScraperUHSpeedTable,MATCH(BR149,HaulMaterials,0),MATCH(IF(FA149-TandemScraperRollingResistance<0,0,FA149+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF149>=0,GK149,GL149)","v":0},{"$f":"IF(CF149>=0,GJ149,GI149)","v":0},{"$f":"GM149+GN149","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(I68),NOT(ISNUMBER(I68)),I68=\"\"),SUM(GO149:GP149),I68)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(J68),NOT(ISNUMBER(J68)),J68=\"\"),IF(TRUNC(GO149/GP149,0)<2,2,TRUNC(GO149/GP149,0)+IF(MOD(TRUNC(GO149/GP149,0),2),1,0)),J68+IF(MOD(J68,2)>0,1))","v":2},{"$f":"ROUND((60/(GO149+GP149)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GR149,CubesRounding)","v":2626},{"$f":"IF(ROUND(CQ149/GS149,HoursRounding)<1,1,ROUND(CQ149/GS149,HoursRounding))","v":1},{"$f":"ROUND(IF(GT149<1,1,GT149)*((GR149*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(GT149<1,1,GT149)*((GR149*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"GU149+GV149","v":841}]
[]
[null,null,{"$f":"IF(SUM(C147:C150)=0,0,SUM(C147:C150))","v":0},{"$f":"IF(SUM(D147:D150)=0,0,SUM(D147:D150))","v":0},null,null,null,null,{"$f":"IF(SUM(I147:I150)=0,0,SUM(I147:I150))","v":0},null,null,null,null,{"$f":"IF(SUM(N147:N150)=0,0,SUM(N147:N150))","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(A129)&\" - \"&VLOOKUP(A157,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":""},{"$f":"IF(OR(ISBLANK(B35),CP160=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CP160),0),CP160))","v":0},{"$f":"IF(OR(ISBLANK(B35)),0,IF(Metric,ROUND(CY_2_M3*(CQ160),0),CQ160))","v":0},{"$f":"IF(OR(ISBLANK(B35),C160=0),\"\",IF(OR(ISBLANK(P53),ISBLANK(Q53)),\"Haul Info\",IF(BR160=0,\"Select Material\",IF(OR(BX160<>0,BW160=0),\"Select Fleet\",IF(RIGHT(BW160,6)=\"Loader\",INDIRECT(BV160&\"CrusherLoader\"),IF(RIGHT(BW160,5)=\"Truck\",INDIRECT(BV160&\"Truck\")&\"/\"&INDIRECT(BV160&\"Loader\")&\"/\"&INDIRECT(BV160&\"CrusherLoader\"),IF(BV160=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BV160=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C160=0),\"\",IF(OR(ISBLANK(P53),ISBLANK(Q53)),\"Haul Info\",IF(BR160=0,\"Select Material\",IF(OR(BX160<>0,BW160=0),\"Select Fleet\",BZ160))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C160=0),\"\",IF(OR(ISBLANK(P53),ISBLANK(Q53)),\"Haul Info\",IF(BR160=0,\"Select Material\",IF(OR(BX160<>0,BW160=0),\"Select Fleet\",BY160))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C160=0),\"\",IF(OR(ISBLANK(P53),ISBLANK(Q53)),\"Haul Info\",IF(BR160=0,\"Select Material\",IF(OR(BX160<>0,BW160=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CA160,0),CA160)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C160=0),0,IF(OR(ISBLANK(P53),ISBLANK(Q53)),\"Haul Info\",IF(BR160=0,\"Select Material\",IF(OR(BX160<>0,BW160=0),\"Select Fleet\",CB160))))","v":0},{"$f":"IF(OR(ISBLANK(B35),D160=0),\"\",IF(D160=0,\"\",IF(OR(ISBLANK(Y35),ISBLANK(Z35)),\"Haul Info\",IF(BR160=0,\"Select Material\",IF(CH147=0,\"Select Fleet\",IF(RIGHT(CH160,5)=\"Truck\",INDIRECT(CG160&\"Truck\")&\"/\"&INDIRECT(CG160&\"Loader\")&\"/\"&INDIRECT(CG160&\"TruckDozer\"),IF(CG160=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CG160=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D160=0),\"\",IF(OR(ISBLANK(Y35),ISBLANK(Z35)),\"Haul Info\",IF(BR160=0,\"Select Material\",IF(CH147=0,\"Select Fleet\",CJ160))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D160=0),\"\",IF(OR(ISBLANK(Y35),ISBLANK(Z35)),\"Haul Info\",IF(BR160=0,\"Select Material\",IF(CH147=0,\"Select Fleet\",CI160))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D160=0),\"\",IF(OR(ISBLANK(Y35),ISBLANK(Z35)),\"Haul Info\",IF(BR160=0,\"Select Material\",IF(CH147=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CK160,0),CK160)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D160=0),0,IF(OR(ISBLANK(Y35),ISBLANK(Z35)),\"Haul Info\",IF(BR160=0,\"Select Material\",IF(CH147=0,\"Select Fleet\",CL160))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(P53),ISBLANK(Q53),I160=0,ISTEXT(I160)),0,CC160)","v":0},{"$f":"IF(OR(ISBLANK(B35),O160=0),0,CD160)","v":0},{"$f":"IF(OR(ISBLANK(B35),C160=0,O160=\"\"),0,SUM(O160:P160))","v":0},{"$f":"IF(OR(ISBLANK(B35),C160=0,O160=\"\",),0,IF(M53=\"Yes\",CR160,0)+IF(N53=\"Yes\",CS160,0))","v":0},{"$f":"IF(OR(ISBLANK(B35),D160=0),0,BN160+BP160)","v":0},{"$f":"IF(OR(ISBLANK(B35),D160=0),0,BO160+BQ160)","v":0},{"$f":"IF(OR(ISBLANK(B35),D160=0,S160=\"\"),0,SUM(S160:T160))","v":0},{"$f":"IF(OR(ISBLANK(B35),D160=0,ISBLANK(K66),ISBLANK(L66)),0,CM160)","v":0},{"$f":"IF(OR(ISBLANK(B35),D160=0,V160=0),0,CN160)","v":0},{"$f":"IF(OR(ISBLANK(B35),D160=0,ISBLANK(K66),ISBLANK(L66)),0,SUM(V160:W160))","v":0},{"$f":"IF(OR(ISBLANK(B35),D160=0,ISBLANK(K66),ISBLANK(L66)),0,Q160+R160+U160+X160)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX137","v":0},{"$f":"ROUND(IF((BA160^2)-(BC160^2)<0,0,SQRT((BA160^2)-(BC160^2))),0)","v":0},{"$f":"BA137","v":0},{"$f":"BE35","v":0},{"$f":"BG35","v":0},{"$f":"ROUND(((BA160)*BD160)/43560,2)","v":0},{"$f":"BM35","v":0},0,{"$f":"ROUND((BF160*43560*(1/12)*BG160)/27,0)","v":0},{"$f":"(BB160*BD160)/43560","v":0},{"$f":"IF(BE160-BJ160<0,0,ROUND(BE160-BJ160,0))","v":0},{"$f":"ROUND((BK160*43560*(1/12)*BH160)/27,0)","v":0},{"$f":"BI160+BL160","v":0},{"$f":"ROUND(IF(S53=\"Yes\",IF(Metric,BI160*Yd3_2_M3,BI160)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(S53=\"Yes\",IF(Metric,BI160*Yd3_2_M3,BI160)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"ROUND(IF(T53=\"Yes\",IF(Metric,BL160*Yd3_2_M3,BL160)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(T53=\"Yes\",IF(Metric,BL160*Yd3_2_M3,BL160)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"K66","v":0},{"$f":"BI53","v":0},{"$f":"Q53","v":0},{"$f":"BF53","v":0},{"$f":"BH53","v":0},{"$f":"R53","v":0},{"$f":"BG53","v":0},{"$f":"IF(RIGHT(BW160,5)=\"Truck\",DP160,IF(BW160=\"Scraper Dozer\",EF160,IF(BW160=\"Tandem Scraper\",EU160,IF(RIGHT(BW147,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BU160=\"LongHaul\",IF(RIGHT(BW160,5)=\"Truck\",DO160,IF(BW160=\"Scraper Dozer\",EE160,IF(BW160=\"Tandem Scraper\",ET160,0))),CX160)","v":0},{"$f":"IF(BU160=\"LongHaul\",IF(RIGHT(BW160,5)=\"Truck\",DR160,IF(BW160=\"Scraper Dozer\",EG160,IF(BW160=\"Tandem Scraper\",EV160,0))),CZ160)","v":0},{"$f":"IF(BU160=\"LongHaul\",IF(RIGHT(BW160,5)=\"Truck\",DR160,IF(BW160=\"Scraper Dozer\",EH160,IF(BW160=\"Tandem Scraper\",EW160,0))),DA160)","v":0},{"$f":"IF(BU160=\"LongHaul\",IF(RIGHT(BW160,5)=\"Truck\",DU160,IF(BW160=\"Scraper Dozer\",EJ160,IF(BW160=\"Tandem Scraper\",EY160,0))),DC160)","v":0},{"$f":"IF(BU160=\"LongHaul\",IF(RIGHT(BW160,5)=\"Truck\",DT160,IF(BW160=\"Scraper Dozer\",EI160,IF(BW160=\"Tandem Scraper\",EX160,0))),DB160)","v":0},{"$f":"BO35","v":0},0,{"$f":"BC66","v":0},{"$f":"L66","v":0},{"$f":"IF(RIGHT(CH160,5)=\"Truck\",FM160,IF(CH160=\"Scraper Dozer\",GC160,IF(CH160=\"Tandem Scraper\",GR160,0)))","v":0},{"$f":"IF(RIGHT(CH160,5)=\"Truck\",FL160,IF(CH160=\"Scraper Dozer\",GB160,IF(CH160=\"Tandem Scraper\",GQ160,0)))","v":0},{"$f":"IF(RIGHT(CH160,5)=\"Truck\",FO160,IF(CH160=\"Scraper Dozer\",GD160,IF(CH160=\"Tandem Scraper\",GS160,0)))","v":0},{"$f":"IF(RIGHT(CH160,5)=\"Truck\",FP160,IF(CH160=\"Scraper Dozer\",GE160,IF(CH160=\"Tandem Scraper\",GT160,0)))","v":0},{"$f":"IF(RIGHT(CH160,5)=\"Truck\",FR160,IF(CH160=\"Scraper Dozer\",GG160,IF(CH160=\"Tandem Scraper\",GV160,0)))","v":0},{"$f":"IF(RIGHT(CH160,5)=\"Truck\",FQ160,IF(CH160=\"Scraper Dozer\",GF160,IF(CH160=\"Tandem Scraper\",GU160,0)))","v":0},{"$f":"BF160+BK160","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(M53),M53=\"No\"),OR(ISBLANK(N53),N53=\"No\")),ISBLANK(BM160)),0,ROUND(BM160/IF(ISBLANK(O53),1,(1-O53)),0))","v":0},{"$f":"BM160","v":0},{"$f":"C160*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C160*Screening","v":{"$error":"#VALUE!"}},{"$f":"ABS(BT160)","v":0},{"$f":"IF(RIGHT(BW160,6)=\"Loader\",(ROUND(Ft2M*BS160,0)*INDEX(LoaderTravelEmptyArray,MATCH(E160,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E160,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BW160,6)=\"Loader\",(ROUND(Ft2M*BS160,0)*INDEX(LoaderTravelLoadedArray,MATCH(E160,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E160,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BW160,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E160,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(U53),NOT(ISNUMBER(U53)),U53=\"\"),IF(RIGHT(BW160,6)=\"Loader\",ROUND(SUM(CU160:CW160),2),0),U53)","v":0},{"$f":"IF(RIGHT(BW160,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E160,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BW160,6)=\"Loader\",ROUND(60/CX160*CY160,0),0)","v":0},{"$f":"IF(RIGHT(BW160,6)=\"Loader\",ROUND(CP160/CZ160,0),0)","v":0},{"$f":"IF(RIGHT(BW160,6)=\"Loader\",ROUND(IF(DA160<1,1,(DA160))*INDIRECT(BV160&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW160,6)=\"Loader\",ROUND(IF(DA160<1,1,(DA160))*INDIRECT(BV160&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW160,6)=\"Loader\",DB160+DC160,0)","v":0},{"$f":"IF(BV160=0,0,ROUND(BS160/(INDEX(INDIRECT(BV160&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV160&\"TruckLoadedWeight\"),0),MATCH(IF($CT160-INDIRECT(BV160&\"TruckRollingResistance\")<0,0,$CT160-INDIRECT(BV160&\"TruckRollingResistance\")),INDIRECT(BV160&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV160=0,0,ROUND(BS160/(INDEX(INDIRECT(BV160&\"TruckSpeedTable\"),MATCH(BR160,HaulMaterials,0),MATCH(IF(CT160-INDIRECT(BV160&\"TruckRollingResistance\")<0,0,CT160-INDIRECT(BV160&\"TruckRollingResistance\")),INDIRECT(BV160&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV160=0,0,ROUND(BS160/(INDEX(INDIRECT(BV160&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV160&\"TruckLoadedWeight\"),0),MATCH(IF(CT160-INDIRECT(BV160&\"TruckRollingResistance\")<0,0,CT160+INDIRECT(BV160&\"TruckRollingResistance\")),INDIRECT(BV160&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV160=0,0,ROUND(BS160/(INDEX(INDIRECT(BV160&\"TruckUHSpeedTable\"),MATCH(BR160,HaulMaterials,0),MATCH(IF(CT160-INDIRECT(BV160&\"TruckRollingResistance\")<0,0,CT160+INDIRECT(BV160&\"TruckRollingResistance\")),INDIRECT(BV160&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF160>=0,DG160,DH160)","v":0},{"$f":"IF(CF160>=0,DF160,DE160)","v":0},{"$f":"DI160+DJ160","v":0},{"$f":"IF(BV160=0,0,INDIRECT(BV160&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BV160=0,0,INDIRECT(BV160&\"TruckManuverDump\"))","v":0},{"$f":"IF(BV160=0,0,INDIRECT(BV160&IF(INDIRECT(BV160&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(U53),NOT(ISNUMBER(U53)),U53=\"\"),SUM(DK160:DN160),U53)","v":0},{"$f":"IF(DN160=0,0,IF(OR(ISBLANK(V53),NOT(ISNUMBER(V53)),V53=\"\"),IF((DO160-DN160)/DN160<=1,2,ROUNDUP((DO160-DN160)/DN160,0)),V53))","v":0},{"$f":"IF(BV160=0,0,ROUND((60/DO160)*INDIRECT(BV160&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BV160=0,0,ROUND(DP160*DQ160*TruckOperator*INDIRECT(BV160&\"TruckJobEfficiency\")*INDIRECT(BV160&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DR160=0,0,IF(ROUND(CP160/DR160,HoursRounding)<1,1,ROUND(CP160/DR160,HoursRounding)))","v":0},{"$f":"IF(BV160=0,0,ROUND(IF(DS160<1,1,(DS160))*((DP160*INDIRECT(BV160&\"TruckEquipRate\"))+INDIRECT(BV160&\"LoaderEquipRate\")+INDIRECT(BV160&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BV160=0,0,ROUND(IF(DS160<1,1,(DS160))*((DP160*INDIRECT(BV160&\"TruckLaborRate\"))+INDIRECT(BV160&\"LoaderLaborRate\")+INDIRECT(BV160&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DT160+DU160","v":0},{"$f":"ROUND(BS160/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT160-HaulScraperRollingResistance<0,0,CT160-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR160=0,0,ROUND(BS160/(INDEX(HaulScraperSpeedTable,MATCH(BR160,HaulMaterials,0)+1,MATCH(IF(CT160-HaulScraperRollingResistance<0,0,CT160-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS160/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT160-HaulScraperRollingResistance<0,0,CT160+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR160=0,0,ROUND(BS160/(INDEX(HaulScraperUHSpeedTable,MATCH(BR160,HaulMaterials,0),MATCH(IF(CT160-HaulScraperRollingResistance<0,0,CT160+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT160>=0,DY160,DZ160)","v":0},{"$f":"IF(BT160>=0,DX160,DW160)","v":0},{"$f":"EA160+EB160","v":0},{"$f":"IF(D160=0,0,HaulScraperLoadTime+HaulScraperManuverSpread)","v":0},{"$f":"IF(OR(ISBLANK(U53),NOT(ISNUMBER(U53)),U53=\"\"),SUM(EC160:ED160),U53)","v":0},{"$f":"IF(ED160=0,0,IF(OR(ISBLANK(V53),NOT(ISNUMBER(V53)),V53=\"\"),IF(TRUNC(EC160/ED160,0)<1,1,ROUND(EC160/ED160,0)+1),V53))","v":0},{"$f":"IF(EF160=0,0,ROUND((60/(EC160+ED160)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EF160,CubesRounding))","v":0},{"$f":"IF(EG160=0,0,IF(ROUND(CP160/EG160,HoursRounding)<1,1,ROUND(CP160/EG160,HoursRounding)))","v":0},{"$f":"ROUND(IF(EH160<1,1,EH160)*((EF160*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":462},{"$f":"ROUND(IF(EH160<1,1,EH160)*((EF160*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":117},{"$f":"EI160+EJ160","v":579},{"$f":"ROUND(BS160/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT160-TandemScraperRollingResistance<0,0,CT160-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR160=0,0,ROUND(BS160/(INDEX(TandemScraperSpeedTable,MATCH(BR160,HaulMaterials,0)+1,MATCH(IF(CT160-TandemScraperRollingResistance<0,0,CT160-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS160/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT160-TandemScraperRollingResistance<0,0,CT160+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR160=0,0,ROUND(BS160/(INDEX(TandemScraperUHSpeedTable,MATCH(BR160,HaulMaterials,0),MATCH(IF(CT160-TandemScraperRollingResistance<0,0,CT160+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT160>=0,EN160,EO160)","v":0},{"$f":"IF(BT160>=0,EM160,EL160)","v":0},{"$f":"EP160+EQ160","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(U53),NOT(ISNUMBER(U53)),U53=\"\"),SUM(ER160:ES160),U53)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(V53),NOT(ISNUMBER(V53)),V53=\"\"),IF(TRUNC(ER160/ES160,0)<2,2,TRUNC(ER160/ES160,0)+IF(MOD(TRUNC(ER160/ES160,0),2),1,0)),V53+IF(MOD(V53,2)>0,1))","v":2},{"$f":"ROUND((60/(ER160+ES160)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EU160,CubesRounding)","v":2626},{"$f":"IF(ROUND(CP160/EV160,HoursRounding)<1,1,ROUND(CP160/EV160,HoursRounding))","v":1},{"$f":"ROUND(IF(EW160<1,1,EW160)*((EU160*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(EW160<1,1,EW160)*((EU160*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"EX160+EY160","v":841},{"$f":"ABS(CF160)","v":0},{"$f":"IF(CG160=0,0,ROUND(CE160/(INDEX(INDIRECT(CG160&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG160&\"TruckLoadedWeight\"),0),MATCH(IF(FA160-INDIRECT(CG160&\"TruckRollingResistance\")<0,0,FA160-INDIRECT(CG160&\"TruckRollingResistance\")),INDIRECT(CG160&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG160=0,0,ROUND(CE160/(INDEX(INDIRECT(CG160&\"TruckSpeedTable\"),MATCH(BR160,HaulMaterials,0),MATCH(IF(FA160-INDIRECT(CG160&\"TruckRollingResistance\")<0,0,FA160-INDIRECT(CG160&\"TruckRollingResistance\")),INDIRECT(CG160&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG160=0,0,ROUND(CE160/(INDEX(INDIRECT(CG160&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG160&\"TruckLoadedWeight\"),0),MATCH(IF(FA160-INDIRECT(CG160&\"TruckRollingResistance\")<0,0,FA160+INDIRECT(CG160&\"TruckRollingResistance\")),INDIRECT(CG160&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG160=0,0,ROUND(CE160/(INDEX(INDIRECT(CG160&\"TruckUHSpeedTable\"),MATCH(BR160,HaulMaterials,0),MATCH(IF(FA160-INDIRECT(CG160&\"TruckRollingResistance\")<0,0,FA160+INDIRECT(CG160&\"TruckRollingResistance\")),INDIRECT(CG160&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF160>=0,FD160,FE160)","v":0},{"$f":"IF(CF160>=0,FC160,FB160)","v":0},{"$f":"FF160+FG160","v":0},{"$f":"IF(CG160=0,0,INDIRECT(CG160&\"TruckManuverLoad\"))","v":0},{"$f":"IF(CG160=0,0,INDIRECT(CG160&\"TruckManuverDump\"))","v":0},{"$f":"IF(CG160=0,0,INDIRECT(CG160&IF(INDIRECT(CG160&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(M66),NOT(ISNUMBER(M66)),M66=\"\"),SUM(FH160:FK160),M66)","v":0},{"$f":"IF(FK160=0,0,IF(OR(ISBLANK(N66),NOT(ISNUMBER(N66)),N66=\"\"),IF((FL160-FK160)/FK160<=1,2,ROUNDUP((FL160-FK160)/FK160,0)),N66))","v":0},{"$f":"IF(CG160=0,0,ROUND((60/FL160)*INDIRECT(CG160&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CG160=0,0,ROUND(FM160*FN160*TruckOperator*INDIRECT(CG160&\"TruckJobEfficiency\")*INDIRECT(CG160&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FO160=0,0,IF(ROUND(CQ160/FO160,HoursRounding)<1,1,ROUND(CQ160/FO160,HoursRounding)))","v":0},{"$f":"IF(CG160=0,0,ROUND(IF(FP160<1,1,(FP160))*((FM160*INDIRECT(CG160&\"TruckEquipRate\"))+INDIRECT(CG160&\"LoaderEquipRate\")+INDIRECT(CG160&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CG160=0,0,ROUND(IF(FP160<1,1,(FP160))*((FM160*INDIRECT(CG160&\"TruckLaborRate\"))+INDIRECT(CG160&\"LoaderLaborRate\")+INDIRECT(CG160&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FQ160+FR160","v":0},{"$f":"ROUND(CE160/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA160-HaulScraperRollingResistance<0,0,FA160-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR160=0,0,ROUND(CE160/(INDEX(HaulScraperSpeedTable,MATCH(BR160,HaulMaterials,0)+1,MATCH(IF(FA160-HaulScraperRollingResistance<0,0,FA160-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE160/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA160-HaulScraperRollingResistance<0,0,FA160+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR160=0,0,ROUND(CE160/(INDEX(HaulScraperUHSpeedTable,MATCH(BR160,HaulMaterials,0),MATCH(IF(FA160-HaulScraperRollingResistance<0,0,FA160+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF160>=0,FV160,FW160)","v":0},{"$f":"IF(CF160>=0,FU160,FT160)","v":0},{"$f":"FX160+FY160","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(M66),NOT(ISNUMBER(M66)),M66=\"\"),SUM(FZ160:GA160),M66)","v":1.2},{"$f":"IF(OR(ISBLANK(N66),NOT(ISNUMBER(N66)),N66=\"\"),IF(TRUNC(FZ160/GA160,0)<1,1,ROUND(FZ160/GA160,0)+1),N66)","v":1},{"$f":"ROUND((60/(FZ160+GA160)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GC160,CubesRounding)","v":1204},{"$f":"IF(ROUND(CQ160/GD160,HoursRounding)<1,1,ROUND($CQ160/GD160,HoursRounding))","v":1},{"$f":"ROUND(IF(GE160<1,1,GE160)*((GC160*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":879},{"$f":"ROUND(IF(GE160<1,1,GE160)*((GC160*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":176},{"$f":"GF160+GG160","v":1055},{"$f":"ROUND(CE160/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA160-TandemScraperRollingResistance<0,0,FA160-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR160=0,0,ROUND(CE160/(INDEX(TandemScraperSpeedTable,MATCH(BR160,HaulMaterials,0)+1,MATCH(IF(FA160-TandemScraperRollingResistance<0,0,FA160-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE160/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA160-TandemScraperRollingResistance<0,0,FA160+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR160=0,0,ROUND(CE160/(INDEX(TandemScraperUHSpeedTable,MATCH(BR160,HaulMaterials,0),MATCH(IF(FA160-TandemScraperRollingResistance<0,0,FA160+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF160>=0,GK160,GL160)","v":0},{"$f":"IF(CF160>=0,GJ160,GI160)","v":0},{"$f":"GM160+GN160","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(M66),NOT(ISNUMBER(M66)),M66=\"\"),SUM(GO160:GP160),M66)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(N66),NOT(ISNUMBER(N66)),N66=\"\"),IF(TRUNC(GO160/GP160,0)<2,2,TRUNC(GO160/GP160,0)+IF(MOD(TRUNC(GO160/GP160,0),2),1,0)),N66+IF(MOD(N66,2)>0,1))","v":2},{"$f":"ROUND((60/(GO160+GP160)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GR160,CubesRounding)","v":2626},{"$f":"IF(ROUND(CQ160/GS160,HoursRounding)<1,1,ROUND(CQ160/GS160,HoursRounding))","v":1},{"$f":"ROUND(IF(GT160<1,1,GT160)*((GR160*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(GT160<1,1,GT160)*((GR160*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"GU160+GV160","v":841}]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":"Borrow Area for Pond Backfill material"},{"$f":"IF(OR(ISBLANK(B36),CP161=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CP161),0),CP161))","v":0},{"$f":"IF(OR(ISBLANK(B36)),0,IF(Metric,ROUND(CY_2_M3*(CQ161),0),CQ161))","v":0},{"$f":"IF(OR(ISBLANK(B36),C161=0),\"\",IF(OR(ISBLANK(P54),ISBLANK(Q54)),\"Haul Info\",IF(BR161=0,\"Select Material\",IF(OR(BX161<>0,BW161=0),\"Select Fleet\",IF(RIGHT(BW161,6)=\"Loader\",INDIRECT(BV161&\"CrusherLoader\"),IF(RIGHT(BW161,5)=\"Truck\",INDIRECT(BV161&\"Truck\")&\"/\"&INDIRECT(BV161&\"Loader\")&\"/\"&INDIRECT(BV161&\"CrusherLoader\"),IF(BV161=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BV161=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C161=0),\"\",IF(OR(ISBLANK(P54),ISBLANK(Q54)),\"Haul Info\",IF(BR161=0,\"Select Material\",IF(OR(BX161<>0,BW161=0),\"Select Fleet\",BZ161))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C161=0),\"\",IF(OR(ISBLANK(P54),ISBLANK(Q54)),\"Haul Info\",IF(BR161=0,\"Select Material\",IF(OR(BX161<>0,BW161=0),\"Select Fleet\",BY161))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C161=0),\"\",IF(OR(ISBLANK(P54),ISBLANK(Q54)),\"Haul Info\",IF(BR161=0,\"Select Material\",IF(OR(BX161<>0,BW161=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CA161,0),CA161)))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C161=0),0,IF(OR(ISBLANK(P54),ISBLANK(Q54)),\"Haul Info\",IF(BR161=0,\"Select Material\",IF(OR(BX161<>0,BW161=0),\"Select Fleet\",CB161))))","v":0},{"$f":"IF(OR(ISBLANK(B36),D161=0),\"\",IF(D161=0,\"\",IF(OR(ISBLANK(Y36),ISBLANK(Z36)),\"Haul Info\",IF(BR161=0,\"Select Material\",IF(CH148=0,\"Select Fleet\",IF(RIGHT(CH161,5)=\"Truck\",INDIRECT(CG161&\"Truck\")&\"/\"&INDIRECT(CG161&\"Loader\")&\"/\"&INDIRECT(CG161&\"TruckDozer\"),IF(CG161=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CG161=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B36),D161=0),\"\",IF(OR(ISBLANK(Y36),ISBLANK(Z36)),\"Haul Info\",IF(BR161=0,\"Select Material\",IF(CH148=0,\"Select Fleet\",CJ161))))","v":""},{"$f":"IF(OR(ISBLANK(B36),D161=0),\"\",IF(OR(ISBLANK(Y36),ISBLANK(Z36)),\"Haul Info\",IF(BR161=0,\"Select Material\",IF(CH148=0,\"Select Fleet\",CI161))))","v":""},{"$f":"IF(OR(ISBLANK(B36),D161=0),\"\",IF(OR(ISBLANK(Y36),ISBLANK(Z36)),\"Haul Info\",IF(BR161=0,\"Select Material\",IF(CH148=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CK161,0),CK161)))))","v":""},{"$f":"IF(OR(ISBLANK(B36),D161=0),0,IF(OR(ISBLANK(Y36),ISBLANK(Z36)),\"Haul Info\",IF(BR161=0,\"Select Material\",IF(CH148=0,\"Select Fleet\",CL161))))","v":0},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(P54),ISBLANK(Q54),I161=0,ISTEXT(I161)),0,CC161)","v":0},{"$f":"IF(OR(ISBLANK(B36),O161=0),0,CD161)","v":0},{"$f":"IF(OR(ISBLANK(B36),C161=0,O161=\"\"),0,SUM(O161:P161))","v":0},{"$f":"IF(OR(ISBLANK(B36),C161=0,O161=\"\",),0,IF(M54=\"Yes\",CR161,0)+IF(N54=\"Yes\",CS161,0))","v":0},{"$f":"IF(OR(ISBLANK(B36),D161=0),0,BN161+BP161)","v":0},{"$f":"IF(OR(ISBLANK(B36),D161=0),0,BO161+BQ161)","v":0},{"$f":"IF(OR(ISBLANK(B36),D161=0,S161=\"\"),0,SUM(S161:T161))","v":0},{"$f":"IF(OR(ISBLANK(B36),D161=0,ISBLANK(K67),ISBLANK(L67)),0,CM161)","v":0},{"$f":"IF(OR(ISBLANK(B36),D161=0,V161=0),0,CN161)","v":0},{"$f":"IF(OR(ISBLANK(B36),D161=0,ISBLANK(K67),ISBLANK(L67)),0,SUM(V161:W161))","v":0},{"$f":"IF(OR(ISBLANK(B36),D161=0,ISBLANK(K67),ISBLANK(L67)),0,Q161+R161+U161+X161)","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,{"$f":"BX138","v":18},{"$f":"ROUND(IF((BA161^2)-(BC161^2)<0,0,SQRT((BA161^2)-(BC161^2))),0)","v":16},{"$f":"BA138","v":8},{"$f":"BE36","v":500},{"$f":"BG36","v":5},{"$f":"ROUND(((BA161)*BD161)/43560,2)","v":0.21},0,0,{"$f":"ROUND((BF161*43560*(1/12)*BG161)/27,0)","v":0},{"$f":"(BB161*BD161)/43560","v":0.18365472910927455},{"$f":"IF(BE161-BJ161<0,0,ROUND(BE161-BJ161,0))","v":5},{"$f":"ROUND((BK161*43560*(1/12)*BH161)/27,0)","v":0},{"$f":"BI161+BL161","v":0},{"$f":"ROUND(IF(S54=\"Yes\",IF(Metric,BI161*Yd3_2_M3,BI161)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(S54=\"Yes\",IF(Metric,BI161*Yd3_2_M3,BI161)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"ROUND(IF(T54=\"Yes\",IF(Metric,BL161*Yd3_2_M3,BL161)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(T54=\"Yes\",IF(Metric,BL161*Yd3_2_M3,BL161)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"K67","v":0},{"$f":"BI54","v":0},{"$f":"Q54","v":0},{"$f":"BF54","v":0},{"$f":"BH54","v":0},{"$f":"R54","v":0},{"$f":"BG54","v":0},{"$f":"IF(RIGHT(BW161,5)=\"Truck\",DP161,IF(BW161=\"Scraper Dozer\",EF161,IF(BW161=\"Tandem Scraper\",EU161,IF(RIGHT(BW148,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BU161=\"LongHaul\",IF(RIGHT(BW161,5)=\"Truck\",DO161,IF(BW161=\"Scraper Dozer\",EE161,IF(BW161=\"Tandem Scraper\",ET161,0))),CX161)","v":0},{"$f":"IF(BU161=\"LongHaul\",IF(RIGHT(BW161,5)=\"Truck\",DR161,IF(BW161=\"Scraper Dozer\",EG161,IF(BW161=\"Tandem Scraper\",EV161,0))),CZ161)","v":0},{"$f":"IF(BU161=\"LongHaul\",IF(RIGHT(BW161,5)=\"Truck\",DR161,IF(BW161=\"Scraper Dozer\",EH161,IF(BW161=\"Tandem Scraper\",EW161,0))),DA161)","v":0},{"$f":"IF(BU161=\"LongHaul\",IF(RIGHT(BW161,5)=\"Truck\",DU161,IF(BW161=\"Scraper Dozer\",EJ161,IF(BW161=\"Tandem Scraper\",EY161,0))),DC161)","v":0},{"$f":"IF(BU161=\"LongHaul\",IF(RIGHT(BW161,5)=\"Truck\",DT161,IF(BW161=\"Scraper Dozer\",EI161,IF(BW161=\"Tandem Scraper\",EX161,0))),DB161)","v":0},0,0,{"$f":"BC67","v":0},{"$f":"L67","v":0},{"$f":"IF(RIGHT(CH161,5)=\"Truck\",FM161,IF(CH161=\"Scraper Dozer\",GC161,IF(CH161=\"Tandem Scraper\",GR161,0)))","v":0},{"$f":"IF(RIGHT(CH161,5)=\"Truck\",FL161,IF(CH161=\"Scraper Dozer\",GB161,IF(CH161=\"Tandem Scraper\",GQ161,0)))","v":0},{"$f":"IF(RIGHT(CH161,5)=\"Truck\",FO161,IF(CH161=\"Scraper Dozer\",GD161,IF(CH161=\"Tandem Scraper\",GS161,0)))","v":0},{"$f":"IF(RIGHT(CH161,5)=\"Truck\",FP161,IF(CH161=\"Scraper Dozer\",GE161,IF(CH161=\"Tandem Scraper\",GT161,0)))","v":0},{"$f":"IF(RIGHT(CH161,5)=\"Truck\",FR161,IF(CH161=\"Scraper Dozer\",GG161,IF(CH161=\"Tandem Scraper\",GV161,0)))","v":0},{"$f":"IF(RIGHT(CH161,5)=\"Truck\",FQ161,IF(CH161=\"Scraper Dozer\",GF161,IF(CH161=\"Tandem Scraper\",GU161,0)))","v":0},{"$f":"BF161+BK161","v":5.21},{"$f":"IF(OR(AND(OR(ISBLANK(M54),M54=\"No\"),OR(ISBLANK(N54),N54=\"No\")),ISBLANK(BM161)),0,ROUND(BM161/IF(ISBLANK(O54),1,(1-O54)),0))","v":0},{"$f":"BM161","v":0},{"$f":"C161*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C161*Screening","v":{"$error":"#VALUE!"}},{"$f":"ABS(BT161)","v":0},{"$f":"IF(RIGHT(BW161,6)=\"Loader\",(ROUND(Ft2M*BS161,0)*INDEX(LoaderTravelEmptyArray,MATCH(E161,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E161,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BW161,6)=\"Loader\",(ROUND(Ft2M*BS161,0)*INDEX(LoaderTravelLoadedArray,MATCH(E161,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E161,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BW161,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E161,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(U54),NOT(ISNUMBER(U54)),U54=\"\"),IF(RIGHT(BW161,6)=\"Loader\",ROUND(SUM(CU161:CW161),2),0),U54)","v":0},{"$f":"IF(RIGHT(BW161,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E161,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BW161,6)=\"Loader\",ROUND(60/CX161*CY161,0),0)","v":0},{"$f":"IF(RIGHT(BW161,6)=\"Loader\",ROUND(CP161/CZ161,0),0)","v":0},{"$f":"IF(RIGHT(BW161,6)=\"Loader\",ROUND(IF(DA161<1,1,(DA161))*INDIRECT(BV161&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW161,6)=\"Loader\",ROUND(IF(DA161<1,1,(DA161))*INDIRECT(BV161&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW161,6)=\"Loader\",DB161+DC161,0)","v":0},{"$f":"IF(BV161=0,0,ROUND(BS161/(INDEX(INDIRECT(BV161&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV161&\"TruckLoadedWeight\"),0),MATCH(IF($CT161-INDIRECT(BV161&\"TruckRollingResistance\")<0,0,$CT161-INDIRECT(BV161&\"TruckRollingResistance\")),INDIRECT(BV161&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV161=0,0,ROUND(BS161/(INDEX(INDIRECT(BV161&\"TruckSpeedTable\"),MATCH(BR161,HaulMaterials,0),MATCH(IF(CT161-INDIRECT(BV161&\"TruckRollingResistance\")<0,0,CT161-INDIRECT(BV161&\"TruckRollingResistance\")),INDIRECT(BV161&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV161=0,0,ROUND(BS161/(INDEX(INDIRECT(BV161&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV161&\"TruckLoadedWeight\"),0),MATCH(IF(CT161-INDIRECT(BV161&\"TruckRollingResistance\")<0,0,CT161+INDIRECT(BV161&\"TruckRollingResistance\")),INDIRECT(BV161&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV161=0,0,ROUND(BS161/(INDEX(INDIRECT(BV161&\"TruckUHSpeedTable\"),MATCH(BR161,HaulMaterials,0),MATCH(IF(CT161-INDIRECT(BV161&\"TruckRollingResistance\")<0,0,CT161+INDIRECT(BV161&\"TruckRollingResistance\")),INDIRECT(BV161&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF161>=0,DG161,DH161)","v":0},{"$f":"IF(CF161>=0,DF161,DE161)","v":0},{"$f":"DI161+DJ161","v":0},{"$f":"IF(BV161=0,0,INDIRECT(BV161&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BV161=0,0,INDIRECT(BV161&\"TruckManuverDump\"))","v":0},{"$f":"IF(BV161=0,0,INDIRECT(BV161&IF(INDIRECT(BV161&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(U54),NOT(ISNUMBER(U54)),U54=\"\"),SUM(DK161:DN161),U54)","v":0},{"$f":"IF(DN161=0,0,IF(OR(ISBLANK(V54),NOT(ISNUMBER(V54)),V54=\"\"),IF((DO161-DN161)/DN161<=1,2,ROUNDUP((DO161-DN161)/DN161,0)),V54))","v":0},{"$f":"IF(BV161=0,0,ROUND((60/DO161)*INDIRECT(BV161&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BV161=0,0,ROUND(DP161*DQ161*TruckOperator*INDIRECT(BV161&\"TruckJobEfficiency\")*INDIRECT(BV161&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DR161=0,0,IF(ROUND(CP161/DR161,HoursRounding)<1,1,ROUND(CP161/DR161,HoursRounding)))","v":0},{"$f":"IF(BV161=0,0,ROUND(IF(DS161<1,1,(DS161))*((DP161*INDIRECT(BV161&\"TruckEquipRate\"))+INDIRECT(BV161&\"LoaderEquipRate\")+INDIRECT(BV161&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BV161=0,0,ROUND(IF(DS161<1,1,(DS161))*((DP161*INDIRECT(BV161&\"TruckLaborRate\"))+INDIRECT(BV161&\"LoaderLaborRate\")+INDIRECT(BV161&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DT161+DU161","v":0},{"$f":"ROUND(BS161/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT161-HaulScraperRollingResistance<0,0,CT161-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR161=0,0,ROUND(BS161/(INDEX(HaulScraperSpeedTable,MATCH(BR161,HaulMaterials,0)+1,MATCH(IF(CT161-HaulScraperRollingResistance<0,0,CT161-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS161/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT161-HaulScraperRollingResistance<0,0,CT161+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR161=0,0,ROUND(BS161/(INDEX(HaulScraperUHSpeedTable,MATCH(BR161,HaulMaterials,0),MATCH(IF(CT161-HaulScraperRollingResistance<0,0,CT161+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT161>=0,DY161,DZ161)","v":0},{"$f":"IF(BT161>=0,DX161,DW161)","v":0},{"$f":"EA161+EB161","v":0},{"$f":"IF(D161=0,0,HaulScraperLoadTime+HaulScraperManuverSpread)","v":0},{"$f":"IF(OR(ISBLANK(U54),NOT(ISNUMBER(U54)),U54=\"\"),SUM(EC161:ED161),U54)","v":0},{"$f":"IF(ED161=0,0,IF(OR(ISBLANK(V54),NOT(ISNUMBER(V54)),V54=\"\"),IF(TRUNC(EC161/ED161,0)<1,1,ROUND(EC161/ED161,0)+1),V54))","v":0},{"$f":"IF(EF161=0,0,ROUND((60/(EC161+ED161)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EF161,CubesRounding))","v":0},{"$f":"IF(EG161=0,0,IF(ROUND(CP161/EG161,HoursRounding)<1,1,ROUND(CP161/EG161,HoursRounding)))","v":0},{"$f":"ROUND(IF(EH161<1,1,EH161)*((EF161*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":462},{"$f":"ROUND(IF(EH161<1,1,EH161)*((EF161*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":117},{"$f":"EI161+EJ161","v":579},{"$f":"ROUND(BS161/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT161-TandemScraperRollingResistance<0,0,CT161-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR161=0,0,ROUND(BS161/(INDEX(TandemScraperSpeedTable,MATCH(BR161,HaulMaterials,0)+1,MATCH(IF(CT161-TandemScraperRollingResistance<0,0,CT161-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS161/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT161-TandemScraperRollingResistance<0,0,CT161+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR161=0,0,ROUND(BS161/(INDEX(TandemScraperUHSpeedTable,MATCH(BR161,HaulMaterials,0),MATCH(IF(CT161-TandemScraperRollingResistance<0,0,CT161+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT161>=0,EN161,EO161)","v":0},{"$f":"IF(BT161>=0,EM161,EL161)","v":0},{"$f":"EP161+EQ161","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(U54),NOT(ISNUMBER(U54)),U54=\"\"),SUM(ER161:ES161),U54)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(V54),NOT(ISNUMBER(V54)),V54=\"\"),IF(TRUNC(ER161/ES161,0)<2,2,TRUNC(ER161/ES161,0)+IF(MOD(TRUNC(ER161/ES161,0),2),1,0)),V54+IF(MOD(V54,2)>0,1))","v":2},{"$f":"ROUND((60/(ER161+ES161)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EU161,CubesRounding)","v":2626},{"$f":"IF(ROUND(CP161/EV161,HoursRounding)<1,1,ROUND(CP161/EV161,HoursRounding))","v":1},{"$f":"ROUND(IF(EW161<1,1,EW161)*((EU161*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(EW161<1,1,EW161)*((EU161*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"EX161+EY161","v":841},{"$f":"ABS(CF161)","v":0},{"$f":"IF(CG161=0,0,ROUND(CE161/(INDEX(INDIRECT(CG161&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG161&\"TruckLoadedWeight\"),0),MATCH(IF(FA161-INDIRECT(CG161&\"TruckRollingResistance\")<0,0,FA161-INDIRECT(CG161&\"TruckRollingResistance\")),INDIRECT(CG161&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG161=0,0,ROUND(CE161/(INDEX(INDIRECT(CG161&\"TruckSpeedTable\"),MATCH(BR161,HaulMaterials,0),MATCH(IF(FA161-INDIRECT(CG161&\"TruckRollingResistance\")<0,0,FA161-INDIRECT(CG161&\"TruckRollingResistance\")),INDIRECT(CG161&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG161=0,0,ROUND(CE161/(INDEX(INDIRECT(CG161&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG161&\"TruckLoadedWeight\"),0),MATCH(IF(FA161-INDIRECT(CG161&\"TruckRollingResistance\")<0,0,FA161+INDIRECT(CG161&\"TruckRollingResistance\")),INDIRECT(CG161&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG161=0,0,ROUND(CE161/(INDEX(INDIRECT(CG161&\"TruckUHSpeedTable\"),MATCH(BR161,HaulMaterials,0),MATCH(IF(FA161-INDIRECT(CG161&\"TruckRollingResistance\")<0,0,FA161+INDIRECT(CG161&\"TruckRollingResistance\")),INDIRECT(CG161&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF161>=0,FD161,FE161)","v":0},{"$f":"IF(CF161>=0,FC161,FB161)","v":0},{"$f":"FF161+FG161","v":0},{"$f":"IF(CG161=0,0,INDIRECT(CG161&\"TruckManuverLoad\"))","v":0},{"$f":"IF(CG161=0,0,INDIRECT(CG161&\"TruckManuverDump\"))","v":0},{"$f":"IF(CG161=0,0,INDIRECT(CG161&IF(INDIRECT(CG161&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(M67),NOT(ISNUMBER(M67)),M67=\"\"),SUM(FH161:FK161),M67)","v":0},{"$f":"IF(FK161=0,0,IF(OR(ISBLANK(N67),NOT(ISNUMBER(N67)),N67=\"\"),IF((FL161-FK161)/FK161<=1,2,ROUNDUP((FL161-FK161)/FK161,0)),N67))","v":0},{"$f":"IF(CG161=0,0,ROUND((60/FL161)*INDIRECT(CG161&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CG161=0,0,ROUND(FM161*FN161*TruckOperator*INDIRECT(CG161&\"TruckJobEfficiency\")*INDIRECT(CG161&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FO161=0,0,IF(ROUND(CQ161/FO161,HoursRounding)<1,1,ROUND(CQ161/FO161,HoursRounding)))","v":0},{"$f":"IF(CG161=0,0,ROUND(IF(FP161<1,1,(FP161))*((FM161*INDIRECT(CG161&\"TruckEquipRate\"))+INDIRECT(CG161&\"LoaderEquipRate\")+INDIRECT(CG161&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CG161=0,0,ROUND(IF(FP161<1,1,(FP161))*((FM161*INDIRECT(CG161&\"TruckLaborRate\"))+INDIRECT(CG161&\"LoaderLaborRate\")+INDIRECT(CG161&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FQ161+FR161","v":0},{"$f":"ROUND(CE161/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA161-HaulScraperRollingResistance<0,0,FA161-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR161=0,0,ROUND(CE161/(INDEX(HaulScraperSpeedTable,MATCH(BR161,HaulMaterials,0)+1,MATCH(IF(FA161-HaulScraperRollingResistance<0,0,FA161-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE161/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA161-HaulScraperRollingResistance<0,0,FA161+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR161=0,0,ROUND(CE161/(INDEX(HaulScraperUHSpeedTable,MATCH(BR161,HaulMaterials,0),MATCH(IF(FA161-HaulScraperRollingResistance<0,0,FA161+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF161>=0,FV161,FW161)","v":0},{"$f":"IF(CF161>=0,FU161,FT161)","v":0},{"$f":"FX161+FY161","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(M67),NOT(ISNUMBER(M67)),M67=\"\"),SUM(FZ161:GA161),M67)","v":1.2},{"$f":"IF(OR(ISBLANK(N67),NOT(ISNUMBER(N67)),N67=\"\"),IF(TRUNC(FZ161/GA161,0)<1,1,ROUND(FZ161/GA161,0)+1),N67)","v":1},{"$f":"ROUND((60/(FZ161+GA161)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GC161,CubesRounding)","v":1204},{"$f":"IF(ROUND(CQ161/GD161,HoursRounding)<1,1,ROUND($CQ161/GD161,HoursRounding))","v":1},{"$f":"ROUND(IF(GE161<1,1,GE161)*((GC161*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":879},{"$f":"ROUND(IF(GE161<1,1,GE161)*((GC161*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":176},{"$f":"GF161+GG161","v":1055},{"$f":"ROUND(CE161/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA161-TandemScraperRollingResistance<0,0,FA161-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR161=0,0,ROUND(CE161/(INDEX(TandemScraperSpeedTable,MATCH(BR161,HaulMaterials,0)+1,MATCH(IF(FA161-TandemScraperRollingResistance<0,0,FA161-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE161/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA161-TandemScraperRollingResistance<0,0,FA161+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR161=0,0,ROUND(CE161/(INDEX(TandemScraperUHSpeedTable,MATCH(BR161,HaulMaterials,0),MATCH(IF(FA161-TandemScraperRollingResistance<0,0,FA161+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF161>=0,GK161,GL161)","v":0},{"$f":"IF(CF161>=0,GJ161,GI161)","v":0},{"$f":"GM161+GN161","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(M67),NOT(ISNUMBER(M67)),M67=\"\"),SUM(GO161:GP161),M67)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(N67),NOT(ISNUMBER(N67)),N67=\"\"),IF(TRUNC(GO161/GP161,0)<2,2,TRUNC(GO161/GP161,0)+IF(MOD(TRUNC(GO161/GP161,0),2),1,0)),N67+IF(MOD(N67,2)>0,1))","v":2},{"$f":"ROUND((60/(GO161+GP161)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GR161,CubesRounding)","v":2626},{"$f":"IF(ROUND(CQ161/GS161,HoursRounding)<1,1,ROUND(CQ161/GS161,HoursRounding))","v":1},{"$f":"ROUND(IF(GT161<1,1,GT161)*((GR161*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(GT161<1,1,GT161)*((GR161*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"GU161+GV161","v":841}]
[{"$f":"A37","v":2},{"$f":"IF(ISBLANK(B37),\"\",B37)","v":"Borrow Area for Growth Media"},{"$f":"IF(OR(ISBLANK(B37),CP162=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CP162),0),CP162))","v":0},{"$f":"IF(OR(ISBLANK(B37)),0,IF(Metric,ROUND(CY_2_M3*(CQ162),0),CQ162))","v":0},{"$f":"IF(OR(ISBLANK(B37),C162=0),\"\",IF(OR(ISBLANK(P55),ISBLANK(Q55)),\"Haul Info\",IF(BR162=0,\"Select Material\",IF(OR(BX162<>0,BW162=0),\"Select Fleet\",IF(RIGHT(BW162,6)=\"Loader\",INDIRECT(BV162&\"CrusherLoader\"),IF(RIGHT(BW162,5)=\"Truck\",INDIRECT(BV162&\"Truck\")&\"/\"&INDIRECT(BV162&\"Loader\")&\"/\"&INDIRECT(BV162&\"CrusherLoader\"),IF(BV162=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BV162=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B37),C162=0),\"\",IF(OR(ISBLANK(P55),ISBLANK(Q55)),\"Haul Info\",IF(BR162=0,\"Select Material\",IF(OR(BX162<>0,BW162=0),\"Select Fleet\",BZ162))))","v":""},{"$f":"IF(OR(ISBLANK(B37),C162=0),\"\",IF(OR(ISBLANK(P55),ISBLANK(Q55)),\"Haul Info\",IF(BR162=0,\"Select Material\",IF(OR(BX162<>0,BW162=0),\"Select Fleet\",BY162))))","v":""},{"$f":"IF(OR(ISBLANK(B37),C162=0),\"\",IF(OR(ISBLANK(P55),ISBLANK(Q55)),\"Haul Info\",IF(BR162=0,\"Select Material\",IF(OR(BX162<>0,BW162=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CA162,0),CA162)))))","v":""},{"$f":"IF(OR(ISBLANK(B37),C162=0),0,IF(OR(ISBLANK(P55),ISBLANK(Q55)),\"Haul Info\",IF(BR162=0,\"Select Material\",IF(OR(BX162<>0,BW162=0),\"Select Fleet\",CB162))))","v":0},{"$f":"IF(OR(ISBLANK(B37),D162=0),\"\",IF(D162=0,\"\",IF(OR(ISBLANK(Y37),ISBLANK(Z37)),\"Haul Info\",IF(BR162=0,\"Select Material\",IF(CH149=0,\"Select Fleet\",IF(RIGHT(CH162,5)=\"Truck\",INDIRECT(CG162&\"Truck\")&\"/\"&INDIRECT(CG162&\"Loader\")&\"/\"&INDIRECT(CG162&\"TruckDozer\"),IF(CG162=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CG162=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B37),D162=0),\"\",IF(OR(ISBLANK(Y37),ISBLANK(Z37)),\"Haul Info\",IF(BR162=0,\"Select Material\",IF(CH149=0,\"Select Fleet\",CJ162))))","v":""},{"$f":"IF(OR(ISBLANK(B37),D162=0),\"\",IF(OR(ISBLANK(Y37),ISBLANK(Z37)),\"Haul Info\",IF(BR162=0,\"Select Material\",IF(CH149=0,\"Select Fleet\",CI162))))","v":""},{"$f":"IF(OR(ISBLANK(B37),D162=0),\"\",IF(OR(ISBLANK(Y37),ISBLANK(Z37)),\"Haul Info\",IF(BR162=0,\"Select Material\",IF(CH149=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CK162,0),CK162)))))","v":""},{"$f":"IF(OR(ISBLANK(B37),D162=0),0,IF(OR(ISBLANK(Y37),ISBLANK(Z37)),\"Haul Info\",IF(BR162=0,\"Select Material\",IF(CH149=0,\"Select Fleet\",CL162))))","v":0},{"$f":"IF(OR(ISBLANK(B37),ISBLANK(P55),ISBLANK(Q55),I162=0,ISTEXT(I162)),0,CC162)","v":0},{"$f":"IF(OR(ISBLANK(B37),O162=0),0,CD162)","v":0},{"$f":"IF(OR(ISBLANK(B37),C162=0,O162=\"\"),0,SUM(O162:P162))","v":0},{"$f":"IF(OR(ISBLANK(B37),C162=0,O162=\"\",),0,IF(M55=\"Yes\",CR162,0)+IF(N55=\"Yes\",CS162,0))","v":0},{"$f":"IF(OR(ISBLANK(B37),D162=0),0,BN162+BP162)","v":0},{"$f":"IF(OR(ISBLANK(B37),D162=0),0,BO162+BQ162)","v":0},{"$f":"IF(OR(ISBLANK(B37),D162=0,S162=\"\"),0,SUM(S162:T162))","v":0},{"$f":"IF(OR(ISBLANK(B37),D162=0,ISBLANK(K68),ISBLANK(L68)),0,CM162)","v":0},{"$f":"IF(OR(ISBLANK(B37),D162=0,V162=0),0,CN162)","v":0},{"$f":"IF(OR(ISBLANK(B37),D162=0,ISBLANK(K68),ISBLANK(L68)),0,SUM(V162:W162))","v":0},{"$f":"IF(OR(ISBLANK(B37),D162=0,ISBLANK(K68),ISBLANK(L68)),0,Q162+R162+U162+X162)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX139","v":11},{"$f":"ROUND(IF((BA162^2)-(BC162^2)<0,0,SQRT((BA162^2)-(BC162^2))),0)","v":10},{"$f":"BA139","v":5},{"$f":"BE37","v":200},{"$f":"BG37","v":1},{"$f":"ROUND(((BA162)*BD162)/43560,2)","v":0.05},0,0,{"$f":"ROUND((BF162*43560*(1/12)*BG162)/27,0)","v":0},{"$f":"(BB162*BD162)/43560","v":4.5913682277318638E-2},{"$f":"IF(BE162-BJ162<0,0,ROUND(BE162-BJ162,0))","v":1},{"$f":"ROUND((BK162*43560*(1/12)*BH162)/27,0)","v":0},{"$f":"BI162+BL162","v":0},{"$f":"ROUND(IF(S55=\"Yes\",IF(Metric,BI162*Yd3_2_M3,BI162)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(S55=\"Yes\",IF(Metric,BI162*Yd3_2_M3,BI162)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"ROUND(IF(T55=\"Yes\",IF(Metric,BL162*Yd3_2_M3,BL162)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(T55=\"Yes\",IF(Metric,BL162*Yd3_2_M3,BL162)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"K68","v":0},{"$f":"BI55","v":0},{"$f":"Q55","v":0},{"$f":"BF55","v":0},{"$f":"BH55","v":0},{"$f":"R55","v":0},{"$f":"BG55","v":0},{"$f":"IF(RIGHT(BW162,5)=\"Truck\",DP162,IF(BW162=\"Scraper Dozer\",EF162,IF(BW162=\"Tandem Scraper\",EU162,IF(RIGHT(BW149,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BU162=\"LongHaul\",IF(RIGHT(BW162,5)=\"Truck\",DO162,IF(BW162=\"Scraper Dozer\",EE162,IF(BW162=\"Tandem Scraper\",ET162,0))),CX162)","v":0},{"$f":"IF(BU162=\"LongHaul\",IF(RIGHT(BW162,5)=\"Truck\",DR162,IF(BW162=\"Scraper Dozer\",EG162,IF(BW162=\"Tandem Scraper\",EV162,0))),CZ162)","v":0},{"$f":"IF(BU162=\"LongHaul\",IF(RIGHT(BW162,5)=\"Truck\",DR162,IF(BW162=\"Scraper Dozer\",EH162,IF(BW162=\"Tandem Scraper\",EW162,0))),DA162)","v":0},{"$f":"IF(BU162=\"LongHaul\",IF(RIGHT(BW162,5)=\"Truck\",DU162,IF(BW162=\"Scraper Dozer\",EJ162,IF(BW162=\"Tandem Scraper\",EY162,0))),DC162)","v":0},{"$f":"IF(BU162=\"LongHaul\",IF(RIGHT(BW162,5)=\"Truck\",DT162,IF(BW162=\"Scraper Dozer\",EI162,IF(BW162=\"Tandem Scraper\",EX162,0))),DB162)","v":0},0,0,{"$f":"BC68","v":0},{"$f":"L68","v":0},{"$f":"IF(RIGHT(CH162,5)=\"Truck\",FM162,IF(CH162=\"Scraper Dozer\",GC162,IF(CH162=\"Tandem Scraper\",GR162,0)))","v":0},{"$f":"IF(RIGHT(CH162,5)=\"Truck\",FL162,IF(CH162=\"Scraper Dozer\",GB162,IF(CH162=\"Tandem Scraper\",GQ162,0)))","v":0},{"$f":"IF(RIGHT(CH162,5)=\"Truck\",FO162,IF(CH162=\"Scraper Dozer\",GD162,IF(CH162=\"Tandem Scraper\",GS162,0)))","v":0},{"$f":"IF(RIGHT(CH162,5)=\"Truck\",FP162,IF(CH162=\"Scraper Dozer\",GE162,IF(CH162=\"Tandem Scraper\",GT162,0)))","v":0},{"$f":"IF(RIGHT(CH162,5)=\"Truck\",FR162,IF(CH162=\"Scraper Dozer\",GG162,IF(CH162=\"Tandem Scraper\",GV162,0)))","v":0},{"$f":"IF(RIGHT(CH162,5)=\"Truck\",FQ162,IF(CH162=\"Scraper Dozer\",GF162,IF(CH162=\"Tandem Scraper\",GU162,0)))","v":0},{"$f":"BF162+BK162","v":1.05},{"$f":"IF(OR(AND(OR(ISBLANK(M55),M55=\"No\"),OR(ISBLANK(N55),N55=\"No\")),ISBLANK(BM162)),0,ROUND(BM162/IF(ISBLANK(O55),1,(1-O55)),0))","v":0},{"$f":"BM162","v":0},{"$f":"C162*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C162*Screening","v":{"$error":"#VALUE!"}},{"$f":"ABS(BT162)","v":0},{"$f":"IF(RIGHT(BW162,6)=\"Loader\",(ROUND(Ft2M*BS162,0)*INDEX(LoaderTravelEmptyArray,MATCH(E162,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E162,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BW162,6)=\"Loader\",(ROUND(Ft2M*BS162,0)*INDEX(LoaderTravelLoadedArray,MATCH(E162,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E162,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BW162,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E162,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(U55),NOT(ISNUMBER(U55)),U55=\"\"),IF(RIGHT(BW162,6)=\"Loader\",ROUND(SUM(CU162:CW162),2),0),U55)","v":0},{"$f":"IF(RIGHT(BW162,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E162,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BW162,6)=\"Loader\",ROUND(60/CX162*CY162,0),0)","v":0},{"$f":"IF(RIGHT(BW162,6)=\"Loader\",ROUND(CP162/CZ162,0),0)","v":0},{"$f":"IF(RIGHT(BW162,6)=\"Loader\",ROUND(IF(DA162<1,1,(DA162))*INDIRECT(BV162&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW162,6)=\"Loader\",ROUND(IF(DA162<1,1,(DA162))*INDIRECT(BV162&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW162,6)=\"Loader\",DB162+DC162,0)","v":0},{"$f":"IF(BV162=0,0,ROUND(BS162/(INDEX(INDIRECT(BV162&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV162&\"TruckLoadedWeight\"),0),MATCH(IF($CT162-INDIRECT(BV162&\"TruckRollingResistance\")<0,0,$CT162-INDIRECT(BV162&\"TruckRollingResistance\")),INDIRECT(BV162&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV162=0,0,ROUND(BS162/(INDEX(INDIRECT(BV162&\"TruckSpeedTable\"),MATCH(BR162,HaulMaterials,0),MATCH(IF(CT162-INDIRECT(BV162&\"TruckRollingResistance\")<0,0,CT162-INDIRECT(BV162&\"TruckRollingResistance\")),INDIRECT(BV162&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV162=0,0,ROUND(BS162/(INDEX(INDIRECT(BV162&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV162&\"TruckLoadedWeight\"),0),MATCH(IF(CT162-INDIRECT(BV162&\"TruckRollingResistance\")<0,0,CT162+INDIRECT(BV162&\"TruckRollingResistance\")),INDIRECT(BV162&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV162=0,0,ROUND(BS162/(INDEX(INDIRECT(BV162&\"TruckUHSpeedTable\"),MATCH(BR162,HaulMaterials,0),MATCH(IF(CT162-INDIRECT(BV162&\"TruckRollingResistance\")<0,0,CT162+INDIRECT(BV162&\"TruckRollingResistance\")),INDIRECT(BV162&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF162>=0,DG162,DH162)","v":0},{"$f":"IF(CF162>=0,DF162,DE162)","v":0},{"$f":"DI162+DJ162","v":0},{"$f":"IF(BV162=0,0,INDIRECT(BV162&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BV162=0,0,INDIRECT(BV162&\"TruckManuverDump\"))","v":0},{"$f":"IF(BV162=0,0,INDIRECT(BV162&IF(INDIRECT(BV162&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(U55),NOT(ISNUMBER(U55)),U55=\"\"),SUM(DK162:DN162),U55)","v":0},{"$f":"IF(DN162=0,0,IF(OR(ISBLANK(V55),NOT(ISNUMBER(V55)),V55=\"\"),IF((DO162-DN162)/DN162<=1,2,ROUNDUP((DO162-DN162)/DN162,0)),V55))","v":0},{"$f":"IF(BV162=0,0,ROUND((60/DO162)*INDIRECT(BV162&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BV162=0,0,ROUND(DP162*DQ162*TruckOperator*INDIRECT(BV162&\"TruckJobEfficiency\")*INDIRECT(BV162&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DR162=0,0,IF(ROUND(CP162/DR162,HoursRounding)<1,1,ROUND(CP162/DR162,HoursRounding)))","v":0},{"$f":"IF(BV162=0,0,ROUND(IF(DS162<1,1,(DS162))*((DP162*INDIRECT(BV162&\"TruckEquipRate\"))+INDIRECT(BV162&\"LoaderEquipRate\")+INDIRECT(BV162&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BV162=0,0,ROUND(IF(DS162<1,1,(DS162))*((DP162*INDIRECT(BV162&\"TruckLaborRate\"))+INDIRECT(BV162&\"LoaderLaborRate\")+INDIRECT(BV162&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DT162+DU162","v":0},{"$f":"ROUND(BS162/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT162-HaulScraperRollingResistance<0,0,CT162-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR162=0,0,ROUND(BS162/(INDEX(HaulScraperSpeedTable,MATCH(BR162,HaulMaterials,0)+1,MATCH(IF(CT162-HaulScraperRollingResistance<0,0,CT162-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS162/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT162-HaulScraperRollingResistance<0,0,CT162+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR162=0,0,ROUND(BS162/(INDEX(HaulScraperUHSpeedTable,MATCH(BR162,HaulMaterials,0),MATCH(IF(CT162-HaulScraperRollingResistance<0,0,CT162+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT162>=0,DY162,DZ162)","v":0},{"$f":"IF(BT162>=0,DX162,DW162)","v":0},{"$f":"EA162+EB162","v":0},{"$f":"IF(D162=0,0,HaulScraperLoadTime+HaulScraperManuverSpread)","v":0},{"$f":"IF(OR(ISBLANK(U55),NOT(ISNUMBER(U55)),U55=\"\"),SUM(EC162:ED162),U55)","v":0},{"$f":"IF(ED162=0,0,IF(OR(ISBLANK(V55),NOT(ISNUMBER(V55)),V55=\"\"),IF(TRUNC(EC162/ED162,0)<1,1,ROUND(EC162/ED162,0)+1),V55))","v":0},{"$f":"IF(EF162=0,0,ROUND((60/(EC162+ED162)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EF162,CubesRounding))","v":0},{"$f":"IF(EG162=0,0,IF(ROUND(CP162/EG162,HoursRounding)<1,1,ROUND(CP162/EG162,HoursRounding)))","v":0},{"$f":"ROUND(IF(EH162<1,1,EH162)*((EF162*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":462},{"$f":"ROUND(IF(EH162<1,1,EH162)*((EF162*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":117},{"$f":"EI162+EJ162","v":579},{"$f":"ROUND(BS162/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT162-TandemScraperRollingResistance<0,0,CT162-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR162=0,0,ROUND(BS162/(INDEX(TandemScraperSpeedTable,MATCH(BR162,HaulMaterials,0)+1,MATCH(IF(CT162-TandemScraperRollingResistance<0,0,CT162-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS162/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT162-TandemScraperRollingResistance<0,0,CT162+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR162=0,0,ROUND(BS162/(INDEX(TandemScraperUHSpeedTable,MATCH(BR162,HaulMaterials,0),MATCH(IF(CT162-TandemScraperRollingResistance<0,0,CT162+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT162>=0,EN162,EO162)","v":0},{"$f":"IF(BT162>=0,EM162,EL162)","v":0},{"$f":"EP162+EQ162","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(U55),NOT(ISNUMBER(U55)),U55=\"\"),SUM(ER162:ES162),U55)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(V55),NOT(ISNUMBER(V55)),V55=\"\"),IF(TRUNC(ER162/ES162,0)<2,2,TRUNC(ER162/ES162,0)+IF(MOD(TRUNC(ER162/ES162,0),2),1,0)),V55+IF(MOD(V55,2)>0,1))","v":2},{"$f":"ROUND((60/(ER162+ES162)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EU162,CubesRounding)","v":2626},{"$f":"IF(ROUND(CP162/EV162,HoursRounding)<1,1,ROUND(CP162/EV162,HoursRounding))","v":1},{"$f":"ROUND(IF(EW162<1,1,EW162)*((EU162*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(EW162<1,1,EW162)*((EU162*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"EX162+EY162","v":841},{"$f":"ABS(CF162)","v":0},{"$f":"IF(CG162=0,0,ROUND(CE162/(INDEX(INDIRECT(CG162&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG162&\"TruckLoadedWeight\"),0),MATCH(IF(FA162-INDIRECT(CG162&\"TruckRollingResistance\")<0,0,FA162-INDIRECT(CG162&\"TruckRollingResistance\")),INDIRECT(CG162&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG162=0,0,ROUND(CE162/(INDEX(INDIRECT(CG162&\"TruckSpeedTable\"),MATCH(BR162,HaulMaterials,0),MATCH(IF(FA162-INDIRECT(CG162&\"TruckRollingResistance\")<0,0,FA162-INDIRECT(CG162&\"TruckRollingResistance\")),INDIRECT(CG162&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG162=0,0,ROUND(CE162/(INDEX(INDIRECT(CG162&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG162&\"TruckLoadedWeight\"),0),MATCH(IF(FA162-INDIRECT(CG162&\"TruckRollingResistance\")<0,0,FA162+INDIRECT(CG162&\"TruckRollingResistance\")),INDIRECT(CG162&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG162=0,0,ROUND(CE162/(INDEX(INDIRECT(CG162&\"TruckUHSpeedTable\"),MATCH(BR162,HaulMaterials,0),MATCH(IF(FA162-INDIRECT(CG162&\"TruckRollingResistance\")<0,0,FA162+INDIRECT(CG162&\"TruckRollingResistance\")),INDIRECT(CG162&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF162>=0,FD162,FE162)","v":0},{"$f":"IF(CF162>=0,FC162,FB162)","v":0},{"$f":"FF162+FG162","v":0},{"$f":"IF(CG162=0,0,INDIRECT(CG162&\"TruckManuverLoad\"))","v":0},{"$f":"IF(CG162=0,0,INDIRECT(CG162&\"TruckManuverDump\"))","v":0},{"$f":"IF(CG162=0,0,INDIRECT(CG162&IF(INDIRECT(CG162&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(M68),NOT(ISNUMBER(M68)),M68=\"\"),SUM(FH162:FK162),M68)","v":0},{"$f":"IF(FK162=0,0,IF(OR(ISBLANK(N68),NOT(ISNUMBER(N68)),N68=\"\"),IF((FL162-FK162)/FK162<=1,2,ROUNDUP((FL162-FK162)/FK162,0)),N68))","v":0},{"$f":"IF(CG162=0,0,ROUND((60/FL162)*INDIRECT(CG162&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CG162=0,0,ROUND(FM162*FN162*TruckOperator*INDIRECT(CG162&\"TruckJobEfficiency\")*INDIRECT(CG162&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FO162=0,0,IF(ROUND(CQ162/FO162,HoursRounding)<1,1,ROUND(CQ162/FO162,HoursRounding)))","v":0},{"$f":"IF(CG162=0,0,ROUND(IF(FP162<1,1,(FP162))*((FM162*INDIRECT(CG162&\"TruckEquipRate\"))+INDIRECT(CG162&\"LoaderEquipRate\")+INDIRECT(CG162&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CG162=0,0,ROUND(IF(FP162<1,1,(FP162))*((FM162*INDIRECT(CG162&\"TruckLaborRate\"))+INDIRECT(CG162&\"LoaderLaborRate\")+INDIRECT(CG162&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FQ162+FR162","v":0},{"$f":"ROUND(CE162/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA162-HaulScraperRollingResistance<0,0,FA162-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR162=0,0,ROUND(CE162/(INDEX(HaulScraperSpeedTable,MATCH(BR162,HaulMaterials,0)+1,MATCH(IF(FA162-HaulScraperRollingResistance<0,0,FA162-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE162/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA162-HaulScraperRollingResistance<0,0,FA162+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR162=0,0,ROUND(CE162/(INDEX(HaulScraperUHSpeedTable,MATCH(BR162,HaulMaterials,0),MATCH(IF(FA162-HaulScraperRollingResistance<0,0,FA162+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF162>=0,FV162,FW162)","v":0},{"$f":"IF(CF162>=0,FU162,FT162)","v":0},{"$f":"FX162+FY162","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(M68),NOT(ISNUMBER(M68)),M68=\"\"),SUM(FZ162:GA162),M68)","v":1.2},{"$f":"IF(OR(ISBLANK(N68),NOT(ISNUMBER(N68)),N68=\"\"),IF(TRUNC(FZ162/GA162,0)<1,1,ROUND(FZ162/GA162,0)+1),N68)","v":1},{"$f":"ROUND((60/(FZ162+GA162)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GC162,CubesRounding)","v":1204},{"$f":"IF(ROUND(CQ162/GD162,HoursRounding)<1,1,ROUND($CQ162/GD162,HoursRounding))","v":1},{"$f":"ROUND(IF(GE162<1,1,GE162)*((GC162*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":879},{"$f":"ROUND(IF(GE162<1,1,GE162)*((GC162*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":176},{"$f":"GF162+GG162","v":1055},{"$f":"ROUND(CE162/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA162-TandemScraperRollingResistance<0,0,FA162-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR162=0,0,ROUND(CE162/(INDEX(TandemScraperSpeedTable,MATCH(BR162,HaulMaterials,0)+1,MATCH(IF(FA162-TandemScraperRollingResistance<0,0,FA162-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE162/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA162-TandemScraperRollingResistance<0,0,FA162+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR162=0,0,ROUND(CE162/(INDEX(TandemScraperUHSpeedTable,MATCH(BR162,HaulMaterials,0),MATCH(IF(FA162-TandemScraperRollingResistance<0,0,FA162+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF162>=0,GK162,GL162)","v":0},{"$f":"IF(CF162>=0,GJ162,GI162)","v":0},{"$f":"GM162+GN162","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(M68),NOT(ISNUMBER(M68)),M68=\"\"),SUM(GO162:GP162),M68)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(N68),NOT(ISNUMBER(N68)),N68=\"\"),IF(TRUNC(GO162/GP162,0)<2,2,TRUNC(GO162/GP162,0)+IF(MOD(TRUNC(GO162/GP162,0),2),1,0)),N68+IF(MOD(N68,2)>0,1))","v":2},{"$f":"ROUND((60/(GO162+GP162)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GR162,CubesRounding)","v":2626},{"$f":"IF(ROUND(CQ162/GS162,HoursRounding)<1,1,ROUND(CQ162/GS162,HoursRounding))","v":1},{"$f":"ROUND(IF(GT162<1,1,GT162)*((GR162*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(GT162<1,1,GT162)*((GR162*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"GU162+GV162","v":841}]
[]
[null,null,{"$f":"IF(SUM(C160:C163)=0,0,SUM(C160:C163))","v":0},{"$f":"IF(SUM(D160:D163)=0,0,SUM(D160:D163))","v":0},null,null,null,null,{"$f":"IF(SUM(I160:I163)=0,0,SUM(I160:I163))","v":0},null,null,null,null,{"$f":"IF(SUM(N160:N163)=0,0,SUM(N160: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)"]
[]
["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":""},{"$f":"IF(OR(ISBLANK(B35),AND(ISBLANK(AA35),ISBLANK(AB35)),AND(ISBLANK(AA35),ISBLANK(AB668),ISBLANK(AC35),ISBLANK(AD35))),\"\",IF(Metric,ROUND(CY_2_M3*(BH173+BK173),0),BH173+BK173))","v":""},{"$f":"IF(OR(ISBLANK(B35),C173=\"\",C173=0),\"\",IF(C173=0,\"\",IF(ISBLANK(O66),\"Cover Material!\",IF(ISBLANK(P66),\"Select Fleet\",IF(RIGHT(P66,5)=\"Truck\",INDIRECT(BD66&\"Truck\")&\"/\"&INDIRECT(BD66&\"Loader\")&\"/\"&INDIRECT(BD66&\"TruckDozer\"),IF(BD66=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BD66=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C173=\"\",C173=0),\"\",IF(ISBLANK(O66),\"Cover Material!\",IF(ISBLANK(P66),\"Select Fleet\",BB173)))","v":""},{"$f":"IF(OR(ISBLANK(B35),C173=\"\",C173=0),\"\",IF(ISBLANK(O66),\"Cover Material!\",IF(ISBLANK(P66),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BC173,0),BC173))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C173=\"\"),\"\",IF(ISBLANK(O66),\"Cover Material!\",IF(ISBLANK(P66),\"Select Fleet\",IF(RIGHT(BA173,5)=\"Truck\",CB173,IF(BA173=\"Scraper Dozer\",CR173,IF(BA173=\"Tandem Scraper\",DG173,\"\"))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C173=\"\"),0,IF(ISBLANK(O66),\"Cover Material!\",IF(ISBLANK(P66),\"Select Fleet\",IF(RIGHT(BA173,5)=\"Truck\",CE173+CF173,IF(BA173=\"Scraper Dozer\",CT173+CU173,IF(BA173=\"Tandem Scraper\",DI173+DJ173,\"\"))))))","v":0},{"$f":"IF(OR(ISBLANK(B35),C173=\"\",ISTEXT(H173)),0,IF(RIGHT(BA173,5)=\"Truck\",CH173,IF(BA173=\"Scraper Dozer\",CW173,IF(BA173=\"Tandem Scraper\",DL173,0))))","v":0},{"$f":"IF(OR(ISBLANK(B35),C173=\"\",ISTEXT(H173)),0,IF(RIGHT(BA173,5)=\"Truck\",CG173,IF(BA173=\"Scraper Dozer\",CV173,IF(BA173=\"Tandem Scraper\",DK173,0))))","v":0},{"$f":"IF(OR(ISBLANK(B35),C173=\"\"),0,IF(C173=0,0,IF(AND(I173=\"\",J173=\"\"),0,SUM(I173:J173))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P66","v":0},{"$f":"IF(RIGHT(BA173,5)=\"Truck\",CA173,IF(BA173=\"Scraper Dozer\",CP173,IF(BA173=\"Tandem Scraper\",DE173,0)))","v":0},{"$f":"IF(RIGHT(BA173,5)=\"Truck\",CD173,IF(BA173=\"Scraper Dozer\",CS173,IF(BA173=\"Tandem Scraper\",DH173,0)))","v":0},{"$f":"BX137","v":0},{"$f":"ROUND(IF((BD173^2)-(BF173^2)<0,0,SQRT((BD173^2)-(BF173^2))),0)","v":0},{"$f":"BD35","v":0},{"$f":"ROUND(((BD173)*BE35)/43560,2)","v":0},{"$f":"ROUND((BG173*43560*(1/12)*BQ35)/27,0)","v":0},{"$f":"(BE173*BE35)/43560","v":0},{"$f":"IF(BG35-BI173<0,0,ROUND(BG35-BI173,0))","v":0},{"$f":"ROUND((BJ173*43560*(1/12)*BR35)/27,0)","v":0},null,{"$f":"O66","v":0},{"$f":"BS35","v":0},{"$f":"BD66","v":0},{"$f":"ABS(BT35)","v":0},{"$f":"IF(BD66=0,0,ROUND(BS35/(INDEX(INDIRECT(BD66&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BD66&\"TruckLoadedWeight\"),0),MATCH(IF(BP173-INDIRECT(BD66&\"TruckRollingResistance\")<0,0,BP173-INDIRECT(BD66&\"TruckRollingResistance\")),INDIRECT(BD66&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BD66=0,0,ROUND(BS35/(INDEX(INDIRECT(BD66&\"TruckSpeedTable\"),MATCH(O66,HaulMaterials,0),MATCH(IF(BP173-INDIRECT(BD66&\"TruckRollingResistance\")<0,0,BP173-INDIRECT(BD66&\"TruckRollingResistance\")),INDIRECT(BD66&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BO173=0,0,ROUND(BN173/(INDEX(INDIRECT(BO173&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BO173&\"TruckLoadedWeight\"),0),MATCH(IF(BP173-INDIRECT(BO173&\"TruckRollingResistance\")<0,0,BP173+INDIRECT(BO173&\"TruckRollingResistance\")),INDIRECT(BO173&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BO173=0,0,ROUND(BN173/(INDEX(INDIRECT(BO173&\"TruckUHSpeedTable\"),MATCH(BM173,HaulMaterials,0),MATCH(IF(BP173-INDIRECT(BO173&\"TruckRollingResistance\")<0,0,BP173+INDIRECT(BO173&\"TruckRollingResistance\")),INDIRECT(BO173&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BT35>=0,BS173,BT173)","v":0},{"$f":"IF(BT35>=0,BR173,BQ173)","v":0},{"$f":"BU173+BV173","v":0},{"$f":"IF(BD66=0,0,INDIRECT(BD66&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BD66=0,0,INDIRECT(BD66&\"TruckManuverDump\"))","v":0},{"$f":"IF(BD66=0,0,INDIRECT(BD66&IF(INDIRECT(BD66&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(Q66),NOT(ISNUMBER(Q66)),Q66=\"\"),SUM(BW173:BZ173),Q66)","v":0},{"$f":"IF(BZ173=0,0,IF(OR(ISBLANK(R66),NOT(ISNUMBER(R66)),R66=\"\"),IF((CA173-BZ173)/BZ173<=1,2,ROUNDUP((CA173-BZ173)/BZ173,0)),R66))","v":0},{"$f":"IF(BD66=0,0,ROUND((60/CA173)*INDIRECT(BD66&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BD66=0,0,ROUND(CB173*CC173*HaulOperator*INDIRECT(BD66&\"TruckJobEfficiency\")*INDIRECT(BD66&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(CD173=0,0,ROUND(BH173/CD173,HoursRounding))","v":0},{"$f":"IF(CD173=0,0,ROUND(BK173/CD173,HoursRounding))","v":0},{"$f":"IF(BD66=0,0,ROUND(IF(CE173+CF173<1,1,CE173+CF173)*((CB173*INDIRECT(BD66&\"TruckEquipRate\"))+INDIRECT(BD66&\"LoaderEquipRate\")+INDIRECT(BD66&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BD66=0,0,ROUND(IF(CE173+CF173<1,1,CE173+CF173)*((CB173*INDIRECT(BD66&\"TruckLaborRate\"))+INDIRECT(BD66&\"LoaderLaborRate\")+INDIRECT(BD66&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"IF(C173=0,\"\",CG173+CH173)","v":0},{"$f":"ROUND(BS35/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BP173-HaulScraperRollingResistance<0,0,BP173-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM173=0,0,ROUND(BS35/(INDEX(HaulScraperSpeedTable,MATCH(BM173,HaulMaterials,0)+1,MATCH(IF(BP173-HaulScraperRollingResistance<0,0,BP173-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BN173/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BP173-HaulScraperRollingResistance<0,0,BP173+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM173=0,0,ROUND(BN173/(INDEX(HaulScraperUHSpeedTable,MATCH(BM173,HaulMaterials,0),MATCH(IF(BP173-HaulScraperRollingResistance<0,0,BP173+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT35>=0,CL173,CM173)","v":0},{"$f":"IF(BT35>=0,CK173,CJ173)","v":0},{"$f":"CN173+CO173","v":0},{"$f":"IF(OR(ISBLANK(B35),C173=0),0,HaulScraperLoadTime+HaulScraperManuverSpread)","v":0},{"$f":"IF(OR(ISBLANK(B35),C173=0),0,IF(TRUNC(CP173/CQ173,0)<1,1,ROUND(CP173/CQ173,0)+1))","v":0},{"$f":"IF(OR(ISBLANK(B35),C173=0),0,ROUND((60/(CP173+CQ173)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*HaulOperator)*CR173,CubesRounding))","v":0},{"$f":"IF(CS173=0,0,ROUND(BH173/CS173,HoursRounding))","v":0},{"$f":"IF(CS173=0,0,ROUND(BK173/CS173,HoursRounding))","v":0},{"$f":"ROUND(IF(CT173+CU173<1,1,CT173+CU173)*((CR173*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":654},{"$f":"ROUND(IF(CT173+CU173<1,1,CT173+CU173)*((CR173*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":117},{"$f":"IF(C173=0,\"\",CV173+CW173)","v":771},{"$f":"ROUND(BS35/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BP173-TandemScraperRollingResistance<0,0,BP173-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM173=0,0,ROUND(BS35/(INDEX(TandemScraperSpeedTable,MATCH(BM173,HaulMaterials,0)+1,MATCH(IF(BP173-TandemScraperRollingResistance<0,0,BP173-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BN173/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BP173-TandemScraperRollingResistance<0,0,BP173+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM173=0,0,ROUND(BN173/(INDEX(TandemScraperUHSpeedTable,MATCH(BM173,HaulMaterials,0),MATCH(IF(BP173-TandemScraperRollingResistance<0,0,BP173+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BZ46>=0,DA173,DB173)","v":0},{"$f":"IF(BY46>=0,CZ173,CY173)","v":0},{"$f":"DC173+DD173","v":0},{"$f":"IF(OR(ISBLANK(B46),C173=0),0,TandemScraperLoadTime+TandemScraperManuverSpread)","v":0},{"$f":"IF(DF173=0,0,IF(TRUNC(DE173/DF173,0)<2,2,TRUNC(DE173/DF173,0)+IF(MOD(TRUNC(DE173/DF173,0),2),1,0)))","v":0},{"$f":"IF(OR(ISBLANK(B46),C173=0),0,ROUND((60/(DE173+DF173)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*HaulOperator)*DG173,CubesRounding))","v":0},{"$f":"IF(DH173=0,0,ROUND(BH173/DH173,HoursRounding))","v":0},{"$f":"IF(DH173=0,0,ROUND(BK173/DH173,HoursRounding))","v":0},{"$f":"ROUND(IF(DI173+DJ173<1,1,DI173+DJ173)*((DG173*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":111},{"$f":"ROUND(IF(DI173+DJ173<1,1,DI173+DJ173)*((DG173*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":59},{"$f":"IF(C173=0,\"\",DK173+DL173)","v":170}]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":"Borrow Area for Pond Backfill material"},{"$f":"IF(OR(ISBLANK(B36),AND(ISBLANK(AA36),ISBLANK(AB36)),AND(ISBLANK(AA36),ISBLANK(AB669),ISBLANK(AC36),ISBLANK(AD36))),\"\",IF(Metric,ROUND(CY_2_M3*(BH174+BK174),0),BH174+BK174))","v":8406},{"$f":"IF(OR(ISBLANK(B36),C174=\"\",C174=0),\"\",IF(C174=0,\"\",IF(ISBLANK(O67),\"Cover Material!\",IF(ISBLANK(P67),\"Select Fleet\",IF(RIGHT(P67,5)=\"Truck\",INDIRECT(BD67&\"Truck\")&\"/\"&INDIRECT(BD67&\"Loader\")&\"/\"&INDIRECT(BD67&\"TruckDozer\"),IF(BD67=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BD67=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":"725C2/966M/D6T"},{"$f":"IF(OR(ISBLANK(B36),C174=\"\",C174=0),\"\",IF(ISBLANK(O67),\"Cover Material!\",IF(ISBLANK(P67),\"Select Fleet\",BB174)))","v":3.9000000000000004},{"$f":"IF(OR(ISBLANK(B36),C174=\"\",C174=0),\"\",IF(ISBLANK(O67),\"Cover Material!\",IF(ISBLANK(P67),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BC174,0),BC174))))","v":435},{"$f":"IF(OR(ISBLANK(B36),C174=\"\"),\"\",IF(ISBLANK(O67),\"Cover Material!\",IF(ISBLANK(P67),\"Select Fleet\",IF(RIGHT(BA174,5)=\"Truck\",CB174,IF(BA174=\"Scraper Dozer\",CR174,IF(BA174=\"Tandem Scraper\",DG174,\"\"))))))","v":2},{"$f":"IF(OR(ISBLANK(B36),C174=\"\"),0,IF(ISBLANK(O67),\"Cover Material!\",IF(ISBLANK(P67),\"Select Fleet\",IF(RIGHT(BA174,5)=\"Truck\",CE174+CF174,IF(BA174=\"Scraper Dozer\",CT174+CU174,IF(BA174=\"Tandem Scraper\",DI174+DJ174,\"\"))))))","v":20},{"$f":"IF(OR(ISBLANK(B36),C174=\"\",ISTEXT(H174)),0,IF(RIGHT(BA174,5)=\"Truck\",CH174,IF(BA174=\"Scraper Dozer\",CW174,IF(BA174=\"Tandem Scraper\",DL174,0))))","v":4376},{"$f":"IF(OR(ISBLANK(B36),C174=\"\",ISTEXT(H174)),0,IF(RIGHT(BA174,5)=\"Truck\",CG174,IF(BA174=\"Scraper Dozer\",CV174,IF(BA174=\"Tandem Scraper\",DK174,0))))","v":9619},{"$f":"IF(OR(ISBLANK(B36),C174=\"\"),0,IF(C174=0,0,IF(AND(I174=\"\",J174=\"\"),0,SUM(I174:J174))))","v":13995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P67","v":"Small Truck"},{"$f":"IF(RIGHT(BA174,5)=\"Truck\",CA174,IF(BA174=\"Scraper Dozer\",CP174,IF(BA174=\"Tandem Scraper\",DE174,0)))","v":3.9000000000000004},{"$f":"IF(RIGHT(BA174,5)=\"Truck\",CD174,IF(BA174=\"Scraper Dozer\",CS174,IF(BA174=\"Tandem Scraper\",DH174,0)))","v":435},{"$f":"BX138","v":18},{"$f":"ROUND(IF((BD174^2)-(BF174^2)<0,0,SQRT((BD174^2)-(BF174^2))),0)","v":16},{"$f":"BD36","v":8},{"$f":"ROUND(((BD174)*BE36)/43560,2)","v":0.21},{"$f":"ROUND((BG174*43560*(1/12)*BQ36)/27,0)","v":339},{"$f":"(BE174*BE36)/43560","v":0.18365472910927455},{"$f":"IF(BG36-BI174<0,0,ROUND(BG36-BI174,0))","v":5},{"$f":"ROUND((BJ174*43560*(1/12)*BR36)/27,0)","v":8067},null,{"$f":"O67","v":"Alluvium"},{"$f":"BS36","v":0},{"$f":"BD67","v":"Small"},{"$f":"ABS(BT36)","v":1},{"$f":"IF(BD67=0,0,ROUND(BS36/(INDEX(INDIRECT(BD67&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BD67&\"TruckLoadedWeight\"),0),MATCH(IF(BP174-INDIRECT(BD67&\"TruckRollingResistance\")<0,0,BP174-INDIRECT(BD67&\"TruckRollingResistance\")),INDIRECT(BD67&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BD67=0,0,ROUND(BS36/(INDEX(INDIRECT(BD67&\"TruckSpeedTable\"),MATCH(O67,HaulMaterials,0),MATCH(IF(BP174-INDIRECT(BD67&\"TruckRollingResistance\")<0,0,BP174-INDIRECT(BD67&\"TruckRollingResistance\")),INDIRECT(BD67&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BO174=0,0,ROUND(BN174/(INDEX(INDIRECT(BO174&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BO174&\"TruckLoadedWeight\"),0),MATCH(IF(BP174-INDIRECT(BO174&\"TruckRollingResistance\")<0,0,BP174+INDIRECT(BO174&\"TruckRollingResistance\")),INDIRECT(BO174&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BO174=0,0,ROUND(BN174/(INDEX(INDIRECT(BO174&\"TruckUHSpeedTable\"),MATCH(BM174,HaulMaterials,0),MATCH(IF(BP174-INDIRECT(BO174&\"TruckRollingResistance\")<0,0,BP174+INDIRECT(BO174&\"TruckRollingResistance\")),INDIRECT(BO174&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BT36>=0,BS174,BT174)","v":0},{"$f":"IF(BT36>=0,BR174,BQ174)","v":0},{"$f":"BU174+BV174","v":0},{"$f":"IF(BD67=0,0,INDIRECT(BD67&\"TruckManuverLoad\"))","v":0.7},{"$f":"IF(BD67=0,0,INDIRECT(BD67&\"TruckManuverDump\"))","v":1.1000000000000001},{"$f":"IF(BD67=0,0,INDIRECT(BD67&IF(INDIRECT(BD67&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":2.1},{"$f":"IF(OR(ISBLANK(Q67),NOT(ISNUMBER(Q67)),Q67=\"\"),SUM(BW174:BZ174),Q67)","v":3.9000000000000004},{"$f":"IF(BZ174=0,0,IF(OR(ISBLANK(R67),NOT(ISNUMBER(R67)),R67=\"\"),IF((CA174-BZ174)/BZ174<=1,2,ROUNDUP((CA174-BZ174)/BZ174,0)),R67))","v":2},{"$f":"IF(BD67=0,0,ROUND((60/CA174)*INDIRECT(BD67&\"TruckAvgCapacity\"),CubesRounding))","v":262},{"$f":"IF(BD67=0,0,ROUND(CB174*CC174*HaulOperator*INDIRECT(BD67&\"TruckJobEfficiency\")*INDIRECT(BD67&\"TruckAltitudeDeration\"),CubesRounding))","v":435},{"$f":"IF(CD174=0,0,ROUND(BH174/CD174,HoursRounding))","v":1},{"$f":"IF(CD174=0,0,ROUND(BK174/CD174,HoursRounding))","v":19},{"$f":"IF(BD67=0,0,ROUND(IF(CE174+CF174<1,1,CE174+CF174)*((CB174*INDIRECT(BD67&\"TruckEquipRate\"))+INDIRECT(BD67&\"LoaderEquipRate\")+INDIRECT(BD67&\"TruckDozerEquipRate\")),0))","v":9619},{"$f":"IF(BD67=0,0,ROUND(IF(CE174+CF174<1,1,CE174+CF174)*((CB174*INDIRECT(BD67&\"TruckLaborRate\"))+INDIRECT(BD67&\"LoaderLaborRate\")+INDIRECT(BD67&\"TruckDozerLaborRate\")),0))","v":4376},{"$f":"IF(C174=0,\"\",CG174+CH174)","v":13995},{"$f":"ROUND(BS36/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BP174-HaulScraperRollingResistance<0,0,BP174-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM174=0,0,ROUND(BS36/(INDEX(HaulScraperSpeedTable,MATCH(BM174,HaulMaterials,0)+1,MATCH(IF(BP174-HaulScraperRollingResistance<0,0,BP174-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BN174/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BP174-HaulScraperRollingResistance<0,0,BP174+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM174=0,0,ROUND(BN174/(INDEX(HaulScraperUHSpeedTable,MATCH(BM174,HaulMaterials,0),MATCH(IF(BP174-HaulScraperRollingResistance<0,0,BP174+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT36>=0,CL174,CM174)","v":0},{"$f":"IF(BT36>=0,CK174,CJ174)","v":0},{"$f":"CN174+CO174","v":0},{"$f":"IF(OR(ISBLANK(B36),C174=0),0,HaulScraperLoadTime+HaulScraperManuverSpread)","v":1.2},{"$f":"IF(OR(ISBLANK(B36),C174=0),0,IF(TRUNC(CP174/CQ174,0)<1,1,ROUND(CP174/CQ174,0)+1))","v":1},{"$f":"IF(OR(ISBLANK(B36),C174=0),0,ROUND((60/(CP174+CQ174)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*HaulOperator)*CR174,CubesRounding))","v":1204},{"$f":"IF(CS174=0,0,ROUND(BH174/CS174,HoursRounding))","v":0},{"$f":"IF(CS174=0,0,ROUND(BK174/CS174,HoursRounding))","v":7},{"$f":"ROUND(IF(CT174+CU174<1,1,CT174+CU174)*((CR174*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":6152},{"$f":"ROUND(IF(CT174+CU174<1,1,CT174+CU174)*((CR174*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":1233},{"$f":"IF(C174=0,\"\",CV174+CW174)","v":7385},{"$f":"ROUND(BS36/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BP174-TandemScraperRollingResistance<0,0,BP174-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM174=0,0,ROUND(BS36/(INDEX(TandemScraperSpeedTable,MATCH(BM174,HaulMaterials,0)+1,MATCH(IF(BP174-TandemScraperRollingResistance<0,0,BP174-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BN174/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BP174-TandemScraperRollingResistance<0,0,BP174+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM174=0,0,ROUND(BN174/(INDEX(TandemScraperUHSpeedTable,MATCH(BM174,HaulMaterials,0),MATCH(IF(BP174-TandemScraperRollingResistance<0,0,BP174+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BZ47>=0,DA174,DB174)","v":0},{"$f":"IF(BY47>=0,CZ174,CY174)","v":0},{"$f":"DC174+DD174","v":0},{"$f":"IF(OR(ISBLANK(B47),C174=0),0,TandemScraperLoadTime+TandemScraperManuverSpread)","v":0},{"$f":"IF(DF174=0,0,IF(TRUNC(DE174/DF174,0)<2,2,TRUNC(DE174/DF174,0)+IF(MOD(TRUNC(DE174/DF174,0),2),1,0)))","v":0},{"$f":"IF(OR(ISBLANK(B47),C174=0),0,ROUND((60/(DE174+DF174)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*HaulOperator)*DG174,CubesRounding))","v":0},{"$f":"IF(DH174=0,0,ROUND(BH174/DH174,HoursRounding))","v":0},{"$f":"IF(DH174=0,0,ROUND(BK174/DH174,HoursRounding))","v":0},{"$f":"ROUND(IF(DI174+DJ174<1,1,DI174+DJ174)*((DG174*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":111},{"$f":"ROUND(IF(DI174+DJ174<1,1,DI174+DJ174)*((DG174*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":59},{"$f":"IF(C174=0,\"\",DK174+DL174)","v":170}]
[{"$f":"A37","v":2},{"$f":"IF(ISBLANK(B37),\"\",B37)","v":"Borrow Area for Growth Media"},{"$f":"IF(OR(ISBLANK(B37),AND(ISBLANK(AA37),ISBLANK(AB37)),AND(ISBLANK(AA37),ISBLANK(AB670),ISBLANK(AC37),ISBLANK(AD37))),\"\",IF(Metric,ROUND(CY_2_M3*(BH175+BK175),0),BH175+BK175))","v":1694},{"$f":"IF(OR(ISBLANK(B37),C175=\"\",C175=0),\"\",IF(C175=0,\"\",IF(ISBLANK(O68),\"Cover Material!\",IF(ISBLANK(P68),\"Select Fleet\",IF(RIGHT(P68,5)=\"Truck\",INDIRECT(BD68&\"Truck\")&\"/\"&INDIRECT(BD68&\"Loader\")&\"/\"&INDIRECT(BD68&\"TruckDozer\"),IF(BD68=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BD68=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":"725C2/966M/D6T"},{"$f":"IF(OR(ISBLANK(B37),C175=\"\",C175=0),\"\",IF(ISBLANK(O68),\"Cover Material!\",IF(ISBLANK(P68),\"Select Fleet\",BB175)))","v":3.9000000000000004},{"$f":"IF(OR(ISBLANK(B37),C175=\"\",C175=0),\"\",IF(ISBLANK(O68),\"Cover Material!\",IF(ISBLANK(P68),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BC175,0),BC175))))","v":435},{"$f":"IF(OR(ISBLANK(B37),C175=\"\"),\"\",IF(ISBLANK(O68),\"Cover Material!\",IF(ISBLANK(P68),\"Select Fleet\",IF(RIGHT(BA175,5)=\"Truck\",CB175,IF(BA175=\"Scraper Dozer\",CR175,IF(BA175=\"Tandem Scraper\",DG175,\"\"))))))","v":2},{"$f":"IF(OR(ISBLANK(B37),C175=\"\"),0,IF(ISBLANK(O68),\"Cover Material!\",IF(ISBLANK(P68),\"Select Fleet\",IF(RIGHT(BA175,5)=\"Truck\",CE175+CF175,IF(BA175=\"Scraper Dozer\",CT175+CU175,IF(BA175=\"Tandem Scraper\",DI175+DJ175,\"\"))))))","v":4},{"$f":"IF(OR(ISBLANK(B37),C175=\"\",ISTEXT(H175)),0,IF(RIGHT(BA175,5)=\"Truck\",CH175,IF(BA175=\"Scraper Dozer\",CW175,IF(BA175=\"Tandem Scraper\",DL175,0))))","v":875},{"$f":"IF(OR(ISBLANK(B37),C175=\"\",ISTEXT(H175)),0,IF(RIGHT(BA175,5)=\"Truck\",CG175,IF(BA175=\"Scraper Dozer\",CV175,IF(BA175=\"Tandem Scraper\",DK175,0))))","v":1924},{"$f":"IF(OR(ISBLANK(B37),C175=\"\"),0,IF(C175=0,0,IF(AND(I175=\"\",J175=\"\"),0,SUM(I175:J175))))","v":2799},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P68","v":"Small Truck"},{"$f":"IF(RIGHT(BA175,5)=\"Truck\",CA175,IF(BA175=\"Scraper Dozer\",CP175,IF(BA175=\"Tandem Scraper\",DE175,0)))","v":3.9000000000000004},{"$f":"IF(RIGHT(BA175,5)=\"Truck\",CD175,IF(BA175=\"Scraper Dozer\",CS175,IF(BA175=\"Tandem Scraper\",DH175,0)))","v":435},{"$f":"BX139","v":11},{"$f":"ROUND(IF((BD175^2)-(BF175^2)<0,0,SQRT((BD175^2)-(BF175^2))),0)","v":10},{"$f":"BD37","v":5},{"$f":"ROUND(((BD175)*BE37)/43560,2)","v":0.05},{"$f":"ROUND((BG175*43560*(1/12)*BQ37)/27,0)","v":81},{"$f":"(BE175*BE37)/43560","v":4.5913682277318638E-2},{"$f":"IF(BG37-BI175<0,0,ROUND(BG37-BI175,0))","v":1},{"$f":"ROUND((BJ175*43560*(1/12)*BR37)/27,0)","v":1613},null,{"$f":"O68","v":"Alluvium"},{"$f":"BS37","v":0},{"$f":"BD68","v":"Small"},{"$f":"ABS(BT37)","v":1},{"$f":"IF(BD68=0,0,ROUND(BS37/(INDEX(INDIRECT(BD68&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BD68&\"TruckLoadedWeight\"),0),MATCH(IF(BP175-INDIRECT(BD68&\"TruckRollingResistance\")<0,0,BP175-INDIRECT(BD68&\"TruckRollingResistance\")),INDIRECT(BD68&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BD68=0,0,ROUND(BS37/(INDEX(INDIRECT(BD68&\"TruckSpeedTable\"),MATCH(O68,HaulMaterials,0),MATCH(IF(BP175-INDIRECT(BD68&\"TruckRollingResistance\")<0,0,BP175-INDIRECT(BD68&\"TruckRollingResistance\")),INDIRECT(BD68&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BO175=0,0,ROUND(BN175/(INDEX(INDIRECT(BO175&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BO175&\"TruckLoadedWeight\"),0),MATCH(IF(BP175-INDIRECT(BO175&\"TruckRollingResistance\")<0,0,BP175+INDIRECT(BO175&\"TruckRollingResistance\")),INDIRECT(BO175&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BO175=0,0,ROUND(BN175/(INDEX(INDIRECT(BO175&\"TruckUHSpeedTable\"),MATCH(BM175,HaulMaterials,0),MATCH(IF(BP175-INDIRECT(BO175&\"TruckRollingResistance\")<0,0,BP175+INDIRECT(BO175&\"TruckRollingResistance\")),INDIRECT(BO175&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BT37>=0,BS175,BT175)","v":0},{"$f":"IF(BT37>=0,BR175,BQ175)","v":0},{"$f":"BU175+BV175","v":0},{"$f":"IF(BD68=0,0,INDIRECT(BD68&\"TruckManuverLoad\"))","v":0.7},{"$f":"IF(BD68=0,0,INDIRECT(BD68&\"TruckManuverDump\"))","v":1.1000000000000001},{"$f":"IF(BD68=0,0,INDIRECT(BD68&IF(INDIRECT(BD68&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":2.1},{"$f":"IF(OR(ISBLANK(Q68),NOT(ISNUMBER(Q68)),Q68=\"\"),SUM(BW175:BZ175),Q68)","v":3.9000000000000004},{"$f":"IF(BZ175=0,0,IF(OR(ISBLANK(R68),NOT(ISNUMBER(R68)),R68=\"\"),IF((CA175-BZ175)/BZ175<=1,2,ROUNDUP((CA175-BZ175)/BZ175,0)),R68))","v":2},{"$f":"IF(BD68=0,0,ROUND((60/CA175)*INDIRECT(BD68&\"TruckAvgCapacity\"),CubesRounding))","v":262},{"$f":"IF(BD68=0,0,ROUND(CB175*CC175*HaulOperator*INDIRECT(BD68&\"TruckJobEfficiency\")*INDIRECT(BD68&\"TruckAltitudeDeration\"),CubesRounding))","v":435},{"$f":"IF(CD175=0,0,ROUND(BH175/CD175,HoursRounding))","v":0},{"$f":"IF(CD175=0,0,ROUND(BK175/CD175,HoursRounding))","v":4},{"$f":"IF(BD68=0,0,ROUND(IF(CE175+CF175<1,1,CE175+CF175)*((CB175*INDIRECT(BD68&\"TruckEquipRate\"))+INDIRECT(BD68&\"LoaderEquipRate\")+INDIRECT(BD68&\"TruckDozerEquipRate\")),0))","v":1924},{"$f":"IF(BD68=0,0,ROUND(IF(CE175+CF175<1,1,CE175+CF175)*((CB175*INDIRECT(BD68&\"TruckLaborRate\"))+INDIRECT(BD68&\"LoaderLaborRate\")+INDIRECT(BD68&\"TruckDozerLaborRate\")),0))","v":875},{"$f":"IF(C175=0,\"\",CG175+CH175)","v":2799},{"$f":"ROUND(BS37/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BP175-HaulScraperRollingResistance<0,0,BP175-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM175=0,0,ROUND(BS37/(INDEX(HaulScraperSpeedTable,MATCH(BM175,HaulMaterials,0)+1,MATCH(IF(BP175-HaulScraperRollingResistance<0,0,BP175-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BN175/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BP175-HaulScraperRollingResistance<0,0,BP175+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM175=0,0,ROUND(BN175/(INDEX(HaulScraperUHSpeedTable,MATCH(BM175,HaulMaterials,0),MATCH(IF(BP175-HaulScraperRollingResistance<0,0,BP175+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT37>=0,CL175,CM175)","v":0},{"$f":"IF(BT37>=0,CK175,CJ175)","v":0},{"$f":"CN175+CO175","v":0},{"$f":"IF(OR(ISBLANK(B37),C175=0),0,HaulScraperLoadTime+HaulScraperManuverSpread)","v":1.2},{"$f":"IF(OR(ISBLANK(B37),C175=0),0,IF(TRUNC(CP175/CQ175,0)<1,1,ROUND(CP175/CQ175,0)+1))","v":1},{"$f":"IF(OR(ISBLANK(B37),C175=0),0,ROUND((60/(CP175+CQ175)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*HaulOperator)*CR175,CubesRounding))","v":1204},{"$f":"IF(CS175=0,0,ROUND(BH175/CS175,HoursRounding))","v":0},{"$f":"IF(CS175=0,0,ROUND(BK175/CS175,HoursRounding))","v":1},{"$f":"ROUND(IF(CT175+CU175<1,1,CT175+CU175)*((CR175*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":879},{"$f":"ROUND(IF(CT175+CU175<1,1,CT175+CU175)*((CR175*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":176},{"$f":"IF(C175=0,\"\",CV175+CW175)","v":1055},{"$f":"ROUND(BS37/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BP175-TandemScraperRollingResistance<0,0,BP175-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM175=0,0,ROUND(BS37/(INDEX(TandemScraperSpeedTable,MATCH(BM175,HaulMaterials,0)+1,MATCH(IF(BP175-TandemScraperRollingResistance<0,0,BP175-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BN175/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BP175-TandemScraperRollingResistance<0,0,BP175+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM175=0,0,ROUND(BN175/(INDEX(TandemScraperUHSpeedTable,MATCH(BM175,HaulMaterials,0),MATCH(IF(BP175-TandemScraperRollingResistance<0,0,BP175+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BZ48>=0,DA175,DB175)","v":0},{"$f":"IF(BY48>=0,CZ175,CY175)","v":0},{"$f":"DC175+DD175","v":0},{"$f":"IF(OR(ISBLANK(B48),C175=0),0,TandemScraperLoadTime+TandemScraperManuverSpread)","v":0},{"$f":"IF(DF175=0,0,IF(TRUNC(DE175/DF175,0)<2,2,TRUNC(DE175/DF175,0)+IF(MOD(TRUNC(DE175/DF175,0),2),1,0)))","v":0},{"$f":"IF(OR(ISBLANK(B48),C175=0),0,ROUND((60/(DE175+DF175)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*HaulOperator)*DG175,CubesRounding))","v":0},{"$f":"IF(DH175=0,0,ROUND(BH175/DH175,HoursRounding))","v":0},{"$f":"IF(DH175=0,0,ROUND(BK175/DH175,HoursRounding))","v":0},{"$f":"ROUND(IF(DI175+DJ175<1,1,DI175+DJ175)*((DG175*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":111},{"$f":"ROUND(IF(DI175+DJ175<1,1,DI175+DJ175)*((DG175*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":59},{"$f":"IF(C175=0,\"\",DK175+DL175)","v":170}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0\n0\n"]
[null,null,{"$f":"IF(SUM(C173:C176)=0,0,SUM(C173:C176))","v":10100},null,null,null,null,{"$f":"IF(SUM(H173:H176)=0,0,SUM(H173:H176))","v":24},{"$f":"IF(SUM(I173:I176)=0,0,SUM(I173:I176))","v":5251},{"$f":"IF(SUM(J173:J176)=0,0,SUM(J173:J176))","v":11543},{"$f":"IF(SUM(K173:K176)=0,0,SUM(K173:K176))","v":16794}]
[]
[]
[]
["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(BG173=0,0,IF(Metric,ROUND(Ac2Ha*BA185,2),BA185)))","v":""},{"$f":"IF(ISBLANK(B35),\"\",IF(BJ173=0,\"\",IF(Metric,ROUND(Ac2Ha*BB185,2),BB185)))","v":""},{"$f":"IF(ISBLANK(B35),\"\",IF(C185=\"Slope Input!\",\"\",IF(Metric,ROUND(C185+IF(D185=\"\",0,D185),2),C185+IF(D185=\"\",0,D185))))","v":""},{"$f":"IF(ISBLANK(B35),\"\",IF(BC185=0,\"\",IF(J35>1/L35*100,\"Input Error!\",IF(Metric,ROUND(Ft2M*BC185,0),BC185))))","v":""},{"$f":"IF(ISBLANK(B35),\"\",IF(OR(ISBLANK(Z66),Z66=\"No\"),\"\",IF(Metric,ROUND(Ft2M*BF35,0),BF35)))","v":""},{"$f":"IF(ISBLANK(B35),\"\",IF(ISBLANK(AA66),\"\",IF(RIGHT(AA66,5)=\"Dozer\",INDIRECT(\"Rip\"&BE66&\"Dozer\"),RipGrader)))","v":""},{"$f":"IF(OR(ISBLANK(B35),OR(ISBLANK(Y66),Y66=\"No\"),ISBLANK(AA66)),0,IF(ISBLANK(AA66),\"Select Fleet\",IF(AA66=\"Small Dozer\",BR185,IF(AA66=\"Med Dozer\",CA185,IF(AA66=\"Large Dozer\",CJ185,BI185)))))","v":0},{"$f":"IF(OR(ISBLANK(B35),OR(ISBLANK(Z66),Z66=\"No\",D185=\"\"),ISBLANK(AA66)),0,IF(ISBLANK(AA66),\"Select Fleet\",IF(AA66=\"Small Dozer\",BU185,IF(AA66=\"Med Dozer\",CD185,IF(AA66=\"Large Dozer\",CM185,BL185)))))","v":0},{"$f":"IF(OR(ISBLANK(B35),AND(OR(ISBLANK(Y66),Y66=\"No\"),OR(ISBLANK(Z66),Z66=\"No\"))),0,IF(OR(P35=0,P35=\"\"),\"Enter Rip Dist!\",IF(AA66=\"Small Dozer\",BW185,IF(AA66=\"Med Dozer\",CF185,IF(AA66=\"Large Dozer\",CO185,IF(ISBLANK(AA66),0,BN185))))))","v":0},{"$f":"IF(OR(ISBLANK(B35),AND(OR(ISBLANK(Y66),Y66=\"No\"),OR(ISBLANK(Z66),Z66=\"No\"))),0,IF(OR(P35=0,P35=\"\"),\"Enter Rip Dist!\",IF(OR(ISNUMBER(I185),ISNUMBER(J185)),IF(AA66=\"Small Dozer\",BV185,IF(AA66=\"Med Dozer\",CE185,IF(AA66=\"Large Dozer\",CN185,IF(ISBLANK(AA66),\"\",BM185)))),0)))","v":0},{"$f":"IF(OR(ISBLANK(B35),J185=\"\"),0,IF(OR(ISNUMBER(L185),ISNUMBER(K185)),L185+K185,0))","v":0},{"$f":"IF(AND(OR(S66=\"None\",ISBLANK(S66)),OR(T66=\"None\",ISBLANK(T66))),0,DG185)","v":0},{"$f":"IF(AND(OR(S66=\"None\",ISBLANK(S66)),OR(T66=\"None\",ISBLANK(T66))),0,DF185)","v":0},{"$f":"IF(OR(ISBLANK(B35),ISERROR(DK185)),0,DK185)","v":0},{"$f":"IF(AND(N185=\"\",O185=\"\",P185=\"\"),0,SUM(N185:P185))","v":0},{"$f":"IF(F185=\"Input Error!\",\"  <<< Regraded slope angle for this facility is flatter than the original topography.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BF147<0.1,0.1,ROUND(BF147,2))","v":0.1},{"$f":"IF(BJ173<0.1,0.1,BJ173)","v":0.1},{"$f":"BX137","v":0},{"$f":"BF35","v":0},{"$f":"IF(BD185=0,0,ROUND(BB185*43560/BD185,0))","v":0},null,{"$f":"ROUND(BC185/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"BG185*BE35","v":0},{"$f":"IF(ISBLANK(B35),0,IF(OR(Y66=\"\",Y66=\"No\"),0,ROUND((BH185/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BG185*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding)))","v":0},{"$f":"ROUND(BE185/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"BJ185*BD185","v":0},{"$f":"IF(OR(ISBLANK(B35),Z66=\"\",Z66=\"No\"),0,ROUND((BK185/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BJ185*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding))","v":0},{"$f":"IF(ISBLANK(B35),0,ROUND(IF((BI185+BL185)<1,1,(BI185+BL185))*GraderRipEquipRate,0))","v":0},{"$f":"IF(ISBLANK(B35),0,ROUND(IF((BI185+BL185)<1,1,(BI185+BL185))*GraderRipLaborRate,0))","v":0},{"$f":"IF(ISBLANK(B35),0,BM185+BN185)","v":0},{"$f":"ROUND(BC185/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"BP185*BE35","v":0},{"$f":"IF(OR(Y66=\"\",Y66=\"No\"),0,ROUND((BQ185/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BP185*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":0},{"$f":"ROUND(BE185/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"BS185*BD185","v":0},{"$f":"IF(OR(Z66=\"\",Z66=\"No\"),0,ROUND((BT185/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BS185*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":0},{"$f":"IF(ISBLANK(B35),0,ROUND(IF((BR185+BU185)<1,1,(BR185+BU185))*SmallDozerRipEquipRate,0))","v":0},{"$f":"IF(ISBLANK(B35),0,ROUND(IF((BR185+BU185)<1,1,(BR185+BU185))*SmallDozerRipLaborRate,0))","v":0},{"$f":"BV185+BW185","v":0},{"$f":"ROUND(BC185/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"BY185*BE35","v":0},{"$f":"IF(OR(Y66=\"\",Y66=\"No\"),0,ROUND((BZ185/INDIRECT(RipMedDozer&\"RippingProd\"))+(BY185*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":0},{"$f":"ROUND(BE185/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"CB185*BD185","v":0},{"$f":"IF(OR(Z66=\"\",Z66=\"No\"),0,ROUND((CC185/INDIRECT(RipMedDozer&\"RippingProd\"))+(CB185*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":0},{"$f":"IF(ISBLANK(B35),0,ROUND(IF((CA185+CD185)<1,1,(CA185+CD185))*MedDozerRipEquipRate,0))","v":0},{"$f":"IF(ISBLANK(B35),0,ROUND(IF((CA185+CD185)<1,1,(CA185+CD185))*MedDozerRipLaborRate,0))","v":0},{"$f":"CE185+CF185","v":0},{"$f":"ROUND(BC185/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"CH185*BE35","v":0},{"$f":"IF(OR(Y66=\"\",Y66=\"No\"),0,ROUND((CI185/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CH185*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":0},{"$f":"ROUND(BE185/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"CK185*BD185","v":0},{"$f":"IF(OR(Z66=\"\",Z66=\"No\"),0,ROUND((CL185/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CK185*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":0},{"$f":"IF(ISBLANK(B35),0,ROUND(IF((CJ185+CM185)<1,1,(CJ185+CM185))*LargeDozerRipEquipRate,0))","v":0},{"$f":"IF(ISBLANK(B35),0,ROUND(IF((CJ185+CM185)<1,1,(CJ185+CM185))*LargeDozerRipLaborRate,0))","v":0},{"$f":"CN185+CO185","v":0},null,{"$f":"IF(OR(S66=\"None\",C185=0,ISBLANK(S66)),0,ROUND(SeedEquipDumpsSlope*BA185,0))","v":0},{"$f":"IF(OR(S66=\"None\",C185=0,ISBLANK(S66)),0,ROUND(SeedLaborDumpsSlope*BA185,0))","v":0},{"$f":"IF(OR(S66=\"None\",C185=0,ISBLANK(S66)),0,ROUND(INDEX(SeedMixArray,MATCH(S66,SeedMixes,0),4)*C185,0))","v":0},{"$f":"IF(OR(U66=\"None\",C185=0,ISBLANK(U66)),0,ROUND(INDEX(MulchArray,MATCH(U66,Mulches,0),4)*C185,0))","v":0},{"$f":"IF(OR(W66=\"None\",C185=0,ISBLANK(W66)),0,ROUND(INDEX(FertilizerArray,MATCH(W66,Fertilizers,0),4)*C185,0))","v":0},{"$f":"SUM(CT185:CV185)","v":0},{"$f":"IF(OR(S66=\"None\",ISBLANK(S66)),0,ROUND(CR185+CS185+CW185,0))","v":0},{"$f":"IF(OR(T66=\"None\",D185=\"\",ISBLANK(T66)),0,ROUND(SeedEquipDumpsFlat*BB185,0))","v":0},{"$f":"IF(OR(T66=\"None\",D185=\"\",ISBLANK(T66)),0,ROUND(SeedLaborDumpsFlat*BB185,0))","v":0},{"$f":"IF(OR(T66=\"None\",D185=\"\",ISBLANK(T66)),0,ROUND(INDEX(SeedMixArray,MATCH(T66,SeedMixes,0),4)*D185,0))","v":0},{"$f":"IF(OR(V66=\"None\",D185=\"\",ISBLANK(V66)),0,ROUND(INDEX(MulchArray,MATCH(V66,Mulches,0),4)*D185,0))","v":0},{"$f":"IF(OR(X66=\"None\",D185=\"\",ISBLANK(X66)),0,ROUND(INDEX(FertilizerArray,MATCH(X66,Fertilizers,0),4)*D185,0))","v":0},{"$f":"SUM(DA185:DC185)","v":0},{"$f":"IF(OR(T66=\"None\",ISBLANK(T66)),0,ROUND(CY185+CZ185+DD185,0))","v":0},{"$f":"IF(AND(CR185+CY185>0,CR185+CY185<SeedingEquipmentCost),SeedingEquipmentCost,CR185+CY185)","v":0},{"$f":"IF(AND(CS185+CZ185>0,CS185+CZ185<SeedingLaborCost),SeedingLaborCost,CS185+CZ185)","v":0},{"$f":"CT185+DA185","v":0},0,0,0,0]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":"Borrow Area for Pond Backfill material"},{"$f":"IF(ISBLANK(B36),\"\",IF(BG174=0,0,IF(Metric,ROUND(Ac2Ha*BA186,2),BA186)))","v":0.21},{"$f":"IF(ISBLANK(B36),\"\",IF(BJ174=0,\"\",IF(Metric,ROUND(Ac2Ha*BB186,2),BB186)))","v":5},{"$f":"IF(ISBLANK(B36),\"\",IF(C186=\"Slope Input!\",\"\",IF(Metric,ROUND(C186+IF(D186=\"\",0,D186),2),C186+IF(D186=\"\",0,D186))))","v":5.21},{"$f":"IF(ISBLANK(B36),\"\",IF(BC186=0,\"\",IF(J36>1/L36*100,\"Input Error!\",IF(Metric,ROUND(Ft2M*BC186,0),BC186))))","v":18},{"$f":"IF(ISBLANK(B36),\"\",IF(OR(ISBLANK(Z67),Z67=\"No\"),\"\",IF(Metric,ROUND(Ft2M*BF36,0),BF36)))","v":500},{"$f":"IF(ISBLANK(B36),\"\",IF(ISBLANK(AA67),\"\",IF(RIGHT(AA67,5)=\"Dozer\",INDIRECT(\"Rip\"&BE67&\"Dozer\"),RipGrader)))","v":"D6T"},{"$f":"IF(OR(ISBLANK(B36),OR(ISBLANK(Y67),Y67=\"No\"),ISBLANK(AA67)),0,IF(ISBLANK(AA67),\"Select Fleet\",IF(AA67=\"Small Dozer\",BR186,IF(AA67=\"Med Dozer\",CA186,IF(AA67=\"Large Dozer\",CJ186,BI186)))))","v":0},{"$f":"IF(OR(ISBLANK(B36),OR(ISBLANK(Z67),Z67=\"No\",D186=\"\"),ISBLANK(AA67)),0,IF(ISBLANK(AA67),\"Select Fleet\",IF(AA67=\"Small Dozer\",BU186,IF(AA67=\"Med Dozer\",CD186,IF(AA67=\"Large Dozer\",CM186,BL186)))))","v":4},{"$f":"IF(OR(ISBLANK(B36),AND(OR(ISBLANK(Y67),Y67=\"No\"),OR(ISBLANK(Z67),Z67=\"No\"))),0,IF(OR(P36=0,P36=\"\"),\"Enter Rip Dist!\",IF(AA67=\"Small Dozer\",BW186,IF(AA67=\"Med Dozer\",CF186,IF(AA67=\"Large Dozer\",CO186,IF(ISBLANK(AA67),0,BN186))))))","v":235},{"$f":"IF(OR(ISBLANK(B36),AND(OR(ISBLANK(Y67),Y67=\"No\"),OR(ISBLANK(Z67),Z67=\"No\"))),0,IF(OR(P36=0,P36=\"\"),\"Enter Rip Dist!\",IF(OR(ISNUMBER(I186),ISNUMBER(J186)),IF(AA67=\"Small Dozer\",BV186,IF(AA67=\"Med Dozer\",CE186,IF(AA67=\"Large Dozer\",CN186,IF(ISBLANK(AA67),\"\",BM186)))),0)))","v":397},{"$f":"IF(OR(ISBLANK(B36),J186=\"\"),0,IF(OR(ISNUMBER(L186),ISNUMBER(K186)),L186+K186,0))","v":632},{"$f":"IF(AND(OR(S67=\"None\",ISBLANK(S67)),OR(T67=\"None\",ISBLANK(T67))),0,DG186)","v":912},{"$f":"IF(AND(OR(S67=\"None\",ISBLANK(S67)),OR(T67=\"None\",ISBLANK(T67))),0,DF186)","v":521},{"$f":"IF(OR(ISBLANK(B36),ISERROR(DK186)),0,DK186)","v":1256},{"$f":"IF(AND(N186=\"\",O186=\"\",P186=\"\"),0,SUM(N186:P186))","v":2689},{"$f":"IF(F186=\"Input Error!\",\"  <<< Regraded slope angle for this facility is flatter than the original topography.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BF148<0.1,0.1,ROUND(BF148,2))","v":0.21},{"$f":"IF(BJ174<0.1,0.1,BJ174)","v":5},{"$f":"BX138","v":18},{"$f":"BF36","v":500},{"$f":"IF(BD186=0,0,ROUND(BB186*43560/BD186,0))","v":436},null,{"$f":"ROUND(BC186/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":2},{"$f":"BG186*BE36","v":1000},{"$f":"IF(ISBLANK(B36),0,IF(OR(Y67=\"\",Y67=\"No\"),0,ROUND((BH186/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BG186*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding)))","v":0},{"$f":"ROUND(BE186/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":45},{"$f":"BJ186*BD186","v":22500},{"$f":"IF(OR(ISBLANK(B36),Z67=\"\",Z67=\"No\"),0,ROUND((BK186/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BJ186*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding))","v":4},{"$f":"IF(ISBLANK(B36),0,ROUND(IF((BI186+BL186)<1,1,(BI186+BL186))*GraderRipEquipRate,0))","v":864},{"$f":"IF(ISBLANK(B36),0,ROUND(IF((BI186+BL186)<1,1,(BI186+BL186))*GraderRipLaborRate,0))","v":235},{"$f":"IF(ISBLANK(B36),0,BM186+BN186)","v":1099},{"$f":"ROUND(BC186/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":2},{"$f":"BP186*BE36","v":1000},{"$f":"IF(OR(Y67=\"\",Y67=\"No\"),0,ROUND((BQ186/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BP186*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":0},{"$f":"ROUND(BE186/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":44},{"$f":"BS186*BD186","v":22000},{"$f":"IF(OR(Z67=\"\",Z67=\"No\"),0,ROUND((BT186/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BS186*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":4},{"$f":"IF(ISBLANK(B36),0,ROUND(IF((BR186+BU186)<1,1,(BR186+BU186))*SmallDozerRipEquipRate,0))","v":397},{"$f":"IF(ISBLANK(B36),0,ROUND(IF((BR186+BU186)<1,1,(BR186+BU186))*SmallDozerRipLaborRate,0))","v":235},{"$f":"BV186+BW186","v":632},{"$f":"ROUND(BC186/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":2},{"$f":"BY186*BE36","v":1000},{"$f":"IF(OR(Y67=\"\",Y67=\"No\"),0,ROUND((BZ186/INDIRECT(RipMedDozer&\"RippingProd\"))+(BY186*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":0},{"$f":"ROUND(BE186/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":49},{"$f":"CB186*BD186","v":24500},{"$f":"IF(OR(Z67=\"\",Z67=\"No\"),0,ROUND((CC186/INDIRECT(RipMedDozer&\"RippingProd\"))+(CB186*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":5},{"$f":"IF(ISBLANK(B36),0,ROUND(IF((CA186+CD186)<1,1,(CA186+CD186))*MedDozerRipEquipRate,0))","v":554},{"$f":"IF(ISBLANK(B36),0,ROUND(IF((CA186+CD186)<1,1,(CA186+CD186))*MedDozerRipLaborRate,0))","v":294},{"$f":"CE186+CF186","v":848},{"$f":"ROUND(BC186/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":2},{"$f":"CH186*BE36","v":1000},{"$f":"IF(OR(Y67=\"\",Y67=\"No\"),0,ROUND((CI186/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CH186*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":0},{"$f":"ROUND(BE186/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":41},{"$f":"CK186*BD186","v":20500},{"$f":"IF(OR(Z67=\"\",Z67=\"No\"),0,ROUND((CL186/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CK186*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":4},{"$f":"IF(ISBLANK(B36),0,ROUND(IF((CJ186+CM186)<1,1,(CJ186+CM186))*LargeDozerRipEquipRate,0))","v":723},{"$f":"IF(ISBLANK(B36),0,ROUND(IF((CJ186+CM186)<1,1,(CJ186+CM186))*LargeDozerRipLaborRate,0))","v":235},{"$f":"CN186+CO186","v":958},null,{"$f":"IF(OR(S67=\"None\",C186=0,ISBLANK(S67)),0,ROUND(SeedEquipDumpsSlope*BA186,0))","v":21},{"$f":"IF(OR(S67=\"None\",C186=0,ISBLANK(S67)),0,ROUND(SeedLaborDumpsSlope*BA186,0))","v":37},{"$f":"IF(OR(S67=\"None\",C186=0,ISBLANK(S67)),0,ROUND(INDEX(SeedMixArray,MATCH(S67,SeedMixes,0),4)*C186,0))","v":51},{"$f":"IF(OR(U67=\"None\",C186=0,ISBLANK(U67)),0,ROUND(INDEX(MulchArray,MATCH(U67,Mulches,0),4)*C186,0))","v":0},{"$f":"IF(OR(W67=\"None\",C186=0,ISBLANK(W67)),0,ROUND(INDEX(FertilizerArray,MATCH(W67,Fertilizers,0),4)*C186,0))","v":0},{"$f":"SUM(CT186:CV186)","v":51},{"$f":"IF(OR(S67=\"None\",ISBLANK(S67)),0,ROUND(CR186+CS186+CW186,0))","v":109},{"$f":"IF(OR(T67=\"None\",D186=\"\",ISBLANK(T67)),0,ROUND(SeedEquipDumpsFlat*BB186,0))","v":500},{"$f":"IF(OR(T67=\"None\",D186=\"\",ISBLANK(T67)),0,ROUND(SeedLaborDumpsFlat*BB186,0))","v":875},{"$f":"IF(OR(T67=\"None\",D186=\"\",ISBLANK(T67)),0,ROUND(INDEX(SeedMixArray,MATCH(T67,SeedMixes,0),4)*D186,0))","v":1205},{"$f":"IF(OR(V67=\"None\",D186=\"\",ISBLANK(V67)),0,ROUND(INDEX(MulchArray,MATCH(V67,Mulches,0),4)*D186,0))","v":0},{"$f":"IF(OR(X67=\"None\",D186=\"\",ISBLANK(X67)),0,ROUND(INDEX(FertilizerArray,MATCH(X67,Fertilizers,0),4)*D186,0))","v":0},{"$f":"SUM(DA186:DC186)","v":1205},{"$f":"IF(OR(T67=\"None\",ISBLANK(T67)),0,ROUND(CY186+CZ186+DD186,0))","v":2580},{"$f":"IF(AND(CR186+CY186>0,CR186+CY186<SeedingEquipmentCost),SeedingEquipmentCost,CR186+CY186)","v":521},{"$f":"IF(AND(CS186+CZ186>0,CS186+CZ186<SeedingLaborCost),SeedingLaborCost,CS186+CZ186)","v":912},{"$f":"CT186+DA186","v":1256},{"$f":"CU186+DB186","v":0},{"$f":"CV186+DC186","v":0},{"$f":"CW186+DD186","v":1256},{"$f":"CX186+DE186","v":2689}]
[{"$f":"A37","v":2},{"$f":"IF(ISBLANK(B37),\"\",B37)","v":"Borrow Area for Growth Media"},{"$f":"IF(ISBLANK(B37),\"\",IF(BG175=0,0,IF(Metric,ROUND(Ac2Ha*BA187,2),BA187)))","v":0.1},{"$f":"IF(ISBLANK(B37),\"\",IF(BJ175=0,\"\",IF(Metric,ROUND(Ac2Ha*BB187,2),BB187)))","v":1},{"$f":"IF(ISBLANK(B37),\"\",IF(C187=\"Slope Input!\",\"\",IF(Metric,ROUND(C187+IF(D187=\"\",0,D187),2),C187+IF(D187=\"\",0,D187))))","v":1.1000000000000001},{"$f":"IF(ISBLANK(B37),\"\",IF(BC187=0,\"\",IF(J37>1/L37*100,\"Input Error!\",IF(Metric,ROUND(Ft2M*BC187,0),BC187))))","v":11},{"$f":"IF(ISBLANK(B37),\"\",IF(OR(ISBLANK(Z68),Z68=\"No\"),\"\",IF(Metric,ROUND(Ft2M*BF37,0),BF37)))","v":500},{"$f":"IF(ISBLANK(B37),\"\",IF(ISBLANK(AA68),\"\",IF(RIGHT(AA68,5)=\"Dozer\",INDIRECT(\"Rip\"&BE68&\"Dozer\"),RipGrader)))","v":"D6T"},{"$f":"IF(OR(ISBLANK(B37),OR(ISBLANK(Y68),Y68=\"No\"),ISBLANK(AA68)),0,IF(ISBLANK(AA68),\"Select Fleet\",IF(AA68=\"Small Dozer\",BR187,IF(AA68=\"Med Dozer\",CA187,IF(AA68=\"Large Dozer\",CJ187,BI187)))))","v":0},{"$f":"IF(OR(ISBLANK(B37),OR(ISBLANK(Z68),Z68=\"No\",D187=\"\"),ISBLANK(AA68)),0,IF(ISBLANK(AA68),\"Select Fleet\",IF(AA68=\"Small Dozer\",BU187,IF(AA68=\"Med Dozer\",CD187,IF(AA68=\"Large Dozer\",CM187,BL187)))))","v":1},{"$f":"IF(OR(ISBLANK(B37),AND(OR(ISBLANK(Y68),Y68=\"No\"),OR(ISBLANK(Z68),Z68=\"No\"))),0,IF(OR(P37=0,P37=\"\"),\"Enter Rip Dist!\",IF(AA68=\"Small Dozer\",BW187,IF(AA68=\"Med Dozer\",CF187,IF(AA68=\"Large Dozer\",CO187,IF(ISBLANK(AA68),0,BN187))))))","v":59},{"$f":"IF(OR(ISBLANK(B37),AND(OR(ISBLANK(Y68),Y68=\"No\"),OR(ISBLANK(Z68),Z68=\"No\"))),0,IF(OR(P37=0,P37=\"\"),\"Enter Rip Dist!\",IF(OR(ISNUMBER(I187),ISNUMBER(J187)),IF(AA68=\"Small Dozer\",BV187,IF(AA68=\"Med Dozer\",CE187,IF(AA68=\"Large Dozer\",CN187,IF(ISBLANK(AA68),\"\",BM187)))),0)))","v":99},{"$f":"IF(OR(ISBLANK(B37),J187=\"\"),0,IF(OR(ISNUMBER(L187),ISNUMBER(K187)),L187+K187,0))","v":158},{"$f":"IF(AND(OR(S68=\"None\",ISBLANK(S68)),OR(T68=\"None\",ISBLANK(T68))),0,DG187)","v":193},{"$f":"IF(AND(OR(S68=\"None\",ISBLANK(S68)),OR(T68=\"None\",ISBLANK(T68))),0,DF187)","v":110},{"$f":"IF(OR(ISBLANK(B37),ISERROR(DK187)),0,DK187)","v":265},{"$f":"IF(AND(N187=\"\",O187=\"\",P187=\"\"),0,SUM(N187:P187))","v":568},{"$f":"IF(F187=\"Input Error!\",\"  <<< Regraded slope angle for this facility is flatter than the original topography.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BF149<0.1,0.1,ROUND(BF149,2))","v":0.1},{"$f":"IF(BJ175<0.1,0.1,BJ175)","v":1},{"$f":"BX139","v":11},{"$f":"BF37","v":500},{"$f":"IF(BD187=0,0,ROUND(BB187*43560/BD187,0))","v":87},null,{"$f":"ROUND(BC187/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":1},{"$f":"BG187*BE37","v":200},{"$f":"IF(ISBLANK(B37),0,IF(OR(Y68=\"\",Y68=\"No\"),0,ROUND((BH187/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BG187*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding)))","v":0},{"$f":"ROUND(BE187/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":9},{"$f":"BJ187*BD187","v":4500},{"$f":"IF(OR(ISBLANK(B37),Z68=\"\",Z68=\"No\"),0,ROUND((BK187/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BJ187*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding))","v":1},{"$f":"IF(ISBLANK(B37),0,ROUND(IF((BI187+BL187)<1,1,(BI187+BL187))*GraderRipEquipRate,0))","v":216},{"$f":"IF(ISBLANK(B37),0,ROUND(IF((BI187+BL187)<1,1,(BI187+BL187))*GraderRipLaborRate,0))","v":59},{"$f":"IF(ISBLANK(B37),0,BM187+BN187)","v":275},{"$f":"ROUND(BC187/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":1},{"$f":"BP187*BE37","v":200},{"$f":"IF(OR(Y68=\"\",Y68=\"No\"),0,ROUND((BQ187/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BP187*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":0},{"$f":"ROUND(BE187/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":9},{"$f":"BS187*BD187","v":4500},{"$f":"IF(OR(Z68=\"\",Z68=\"No\"),0,ROUND((BT187/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BS187*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":1},{"$f":"IF(ISBLANK(B37),0,ROUND(IF((BR187+BU187)<1,1,(BR187+BU187))*SmallDozerRipEquipRate,0))","v":99},{"$f":"IF(ISBLANK(B37),0,ROUND(IF((BR187+BU187)<1,1,(BR187+BU187))*SmallDozerRipLaborRate,0))","v":59},{"$f":"BV187+BW187","v":158},{"$f":"ROUND(BC187/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":1},{"$f":"BY187*BE37","v":200},{"$f":"IF(OR(Y68=\"\",Y68=\"No\"),0,ROUND((BZ187/INDIRECT(RipMedDozer&\"RippingProd\"))+(BY187*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":0},{"$f":"ROUND(BE187/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":10},{"$f":"CB187*BD187","v":5000},{"$f":"IF(OR(Z68=\"\",Z68=\"No\"),0,ROUND((CC187/INDIRECT(RipMedDozer&\"RippingProd\"))+(CB187*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":1},{"$f":"IF(ISBLANK(B37),0,ROUND(IF((CA187+CD187)<1,1,(CA187+CD187))*MedDozerRipEquipRate,0))","v":111},{"$f":"IF(ISBLANK(B37),0,ROUND(IF((CA187+CD187)<1,1,(CA187+CD187))*MedDozerRipLaborRate,0))","v":59},{"$f":"CE187+CF187","v":170},{"$f":"ROUND(BC187/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":1},{"$f":"CH187*BE37","v":200},{"$f":"IF(OR(Y68=\"\",Y68=\"No\"),0,ROUND((CI187/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CH187*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":0},{"$f":"ROUND(BE187/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":8},{"$f":"CK187*BD187","v":4000},{"$f":"IF(OR(Z68=\"\",Z68=\"No\"),0,ROUND((CL187/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CK187*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":1},{"$f":"IF(ISBLANK(B37),0,ROUND(IF((CJ187+CM187)<1,1,(CJ187+CM187))*LargeDozerRipEquipRate,0))","v":181},{"$f":"IF(ISBLANK(B37),0,ROUND(IF((CJ187+CM187)<1,1,(CJ187+CM187))*LargeDozerRipLaborRate,0))","v":59},{"$f":"CN187+CO187","v":240},null,{"$f":"IF(OR(S68=\"None\",C187=0,ISBLANK(S68)),0,ROUND(SeedEquipDumpsSlope*BA187,0))","v":10},{"$f":"IF(OR(S68=\"None\",C187=0,ISBLANK(S68)),0,ROUND(SeedLaborDumpsSlope*BA187,0))","v":18},{"$f":"IF(OR(S68=\"None\",C187=0,ISBLANK(S68)),0,ROUND(INDEX(SeedMixArray,MATCH(S68,SeedMixes,0),4)*C187,0))","v":24},{"$f":"IF(OR(U68=\"None\",C187=0,ISBLANK(U68)),0,ROUND(INDEX(MulchArray,MATCH(U68,Mulches,0),4)*C187,0))","v":0},{"$f":"IF(OR(W68=\"None\",C187=0,ISBLANK(W68)),0,ROUND(INDEX(FertilizerArray,MATCH(W68,Fertilizers,0),4)*C187,0))","v":0},{"$f":"SUM(CT187:CV187)","v":24},{"$f":"IF(OR(S68=\"None\",ISBLANK(S68)),0,ROUND(CR187+CS187+CW187,0))","v":52},{"$f":"IF(OR(T68=\"None\",D187=\"\",ISBLANK(T68)),0,ROUND(SeedEquipDumpsFlat*BB187,0))","v":100},{"$f":"IF(OR(T68=\"None\",D187=\"\",ISBLANK(T68)),0,ROUND(SeedLaborDumpsFlat*BB187,0))","v":175},{"$f":"IF(OR(T68=\"None\",D187=\"\",ISBLANK(T68)),0,ROUND(INDEX(SeedMixArray,MATCH(T68,SeedMixes,0),4)*D187,0))","v":241},{"$f":"IF(OR(V68=\"None\",D187=\"\",ISBLANK(V68)),0,ROUND(INDEX(MulchArray,MATCH(V68,Mulches,0),4)*D187,0))","v":0},{"$f":"IF(OR(X68=\"None\",D187=\"\",ISBLANK(X68)),0,ROUND(INDEX(FertilizerArray,MATCH(X68,Fertilizers,0),4)*D187,0))","v":0},{"$f":"SUM(DA187:DC187)","v":241},{"$f":"IF(OR(T68=\"None\",ISBLANK(T68)),0,ROUND(CY187+CZ187+DD187,0))","v":516},{"$f":"IF(AND(CR187+CY187>0,CR187+CY187<SeedingEquipmentCost),SeedingEquipmentCost,CR187+CY187)","v":110},{"$f":"IF(AND(CS187+CZ187>0,CS187+CZ187<SeedingLaborCost),SeedingLaborCost,CS187+CZ187)","v":193},265,0,0,265,568]
[]
[null,null,{"$f":"IF(SUM(C185:C188)=0,0,SUM(C185:C188))","v":0.31},{"$f":"IF(SUM(D185:D188)=0,0,SUM(D185:D188))","v":6},{"$f":"IF(SUM(E185:E188)=0,0,SUM(E185:E188))","v":6.3100000000000005},null,null,null,{"$f":"IF(SUM(I185:I188)=0,0,SUM(I185:I188))","v":0},5,294,496,790,1105,631,1521,3257]
[]
[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":""},{"$f":"IF(OR(ISBLANK(B35),OR(ISBLANK(BC78),BC78=0)),\"\",IF(Metric,ROUND(CY_2_M3*BA198,0),BA198))","v":""},{"$f":"IF(C198=\"\",\"\",IF(ISBLANK(H78),\"Select Method\",IF(AND(BA198<>0,ISBLANK(J78)),\"Select Fleet\",IF(ISBLANK(I78),\"Material Type\",IF(AND(H78=\"Haul & Place\",ISBLANK(J78)),\"Select Fleet\",IF(H78=\"Dozer\",INDIRECT(BH78&\"Dozer\"),IF(H78=\"Excavate\",INDIRECT(BH78&\"Excavator\"),IF(H78=\"Haul & Place\",IF(RIGHT(J78,5)=\"Truck\",INDIRECT(BI78&\"Truck\")&\"/\"&INDIRECT(BI78&\"Loader\")&\"/\"&INDIRECT(BI78&\"TruckDozer\"),IF(BI78=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BI78=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))))))","v":""},{"$f":"IF(C198=\"\",\"\",IF(ISBLANK(H78),\"Select Method\",IF(AND(BA198<>0,ISBLANK(J78)),\"Select Fleet\",IF(ISBLANK(I78),\"Material Type\",IF(AND(H78=\"Haul & Place\",OR(ISBLANK(K78),ISBLANK(L78))),\"Haul Info\",BC198)))))","v":""},{"$f":"IF(D198=\"\",\"\",IF(ISBLANK(H78),\"Select Method\",IF(AND(BA198<>0,ISBLANK(J78)),\"Select Fleet\",IF(AND(H78=\"Haul & Place\",ISBLANK(J78),J78=\"optimize\"),\"Select Fleet\",IF(ISBLANK(I78),\"Material Type\",IF(AND(H78=\"Haul & Place\",OR(ISBLANK(K78),ISBLANK(L78))),\"Haul Info\",IF(RIGHT(J78,5)=\"Truck\",CV198,IF(J78=\"Scraper Dozer\",DK198,IF(J78=\"Tandem Scraper\",DY198,\"\")))))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C198=\"\",C198=0),\"\",IF(AND(BA198<>0,ISBLANK(J78)),\"Select Fleet\",IF(ISBLANK(I78),\"Material Type\",IF(AND(H78=\"Haul & Place\",OR(ISBLANK(K78),ISBLANK(L78))),\"Haul Info\",IF(Metric,ROUND(CY_2_M3*BE198,0),BE198)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C198=\"\"),0,IF(AND(BA198<>0,ISBLANK(J78)),\"Select Fleet\",IF(ISBLANK(I78),\"Material Type\",IF(AND(H78=\"Haul & Place\",OR(ISBLANK(K78),ISBLANK(L78))),\"Haul Info\",BE198))))","v":0},{"$f":"IF(OR(ISBLANK(B35),C198=\"\"),0,IF(ISTEXT(H198),0,BF198))","v":0},{"$f":"IF(OR(ISBLANK(B35),C198=\"\"),0,IF(ISTEXT(H198),0,BG198))","v":0},{"$f":"IF(OR(ISBLANK(B35),C198=\"\",C198=0,AND(ISBLANK(H78)),ISBLANK(I78)),0,SUM(I198:J198))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(NOT(ISBLANK(G78)),G78=0),0,IF(ISBLANK(G78),ROUND(((IF(BD78-(2*BC78*F78)<0,0,BD78-(2*BC78*F78))+BD78)/2*BC78)*BB78/27,0),BE78))","v":0},{"$f":"IF(OR(B198=\"\",ISBLANK(H78)),0,IF(AND(BA198<>0,ISBLANK(J78)),\"Select Fleet\",IF(H78=\"Dozer\",INDIRECT(BH78&\"Dozer\"),IF(H78=\"Excavate\",INDIRECT(BH78&\"Excavator\"),IF(AND(H78=\"Haul & Place\",ISBLANK(J78)),\"Select Fleet\",IF(H78=\"Haul & Place\",IF(RIGHT(P78,5)=\"Truck\",CU198,IF(BI78=\"Scraper Dozer\",DK198,IF(BH78=\"Tandem\",DZ198,\"\")))))))))","v":0},{"$f":"IF(ISBLANK(B35),0,IF(H78=\"Haul & Place\",IF(RIGHT(J78,5)=\"Truck\",CU198,IF(BH78=\"Scraper\",DK198,IF(BH78=\"Tandem\",DZ198,\"\"))),\"\"))","v":0},{"$f":"IF($H78=\"Dozer\",BL198,IF($H78=\"Excavate\",BR198,IF($H78=\"Haul & Place\",CF198,0)))","v":0},0,0,0,{"$f":"BF198+BG198","v":0},null,{"$f":"IF(H78=\"Dozer\",INDIRECT(BH78 & \"Dozer\"),\"Not dozer\")","v":"Not dozer"},{"$f":"IF(OR(ISBLANK(B35),BA198=0),0,ROUND(HLOOKUP(INDIRECT(BH78&\"Dozer\"),DozerProductionArray,13,FALSE)*BorrowPushDistance^HLOOKUP(INDIRECT(BH78&\"Dozer\"),DozerProductionArray,14,FALSE),0))","v":0},{"$f":"IF(BH78=0,0,IF(ISBLANK(B35),0,ROUND(BK198*Dozer_Operator*Dozer_Job_Efficiency*HLOOKUP(INDIRECT(BH78&\"Dozer\"),DozerSpecifications,8,FALSE),0)))","v":0},{"$f":"IF(BL198=0,0,IF(OR(ISBLANK(B35),BA198=\"\"),0,IF(ROUND(BA198/BL198,HoursRounding)<1,1,ROUND(BA198/BL198,HoursRounding))))","v":0},{"$f":"IF(BH78=0,0,IF(ISBLANK(B35),0,ROUND(BM198*INDIRECT(BH78&\"DozerLaborRate\"),0)))","v":0},{"$f":"IF(BH78=0,0,IF(ISBLANK(B35),0,ROUND(BM198*INDIRECT(BH78&\"DozerEquipRate\"),0)))","v":0},{"$f":"BO198+BN198","v":0},{"$f":"IF(H78=\"Excavate\",INDIRECT(BH78 & \"Excavator\"),0)","v":0},{"$f":"IF(H78=\"Excavate\",BV198,0)","v":0},{"$f":"IF(H78=\"Excavate\",BW198,0)","v":0},{"$f":"IF(H78=\"Excavate\",BY198,0)","v":0},{"$f":"IF(H78=\"Excavate\",BX198,0)","v":0},{"$f":"IF(BH78=0,0,INDEX(ExcavatorSpecficationsArray,16,MATCH(INDIRECT(BH78&\"Excavator\"),ExcavatorList,0)))","v":0},{"$f":"IF(BV198=0,0,IF(BA198/BV198<1,1,ROUND(BA198/BV198,HoursRounding)))","v":0},{"$f":"IF(BH78=0,0,ROUND(BW198*INDIRECT(BH78&\"ExcavatorEquipRate\"),0))","v":0},{"$f":"IF(BH78=0,0,ROUND(BW198*INDIRECT(BH78&\"ExcavatorLaborRate\"),0))","v":0},{"$f":"BY198+BX198","v":0},null,{"$f":"I78","v":0},{"$f":"BF78","v":0},{"$f":"BI78","v":0},{"$f":"IF(H78=\"Haul & Place\",IF(J78=\"\",\"Select Fleet\",J78),\"not haul\")","v":"not haul"},{"$f":"IF(RIGHT(CE198,5)=\"Truck\",CX198,IF(CE198=\"Scraper Dozer\",DL198,IF(CE198=\"Tandem Scraper\",DZ198,0)))","v":0},{"$f":"IF(RIGHT(CE198,5)=\"Truck\",CY198,IF(CE198=\"Scraper Dozer\",DM198,IF(CE198=\"Tandem Scraper\",EA198,0)))","v":0},{"$f":"IF(RIGHT(CE198,5)=\"Truck\",DA198,IF(CE198=\"Scraper Dozer\",DO198,IF(CE198=\"Tandem Scraper\",EC198,0)))","v":0},{"$f":"IF(RIGHT(CE198,5)=\"Truck\",CZ198,IF(CE198=\"Scraper Dozer\",DN198,IF(CE198=\"Tandem Scraper\",EB198,0)))","v":0},{"$f":"ABS(BG78)","v":0},{"$f":"IF(BI78=0,0,ROUND(BF78/(INDEX(INDIRECT(BI78&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI78&\"TruckLoadedWeight\"),0),MATCH(IF(CJ198-INDIRECT(BI78&\"TruckRollingResistance\")<0,0,CJ198-INDIRECT(BI78&\"TruckRollingResistance\")),INDIRECT(BI78&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI78=0,0,ROUND(BF78/(INDEX(INDIRECT(BI78&\"TruckSpeedTable\"),MATCH(I78,HaulMaterials,0),MATCH(IF(CJ198-INDIRECT(BI78&\"TruckRollingResistance\")<0,0,CJ198-INDIRECT(BI78&\"TruckRollingResistance\")),INDIRECT(BI78&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CD198=0,0,ROUND(CC198/(INDEX(INDIRECT(CD198&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CD198&\"TruckLoadedWeight\"),0),MATCH(IF(CJ198-INDIRECT(CD198&\"TruckRollingResistance\")<0,0,CJ198+INDIRECT(CD198&\"TruckRollingResistance\")),INDIRECT(CD198&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CD198=0,0,ROUND(CC198/(INDEX(INDIRECT(CD198&\"TruckUHSpeedTable\"),MATCH(CB198,HaulMaterials,0),MATCH(IF(CJ198-INDIRECT(CD198&\"TruckRollingResistance\")<0,0,CJ198+INDIRECT(CD198&\"TruckRollingResistance\")),INDIRECT(CD198&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BG78>=0,CM198,CN198)","v":0},{"$f":"IF(BG78>=0,CL198,CK198)","v":0},{"$f":"CO198+CP198","v":0},{"$f":"IF(BI78=0,0,INDIRECT(BI78&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BI78=0,0,INDIRECT(BI78&\"TruckManuverDump\"))","v":0},{"$f":"IF(BI78=0,0,INDIRECT(BI78&IF(INDIRECT(BI78&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(M78),NOT(ISNUMBER(M78)),M78=\"\"),SUM(CQ198:CT198),M78)","v":0},{"$f":"IF(CT198=0,0,IF(OR(ISBLANK(L53),NOT(ISNUMBER(L53)),L53=\"\"),IF(ROUNDUP((CU198-CT198)/CT198,0)<=1,2,ROUNDUP((CU198-CT198)/CT198,0)),N78))","v":0},{"$f":"IF(BI78=0,0,ROUND((60/CU198)*INDIRECT(BI78&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BI78=0,0,ROUND(CV198*CW198*TruckOperator*INDIRECT(BI78&\"TruckJobEfficiency\")*INDIRECT(BI78&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(CX198=0,0,ROUND(BA198/CX198,HoursRounding))","v":0},{"$f":"IF(BI78=0,0,ROUND(IF(CY198<1,1,(CY198))*((CV198*INDIRECT(BI78&\"TruckEquipRate\"))+INDIRECT(BI78&\"LoaderEquipRate\")+INDIRECT(BI78&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BI78=0,0,ROUND(IF(CY198<1,1,(CY198))*((CV198*INDIRECT(BI78&\"TruckLaborRate\"))+INDIRECT(BI78&\"LoaderLaborRate\")+INDIRECT(BI78&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"CZ198+DA198","v":0},{"$f":"ROUND(BF78/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CJ198-HaulScraperRollingResistance<0,0,CJ198-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(CB198=0,0,ROUND(BF78/(INDEX(HaulScraperSpeedTable,MATCH(CB198,HaulMaterials,0)+1,MATCH(IF(CJ198-HaulScraperRollingResistance<0,0,CJ198-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CC198/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CJ198-HaulScraperRollingResistance<0,0,CJ198+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(CB198=0,0,ROUND(CC198/(INDEX(HaulScraperUHSpeedTable,MATCH(CB198,HaulMaterials,0),MATCH(IF(CJ198-HaulScraperRollingResistance<0,0,CJ198+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BG78>=0,DE198,DF198)","v":0},{"$f":"IF(BG78>=0,DD198,DC198)","v":0},{"$f":"DG198+DH198","v":0},{"$f":"IF(OR(ISBLANK(B35),$C198=0),0,HaulScraperLoadTime+HaulScraperManuverSpread)","v":0},{"$f":"IF(OR(ISBLANK(B35),$C198=0),0,IF(ISBLANK(N78),IF(TRUNC(DI198/DJ198,0)<1,2,ROUND(DI198/DJ198,0)),N78))","v":0},{"$f":"IF(OR(ISBLANK(B35),$C198=0),0,ROUND((60/(DI198+DJ198)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DK198,CubesRounding))","v":0},{"$f":"IF(DL198=0,0,ROUND(BA198/DL198,HoursRounding))","v":0},{"$f":"ROUND(IF(DM198<1,1,DM198)*((DK198*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":654},{"$f":"ROUND(IF(DM198<1,1,DM198)*((DK198*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":117},{"$f":"DN198+DO198","v":771},{"$f":"ROUND(BF78/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CJ198-TandemScraperRollingResistance<0,0,CJ198-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(CB198=0,0,ROUND(BF78/(INDEX(TandemScraperSpeedTable,MATCH(CB198,HaulMaterials,0)+1,MATCH(IF(CJ198-TandemScraperRollingResistance<0,0,CJ198-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CC198/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CJ198-TandemScraperRollingResistance<0,0,CJ198+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(CB198=0,0,ROUND(CC198/(INDEX(TandemScraperUHSpeedTable,MATCH(CB198,HaulMaterials,0),MATCH(IF(CJ198-TandemScraperRollingResistance<0,0,CJ198+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BG78>=0,DS198,DT198)","v":0},{"$f":"IF(BG78>=0,DR198,DQ198)","v":0},{"$f":"DU198+DV198","v":0},{"$f":"IF(OR(ISBLANK(B35),$C198=0),0,TandemScraperLoadTime+TandemScraperManuverSpread)","v":0},{"$f":"IF(DX198=0,0,IF(ISBLANK(N78),IF(TRUNC(DW198/DX198,0)<2,2,TRUNC(DW198/DX198,0)+IF(MOD(TRUNC(DW198/DX198,0),2),1,0)),N78))","v":0},{"$f":"IF(OR(ISBLANK(B35),$C198=0),0,ROUND((60/(DW198+DX198)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*DY198,CubesRounding))","v":0},{"$f":"IF(DZ198=0,0,ROUND(BA198/DZ198,HoursRounding))","v":0},{"$f":"ROUND(IF(EA198<1,1,EA198)*((DY198*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":111},{"$f":"ROUND(IF(EA198<1,1,EA198)*((DY198*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":59},{"$f":"EB198+EC198","v":170}]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":"Borrow Area for Pond Backfill material"},{"$f":"IF(OR(ISBLANK(B36),OR(ISBLANK(BC79),BC79=0)),\"\",IF(Metric,ROUND(CY_2_M3*BA199,0),BA199))","v":""},{"$f":"IF(C199=\"\",\"\",IF(ISBLANK(H79),\"Select Method\",IF(AND(BA199<>0,ISBLANK(J79)),\"Select Fleet\",IF(ISBLANK(I79),\"Material Type\",IF(AND(H79=\"Haul & Place\",ISBLANK(J79)),\"Select Fleet\",IF(H79=\"Dozer\",INDIRECT(BH79&\"Dozer\"),IF(H79=\"Excavate\",INDIRECT(BH79&\"Excavator\"),IF(H79=\"Haul & Place\",IF(RIGHT(J79,5)=\"Truck\",INDIRECT(BI79&\"Truck\")&\"/\"&INDIRECT(BI79&\"Loader\")&\"/\"&INDIRECT(BI79&\"TruckDozer\"),IF(BI79=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BI79=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))))))","v":""},{"$f":"IF(C199=\"\",\"\",IF(ISBLANK(H79),\"Select Method\",IF(AND(BA199<>0,ISBLANK(J79)),\"Select Fleet\",IF(ISBLANK(I79),\"Material Type\",IF(AND(H79=\"Haul & Place\",OR(ISBLANK(K79),ISBLANK(L79))),\"Haul Info\",BC199)))))","v":""},{"$f":"IF(D199=\"\",\"\",IF(ISBLANK(H79),\"Select Method\",IF(AND(BA199<>0,ISBLANK(J79)),\"Select Fleet\",IF(AND(H79=\"Haul & Place\",ISBLANK(J79),J79=\"optimize\"),\"Select Fleet\",IF(ISBLANK(I79),\"Material Type\",IF(AND(H79=\"Haul & Place\",OR(ISBLANK(K79),ISBLANK(L79))),\"Haul Info\",IF(RIGHT(J79,5)=\"Truck\",CV199,IF(J79=\"Scraper Dozer\",DK199,IF(J79=\"Tandem Scraper\",DY199,\"\")))))))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C199=\"\",C199=0),\"\",IF(AND(BA199<>0,ISBLANK(J79)),\"Select Fleet\",IF(ISBLANK(I79),\"Material Type\",IF(AND(H79=\"Haul & Place\",OR(ISBLANK(K79),ISBLANK(L79))),\"Haul Info\",IF(Metric,ROUND(CY_2_M3*BE199,0),BE199)))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C199=\"\"),0,IF(AND(BA199<>0,ISBLANK(J79)),\"Select Fleet\",IF(ISBLANK(I79),\"Material Type\",IF(AND(H79=\"Haul & Place\",OR(ISBLANK(K79),ISBLANK(L79))),\"Haul Info\",BE199))))","v":0},{"$f":"IF(OR(ISBLANK(B36),C199=\"\"),0,IF(ISTEXT(H199),0,BF199))","v":0},{"$f":"IF(OR(ISBLANK(B36),C199=\"\"),0,IF(ISTEXT(H199),0,BG199))","v":0},{"$f":"IF(OR(ISBLANK(B36),C199=\"\",C199=0,AND(ISBLANK(H79)),ISBLANK(I79)),0,SUM(I199:J199))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(NOT(ISBLANK(G79)),G79=0),0,IF(ISBLANK(G79),ROUND(((IF(BD79-(2*BC79*F79)<0,0,BD79-(2*BC79*F79))+BD79)/2*BC79)*BB79/27,0),BE79))","v":0},{"$f":"IF(OR(B199=\"\",ISBLANK(H79)),0,IF(AND(BA199<>0,ISBLANK(J79)),\"Select Fleet\",IF(H79=\"Dozer\",INDIRECT(BH79&\"Dozer\"),IF(H79=\"Excavate\",INDIRECT(BH79&\"Excavator\"),IF(AND(H79=\"Haul & Place\",ISBLANK(J79)),\"Select Fleet\",IF(H79=\"Haul & Place\",IF(RIGHT(P79,5)=\"Truck\",CU199,IF(BI79=\"Scraper Dozer\",DK199,IF(BH79=\"Tandem\",DZ199,\"\")))))))))","v":0},{"$f":"IF(ISBLANK(B36),0,IF(H79=\"Haul & Place\",IF(RIGHT(J79,5)=\"Truck\",CU199,IF(BH79=\"Scraper\",DK199,IF(BH79=\"Tandem\",DZ199,\"\"))),\"\"))","v":""},0,0,0,0,{"$f":"BF199+BG199","v":0},null,{"$f":"IF(H79=\"Dozer\",INDIRECT(BH79 & \"Dozer\"),\"Not dozer\")","v":"Not dozer"},{"$f":"IF(OR(ISBLANK(B36),BA199=0),0,ROUND(HLOOKUP(INDIRECT(BH79&\"Dozer\"),DozerProductionArray,13,FALSE)*BorrowPushDistance^HLOOKUP(INDIRECT(BH79&\"Dozer\"),DozerProductionArray,14,FALSE),0))","v":0},{"$f":"IF(BH79=0,0,IF(ISBLANK(B36),0,ROUND(BK199*Dozer_Operator*Dozer_Job_Efficiency*HLOOKUP(INDIRECT(BH79&\"Dozer\"),DozerSpecifications,8,FALSE),0)))","v":0},{"$f":"IF(BL199=0,0,IF(OR(ISBLANK(B36),BA199=\"\"),0,IF(ROUND(BA199/BL199,HoursRounding)<1,1,ROUND(BA199/BL199,HoursRounding))))","v":0},{"$f":"IF(BH79=0,0,IF(ISBLANK(B36),0,ROUND(BM199*INDIRECT(BH79&\"DozerLaborRate\"),0)))","v":0},{"$f":"IF(BH79=0,0,IF(ISBLANK(B36),0,ROUND(BM199*INDIRECT(BH79&\"DozerEquipRate\"),0)))","v":0},{"$f":"BO199+BN199","v":0},{"$f":"IF(H79=\"Excavate\",INDIRECT(BH79 & \"Excavator\"),0)","v":0},{"$f":"IF(H79=\"Excavate\",BV199,0)","v":0},{"$f":"IF(H79=\"Excavate\",BW199,0)","v":0},{"$f":"IF(H79=\"Excavate\",BY199,0)","v":0},{"$f":"IF(H79=\"Excavate\",BX199,0)","v":0},{"$f":"IF(BH79=0,0,INDEX(ExcavatorSpecficationsArray,16,MATCH(INDIRECT(BH79&\"Excavator\"),ExcavatorList,0)))","v":0},{"$f":"IF(BV199=0,0,IF(BA199/BV199<1,1,ROUND(BA199/BV199,HoursRounding)))","v":0},{"$f":"IF(BH79=0,0,ROUND(BW199*INDIRECT(BH79&\"ExcavatorEquipRate\"),0))","v":0},{"$f":"IF(BH79=0,0,ROUND(BW199*INDIRECT(BH79&\"ExcavatorLaborRate\"),0))","v":0},{"$f":"BY199+BX199","v":0},null,{"$f":"I79","v":0},{"$f":"BF79","v":0},{"$f":"BI79","v":0},{"$f":"IF(H79=\"Haul & Place\",IF(J79=\"\",\"Select Fleet\",J79),\"not haul\")","v":"not haul"},{"$f":"IF(RIGHT(CE199,5)=\"Truck\",CX199,IF(CE199=\"Scraper Dozer\",DL199,IF(CE199=\"Tandem Scraper\",DZ199,0)))","v":0},{"$f":"IF(RIGHT(CE199,5)=\"Truck\",CY199,IF(CE199=\"Scraper Dozer\",DM199,IF(CE199=\"Tandem Scraper\",EA199,0)))","v":0},{"$f":"IF(RIGHT(CE199,5)=\"Truck\",DA199,IF(CE199=\"Scraper Dozer\",DO199,IF(CE199=\"Tandem Scraper\",EC199,0)))","v":0},{"$f":"IF(RIGHT(CE199,5)=\"Truck\",CZ199,IF(CE199=\"Scraper Dozer\",DN199,IF(CE199=\"Tandem Scraper\",EB199,0)))","v":0},{"$f":"ABS(BG79)","v":0},{"$f":"IF(BI79=0,0,ROUND(BF79/(INDEX(INDIRECT(BI79&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI79&\"TruckLoadedWeight\"),0),MATCH(IF(CJ199-INDIRECT(BI79&\"TruckRollingResistance\")<0,0,CJ199-INDIRECT(BI79&\"TruckRollingResistance\")),INDIRECT(BI79&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI79=0,0,ROUND(BF79/(INDEX(INDIRECT(BI79&\"TruckSpeedTable\"),MATCH(I79,HaulMaterials,0),MATCH(IF(CJ199-INDIRECT(BI79&\"TruckRollingResistance\")<0,0,CJ199-INDIRECT(BI79&\"TruckRollingResistance\")),INDIRECT(BI79&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CD199=0,0,ROUND(CC199/(INDEX(INDIRECT(CD199&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CD199&\"TruckLoadedWeight\"),0),MATCH(IF(CJ199-INDIRECT(CD199&\"TruckRollingResistance\")<0,0,CJ199+INDIRECT(CD199&\"TruckRollingResistance\")),INDIRECT(CD199&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CD199=0,0,ROUND(CC199/(INDEX(INDIRECT(CD199&\"TruckUHSpeedTable\"),MATCH(CB199,HaulMaterials,0),MATCH(IF(CJ199-INDIRECT(CD199&\"TruckRollingResistance\")<0,0,CJ199+INDIRECT(CD199&\"TruckRollingResistance\")),INDIRECT(CD199&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BG79>=0,CM199,CN199)","v":0},{"$f":"IF(BG79>=0,CL199,CK199)","v":0},{"$f":"CO199+CP199","v":0},{"$f":"IF(BI79=0,0,INDIRECT(BI79&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BI79=0,0,INDIRECT(BI79&\"TruckManuverDump\"))","v":0},{"$f":"IF(BI79=0,0,INDIRECT(BI79&IF(INDIRECT(BI79&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(M79),NOT(ISNUMBER(M79)),M79=\"\"),SUM(CQ199:CT199),M79)","v":0},{"$f":"IF(CT199=0,0,IF(OR(ISBLANK(L54),NOT(ISNUMBER(L54)),L54=\"\"),IF(ROUNDUP((CU199-CT199)/CT199,0)<=1,2,ROUNDUP((CU199-CT199)/CT199,0)),N79))","v":0},{"$f":"IF(BI79=0,0,ROUND((60/CU199)*INDIRECT(BI79&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BI79=0,0,ROUND(CV199*CW199*TruckOperator*INDIRECT(BI79&\"TruckJobEfficiency\")*INDIRECT(BI79&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(CX199=0,0,ROUND(BA199/CX199,HoursRounding))","v":0},{"$f":"IF(BI79=0,0,ROUND(IF(CY199<1,1,(CY199))*((CV199*INDIRECT(BI79&\"TruckEquipRate\"))+INDIRECT(BI79&\"LoaderEquipRate\")+INDIRECT(BI79&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BI79=0,0,ROUND(IF(CY199<1,1,(CY199))*((CV199*INDIRECT(BI79&\"TruckLaborRate\"))+INDIRECT(BI79&\"LoaderLaborRate\")+INDIRECT(BI79&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"CZ199+DA199","v":0},{"$f":"ROUND(BF79/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CJ199-HaulScraperRollingResistance<0,0,CJ199-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(CB199=0,0,ROUND(BF79/(INDEX(HaulScraperSpeedTable,MATCH(CB199,HaulMaterials,0)+1,MATCH(IF(CJ199-HaulScraperRollingResistance<0,0,CJ199-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CC199/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CJ199-HaulScraperRollingResistance<0,0,CJ199+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(CB199=0,0,ROUND(CC199/(INDEX(HaulScraperUHSpeedTable,MATCH(CB199,HaulMaterials,0),MATCH(IF(CJ199-HaulScraperRollingResistance<0,0,CJ199+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BG79>=0,DE199,DF199)","v":0},{"$f":"IF(BG79>=0,DD199,DC199)","v":0},{"$f":"DG199+DH199","v":0},{"$f":"IF(OR(ISBLANK(B36),$C199=0),0,HaulScraperLoadTime+HaulScraperManuverSpread)","v":1.2},{"$f":"IF(OR(ISBLANK(B36),$C199=0),0,IF(ISBLANK(N79),IF(TRUNC(DI199/DJ199,0)<1,2,ROUND(DI199/DJ199,0)),N79))","v":2},{"$f":"IF(OR(ISBLANK(B36),$C199=0),0,ROUND((60/(DI199+DJ199)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DK199,CubesRounding))","v":2407},{"$f":"IF(DL199=0,0,ROUND(BA199/DL199,HoursRounding))","v":0},{"$f":"ROUND(IF(DM199<1,1,DM199)*((DK199*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":1103},{"$f":"ROUND(IF(DM199<1,1,DM199)*((DK199*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":235},{"$f":"DN199+DO199","v":1338},{"$f":"ROUND(BF79/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CJ199-TandemScraperRollingResistance<0,0,CJ199-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(CB199=0,0,ROUND(BF79/(INDEX(TandemScraperSpeedTable,MATCH(CB199,HaulMaterials,0)+1,MATCH(IF(CJ199-TandemScraperRollingResistance<0,0,CJ199-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CC199/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CJ199-TandemScraperRollingResistance<0,0,CJ199+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(CB199=0,0,ROUND(CC199/(INDEX(TandemScraperUHSpeedTable,MATCH(CB199,HaulMaterials,0),MATCH(IF(CJ199-TandemScraperRollingResistance<0,0,CJ199+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BG79>=0,DS199,DT199)","v":0},{"$f":"IF(BG79>=0,DR199,DQ199)","v":0},{"$f":"DU199+DV199","v":0},{"$f":"IF(OR(ISBLANK(B36),$C199=0),0,TandemScraperLoadTime+TandemScraperManuverSpread)","v":1.1000000000000001},{"$f":"IF(DX199=0,0,IF(ISBLANK(N79),IF(TRUNC(DW199/DX199,0)<2,2,TRUNC(DW199/DX199,0)+IF(MOD(TRUNC(DW199/DX199,0),2),1,0)),N79))","v":2},{"$f":"IF(OR(ISBLANK(B36),$C199=0),0,ROUND((60/(DW199+DX199)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*DY199,CubesRounding))","v":2626},{"$f":"IF(DZ199=0,0,ROUND(BA199/DZ199,HoursRounding))","v":0},{"$f":"ROUND(IF(EA199<1,1,EA199)*((DY199*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(EA199<1,1,EA199)*((DY199*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"EB199+EC199","v":841}]
[{"$f":"A37","v":2},{"$f":"IF(ISBLANK(B37),\"\",B37)","v":"Borrow Area for Growth Media"},{"$f":"IF(OR(ISBLANK(B37),OR(ISBLANK(BC80),BC80=0)),\"\",IF(Metric,ROUND(CY_2_M3*BA200,0),BA200))","v":""},{"$f":"IF(C200=\"\",\"\",IF(ISBLANK(H80),\"Select Method\",IF(AND(BA200<>0,ISBLANK(J80)),\"Select Fleet\",IF(ISBLANK(I80),\"Material Type\",IF(AND(H80=\"Haul & Place\",ISBLANK(J80)),\"Select Fleet\",IF(H80=\"Dozer\",INDIRECT(BH80&\"Dozer\"),IF(H80=\"Excavate\",INDIRECT(BH80&\"Excavator\"),IF(H80=\"Haul & Place\",IF(RIGHT(J80,5)=\"Truck\",INDIRECT(BI80&\"Truck\")&\"/\"&INDIRECT(BI80&\"Loader\")&\"/\"&INDIRECT(BI80&\"TruckDozer\"),IF(BI80=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BI80=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))))))","v":""},{"$f":"IF(C200=\"\",\"\",IF(ISBLANK(H80),\"Select Method\",IF(AND(BA200<>0,ISBLANK(J80)),\"Select Fleet\",IF(ISBLANK(I80),\"Material Type\",IF(AND(H80=\"Haul & Place\",OR(ISBLANK(K80),ISBLANK(L80))),\"Haul Info\",BC200)))))","v":""},{"$f":"IF(D200=\"\",\"\",IF(ISBLANK(H80),\"Select Method\",IF(AND(BA200<>0,ISBLANK(J80)),\"Select Fleet\",IF(AND(H80=\"Haul & Place\",ISBLANK(J80),J80=\"optimize\"),\"Select Fleet\",IF(ISBLANK(I80),\"Material Type\",IF(AND(H80=\"Haul & Place\",OR(ISBLANK(K80),ISBLANK(L80))),\"Haul Info\",IF(RIGHT(J80,5)=\"Truck\",CV200,IF(J80=\"Scraper Dozer\",DK200,IF(J80=\"Tandem Scraper\",DY200,\"\")))))))))","v":""},{"$f":"IF(OR(ISBLANK(B37),C200=\"\",C200=0),\"\",IF(AND(BA200<>0,ISBLANK(J80)),\"Select Fleet\",IF(ISBLANK(I80),\"Material Type\",IF(AND(H80=\"Haul & Place\",OR(ISBLANK(K80),ISBLANK(L80))),\"Haul Info\",IF(Metric,ROUND(CY_2_M3*BE200,0),BE200)))))","v":""},{"$f":"IF(OR(ISBLANK(B37),C200=\"\"),0,IF(AND(BA200<>0,ISBLANK(J80)),\"Select Fleet\",IF(ISBLANK(I80),\"Material Type\",IF(AND(H80=\"Haul & Place\",OR(ISBLANK(K80),ISBLANK(L80))),\"Haul Info\",BE200))))","v":0},{"$f":"IF(OR(ISBLANK(B37),C200=\"\"),0,IF(ISTEXT(H200),0,BF200))","v":0},{"$f":"IF(OR(ISBLANK(B37),C200=\"\"),0,IF(ISTEXT(H200),0,BG200))","v":0},{"$f":"IF(OR(ISBLANK(B37),C200=\"\",C200=0,AND(ISBLANK(H80)),ISBLANK(I80)),0,SUM(I200:J200))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(NOT(ISBLANK(G80)),G80=0),0,IF(ISBLANK(G80),ROUND(((IF(BD80-(2*BC80*F80)<0,0,BD80-(2*BC80*F80))+BD80)/2*BC80)*BB80/27,0),BE80))","v":0},{"$f":"IF(OR(B200=\"\",ISBLANK(H80)),0,IF(AND(BA200<>0,ISBLANK(J80)),\"Select Fleet\",IF(H80=\"Dozer\",INDIRECT(BH80&\"Dozer\"),IF(H80=\"Excavate\",INDIRECT(BH80&\"Excavator\"),IF(AND(H80=\"Haul & Place\",ISBLANK(J80)),\"Select Fleet\",IF(H80=\"Haul & Place\",IF(RIGHT(P80,5)=\"Truck\",CU200,IF(BI80=\"Scraper Dozer\",DK200,IF(BH80=\"Tandem\",DZ200,\"\")))))))))","v":0},{"$f":"IF(ISBLANK(B37),0,IF(H80=\"Haul & Place\",IF(RIGHT(J80,5)=\"Truck\",CU200,IF(BH80=\"Scraper\",DK200,IF(BH80=\"Tandem\",DZ200,\"\"))),\"\"))","v":""},0,0,0,0,{"$f":"BF200+BG200","v":0},null,{"$f":"IF(H80=\"Dozer\",INDIRECT(BH80 & \"Dozer\"),\"Not dozer\")","v":"Not dozer"},{"$f":"IF(OR(ISBLANK(B37),BA200=0),0,ROUND(HLOOKUP(INDIRECT(BH80&\"Dozer\"),DozerProductionArray,13,FALSE)*BorrowPushDistance^HLOOKUP(INDIRECT(BH80&\"Dozer\"),DozerProductionArray,14,FALSE),0))","v":0},{"$f":"IF(BH80=0,0,IF(ISBLANK(B37),0,ROUND(BK200*Dozer_Operator*Dozer_Job_Efficiency*HLOOKUP(INDIRECT(BH80&\"Dozer\"),DozerSpecifications,8,FALSE),0)))","v":0},{"$f":"IF(BL200=0,0,IF(OR(ISBLANK(B37),BA200=\"\"),0,IF(ROUND(BA200/BL200,HoursRounding)<1,1,ROUND(BA200/BL200,HoursRounding))))","v":0},{"$f":"IF(BH80=0,0,IF(ISBLANK(B37),0,ROUND(BM200*INDIRECT(BH80&\"DozerLaborRate\"),0)))","v":0},{"$f":"IF(BH80=0,0,IF(ISBLANK(B37),0,ROUND(BM200*INDIRECT(BH80&\"DozerEquipRate\"),0)))","v":0},{"$f":"BO200+BN200","v":0},{"$f":"IF(H80=\"Excavate\",INDIRECT(BH80 & \"Excavator\"),0)","v":0},{"$f":"IF(H80=\"Excavate\",BV200,0)","v":0},{"$f":"IF(H80=\"Excavate\",BW200,0)","v":0},{"$f":"IF(H80=\"Excavate\",BY200,0)","v":0},{"$f":"IF(H80=\"Excavate\",BX200,0)","v":0},{"$f":"IF(BH80=0,0,INDEX(ExcavatorSpecficationsArray,16,MATCH(INDIRECT(BH80&\"Excavator\"),ExcavatorList,0)))","v":0},{"$f":"IF(BV200=0,0,IF(BA200/BV200<1,1,ROUND(BA200/BV200,HoursRounding)))","v":0},{"$f":"IF(BH80=0,0,ROUND(BW200*INDIRECT(BH80&\"ExcavatorEquipRate\"),0))","v":0},{"$f":"IF(BH80=0,0,ROUND(BW200*INDIRECT(BH80&\"ExcavatorLaborRate\"),0))","v":0},{"$f":"BY200+BX200","v":0},null,{"$f":"I80","v":0},{"$f":"BF80","v":0},{"$f":"BI80","v":0},{"$f":"IF(H80=\"Haul & Place\",IF(J80=\"\",\"Select Fleet\",J80),\"not haul\")","v":"not haul"},{"$f":"IF(RIGHT(CE200,5)=\"Truck\",CX200,IF(CE200=\"Scraper Dozer\",DL200,IF(CE200=\"Tandem Scraper\",DZ200,0)))","v":0},{"$f":"IF(RIGHT(CE200,5)=\"Truck\",CY200,IF(CE200=\"Scraper Dozer\",DM200,IF(CE200=\"Tandem Scraper\",EA200,0)))","v":0},{"$f":"IF(RIGHT(CE200,5)=\"Truck\",DA200,IF(CE200=\"Scraper Dozer\",DO200,IF(CE200=\"Tandem Scraper\",EC200,0)))","v":0},{"$f":"IF(RIGHT(CE200,5)=\"Truck\",CZ200,IF(CE200=\"Scraper Dozer\",DN200,IF(CE200=\"Tandem Scraper\",EB200,0)))","v":0},{"$f":"ABS(BG80)","v":0},{"$f":"IF(BI80=0,0,ROUND(BF80/(INDEX(INDIRECT(BI80&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI80&\"TruckLoadedWeight\"),0),MATCH(IF(CJ200-INDIRECT(BI80&\"TruckRollingResistance\")<0,0,CJ200-INDIRECT(BI80&\"TruckRollingResistance\")),INDIRECT(BI80&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI80=0,0,ROUND(BF80/(INDEX(INDIRECT(BI80&\"TruckSpeedTable\"),MATCH(I80,HaulMaterials,0),MATCH(IF(CJ200-INDIRECT(BI80&\"TruckRollingResistance\")<0,0,CJ200-INDIRECT(BI80&\"TruckRollingResistance\")),INDIRECT(BI80&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CD200=0,0,ROUND(CC200/(INDEX(INDIRECT(CD200&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CD200&\"TruckLoadedWeight\"),0),MATCH(IF(CJ200-INDIRECT(CD200&\"TruckRollingResistance\")<0,0,CJ200+INDIRECT(CD200&\"TruckRollingResistance\")),INDIRECT(CD200&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CD200=0,0,ROUND(CC200/(INDEX(INDIRECT(CD200&\"TruckUHSpeedTable\"),MATCH(CB200,HaulMaterials,0),MATCH(IF(CJ200-INDIRECT(CD200&\"TruckRollingResistance\")<0,0,CJ200+INDIRECT(CD200&\"TruckRollingResistance\")),INDIRECT(CD200&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BG80>=0,CM200,CN200)","v":0},{"$f":"IF(BG80>=0,CL200,CK200)","v":0},{"$f":"CO200+CP200","v":0},{"$f":"IF(BI80=0,0,INDIRECT(BI80&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BI80=0,0,INDIRECT(BI80&\"TruckManuverDump\"))","v":0},{"$f":"IF(BI80=0,0,INDIRECT(BI80&IF(INDIRECT(BI80&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(M80),NOT(ISNUMBER(M80)),M80=\"\"),SUM(CQ200:CT200),M80)","v":0},{"$f":"IF(CT200=0,0,IF(OR(ISBLANK(L55),NOT(ISNUMBER(L55)),L55=\"\"),IF(ROUNDUP((CU200-CT200)/CT200,0)<=1,2,ROUNDUP((CU200-CT200)/CT200,0)),N80))","v":0},{"$f":"IF(BI80=0,0,ROUND((60/CU200)*INDIRECT(BI80&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BI80=0,0,ROUND(CV200*CW200*TruckOperator*INDIRECT(BI80&\"TruckJobEfficiency\")*INDIRECT(BI80&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(CX200=0,0,ROUND(BA200/CX200,HoursRounding))","v":0},{"$f":"IF(BI80=0,0,ROUND(IF(CY200<1,1,(CY200))*((CV200*INDIRECT(BI80&\"TruckEquipRate\"))+INDIRECT(BI80&\"LoaderEquipRate\")+INDIRECT(BI80&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BI80=0,0,ROUND(IF(CY200<1,1,(CY200))*((CV200*INDIRECT(BI80&\"TruckLaborRate\"))+INDIRECT(BI80&\"LoaderLaborRate\")+INDIRECT(BI80&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"CZ200+DA200","v":0},{"$f":"ROUND(BF80/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CJ200-HaulScraperRollingResistance<0,0,CJ200-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(CB200=0,0,ROUND(BF80/(INDEX(HaulScraperSpeedTable,MATCH(CB200,HaulMaterials,0)+1,MATCH(IF(CJ200-HaulScraperRollingResistance<0,0,CJ200-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CC200/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CJ200-HaulScraperRollingResistance<0,0,CJ200+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(CB200=0,0,ROUND(CC200/(INDEX(HaulScraperUHSpeedTable,MATCH(CB200,HaulMaterials,0),MATCH(IF(CJ200-HaulScraperRollingResistance<0,0,CJ200+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BG80>=0,DE200,DF200)","v":0},{"$f":"IF(BG80>=0,DD200,DC200)","v":0},{"$f":"DG200+DH200","v":0},{"$f":"IF(OR(ISBLANK(B37),$C200=0),0,HaulScraperLoadTime+HaulScraperManuverSpread)","v":1.2},{"$f":"IF(OR(ISBLANK(B37),$C200=0),0,IF(ISBLANK(N80),IF(TRUNC(DI200/DJ200,0)<1,2,ROUND(DI200/DJ200,0)),N80))","v":2},{"$f":"IF(OR(ISBLANK(B37),$C200=0),0,ROUND((60/(DI200+DJ200)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DK200,CubesRounding))","v":2407},{"$f":"IF(DL200=0,0,ROUND(BA200/DL200,HoursRounding))","v":0},{"$f":"ROUND(IF(DM200<1,1,DM200)*((DK200*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":1103},{"$f":"ROUND(IF(DM200<1,1,DM200)*((DK200*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":235},{"$f":"DN200+DO200","v":1338},{"$f":"ROUND(BF80/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CJ200-TandemScraperRollingResistance<0,0,CJ200-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(CB200=0,0,ROUND(BF80/(INDEX(TandemScraperSpeedTable,MATCH(CB200,HaulMaterials,0)+1,MATCH(IF(CJ200-TandemScraperRollingResistance<0,0,CJ200-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CC200/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CJ200-TandemScraperRollingResistance<0,0,CJ200+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(CB200=0,0,ROUND(CC200/(INDEX(TandemScraperUHSpeedTable,MATCH(CB200,HaulMaterials,0),MATCH(IF(CJ200-TandemScraperRollingResistance<0,0,CJ200+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BG80>=0,DS200,DT200)","v":0},{"$f":"IF(BG80>=0,DR200,DQ200)","v":0},{"$f":"DU200+DV200","v":0},{"$f":"IF(OR(ISBLANK(B37),$C200=0),0,TandemScraperLoadTime+TandemScraperManuverSpread)","v":1.1000000000000001},{"$f":"IF(DX200=0,0,IF(ISBLANK(N80),IF(TRUNC(DW200/DX200,0)<2,2,TRUNC(DW200/DX200,0)+IF(MOD(TRUNC(DW200/DX200,0),2),1,0)),N80))","v":2},{"$f":"IF(OR(ISBLANK(B37),$C200=0),0,ROUND((60/(DW200+DX200)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*DY200,CubesRounding))","v":2626},{"$f":"IF(DZ200=0,0,ROUND(BA200/DZ200,HoursRounding))","v":0},{"$f":"ROUND(IF(EA200<1,1,EA200)*((DY200*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(EA200<1,1,EA200)*((DY200*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"EB200+EC200","v":841}]
[]
[null,null,{"$f":"IF(SUM(C198:C201)=0,0,SUM(C198:C201))","v":0},null,null,null,null,{"$f":"IF(SUM(H198:H201)=0,0,SUM(H198:H201))","v":0},{"$f":"IF(SUM(I198:I201)=0,0,SUM(I198:I201))","v":0},{"$f":"IF(SUM(J198:J201)=0,0,SUM(J198:J201))","v":0},{"$f":"IF(SUM(K198:K201)=0,0,SUM(K198:K201))","v":0}]
[]
["Quarries & Borrow Pits - Safety Berms - Revegetation Costs"]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revegetation"]
[null,"Description\n(required)","Flat Area","Revegetation Labor Cost","Revegetation Equipment Cost","Revgetation Material Cost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Area Footprint","Equipment \nCost","Labor \nCost","Seed \nMix","Mulch","Fertilizer","Total \nMaterials","Total"]
[null,null,{"$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":""},{"$f":"IF(ISBLANK(B35),\"\",IF(Metric,ROUND(Ac2Ha*BA208,2),BA208))","v":""},{"$f":"IF(OR(O78=\"None\",ISBLANK(O78)),0,BC208)","v":0},{"$f":"IF(OR(O78=\"None\",ISBLANK(O78)),0,BB208)","v":0},{"$f":"IF(OR(ISBLANK(B35),ISERROR(BG208)),0,BG208)","v":0},{"$f":"IF(AND(D208=\"\",E208=\"\",F208=\"\"),0,SUM(D208:F208))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BB78*(BD78+(IF(H78=\"Dozer\",BermPushDistance,IF(H78=\"Excavate\",2*INDEX(ExcavatorSpecficationsArray,16,MATCH('Fleets (Crews)'!$A$75,ExcavatorList,0)),0))))/43560,2)","v":0},{"$f":"IF(OR(O78=\"None\",ISBLANK(O78)),0,IF(BA208<1,SeedEquipQuarryFlat,ROUND(SeedEquipQuarryFlat*BA208,0)))","v":0},{"$f":"IF(OR(O78=\"None\",ISBLANK(O78)),0,IF(BA208<1,SeedLaborQuarryFlat,ROUND(SeedLaborQuarryFlat*BA208,0)))","v":0},{"$f":"IF(OR(O78=\"None\",ISBLANK(O78)),0,IF(ISBLANK(INDEX(SeedMixArray,MATCH(O78,SeedMixes,0))),\"\",ROUND(INDEX(SeedMixArray,MATCH(O78,SeedMixes,0),4)*C208,0)))","v":0},{"$f":"IF(OR(OR(P78=\"None\",ISBLANK(P78)),OR(P78=\"None\",ISBLANK(P78))),0,ROUND(INDEX(MulchArray,MATCH(P78,Mulches,0),4)*C208,0))","v":0},{"$f":"IF(OR(OR(Q78=\"None\",ISBLANK(Q78)),OR(Q78=\"None\",ISBLANK(Q78))),0,ROUND(INDEX(FertilizerArray,MATCH(Q78,Fertilizers,0),4)*C208,0))","v":0},{"$f":"SUM(BD208:BF208)","v":0},{"$f":"IF(OR(O78=\"None\",ISBLANK(O78)),0,ROUND(BB208+BC208+BG208,0))","v":0}]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":"Borrow Area for Pond Backfill material"},{"$f":"IF(ISBLANK(B36),\"\",IF(Metric,ROUND(Ac2Ha*BA209,2),BA209))","v":0},{"$f":"IF(OR(O79=\"None\",ISBLANK(O79)),0,BC209)","v":0},{"$f":"IF(OR(O79=\"None\",ISBLANK(O79)),0,BB209)","v":0},{"$f":"IF(OR(ISBLANK(B36),ISERROR(BG209)),0,BG209)","v":0},{"$f":"IF(AND(D209=\"\",E209=\"\",F209=\"\"),0,SUM(D209:F209))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BB79*(BD79+(IF(H79=\"Dozer\",BermPushDistance,IF(H79=\"Excavate\",2*INDEX(ExcavatorSpecficationsArray,16,MATCH('Fleets (Crews)'!$A$75,ExcavatorList,0)),0))))/43560,2)","v":0},{"$f":"IF(OR(O79=\"None\",ISBLANK(O79)),0,IF(BA209<1,SeedEquipQuarryFlat,ROUND(SeedEquipQuarryFlat*BA209,0)))","v":0},{"$f":"IF(OR(O79=\"None\",ISBLANK(O79)),0,IF(BA209<1,SeedLaborQuarryFlat,ROUND(SeedLaborQuarryFlat*BA209,0)))","v":0},{"$f":"IF(OR(O79=\"None\",ISBLANK(O79)),0,IF(ISBLANK(INDEX(SeedMixArray,MATCH(O79,SeedMixes,0))),\"\",ROUND(INDEX(SeedMixArray,MATCH(O79,SeedMixes,0),4)*C209,0)))","v":0},{"$f":"IF(OR(OR(P79=\"None\",ISBLANK(P79)),OR(P79=\"None\",ISBLANK(P79))),0,ROUND(INDEX(MulchArray,MATCH(P79,Mulches,0),4)*C209,0))","v":0},{"$f":"IF(OR(OR(Q79=\"None\",ISBLANK(Q79)),OR(Q79=\"None\",ISBLANK(Q79))),0,ROUND(INDEX(FertilizerArray,MATCH(Q79,Fertilizers,0),4)*C209,0))","v":0},{"$f":"SUM(BD209:BF209)","v":0},{"$f":"IF(OR(O79=\"None\",ISBLANK(O79)),0,ROUND(BB209+BC209+BG209,0))","v":0}]
[{"$f":"A37","v":2},{"$f":"IF(ISBLANK(B37),\"\",B37)","v":"Borrow Area for Growth Media"},{"$f":"IF(ISBLANK(B37),\"\",IF(Metric,ROUND(Ac2Ha*BA210,2),BA210))","v":0},{"$f":"IF(OR(O80=\"None\",ISBLANK(O80)),0,BC210)","v":0},{"$f":"IF(OR(O80=\"None\",ISBLANK(O80)),0,BB210)","v":0},{"$f":"IF(OR(ISBLANK(B37),ISERROR(BG210)),0,BG210)","v":0},{"$f":"IF(AND(D210=\"\",E210=\"\",F210=\"\"),0,SUM(D210:F210))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BB80*(BD80+(IF(H80=\"Dozer\",BermPushDistance,IF(H80=\"Excavate\",2*INDEX(ExcavatorSpecficationsArray,16,MATCH('Fleets (Crews)'!$A$75,ExcavatorList,0)),0))))/43560,2)","v":0},{"$f":"IF(OR(O80=\"None\",ISBLANK(O80)),0,IF(BA210<1,SeedEquipQuarryFlat,ROUND(SeedEquipQuarryFlat*BA210,0)))","v":0},{"$f":"IF(OR(O80=\"None\",ISBLANK(O80)),0,IF(BA210<1,SeedLaborQuarryFlat,ROUND(SeedLaborQuarryFlat*BA210,0)))","v":0},{"$f":"IF(OR(O80=\"None\",ISBLANK(O80)),0,IF(ISBLANK(INDEX(SeedMixArray,MATCH(O80,SeedMixes,0))),\"\",ROUND(INDEX(SeedMixArray,MATCH(O80,SeedMixes,0),4)*C210,0)))","v":0},{"$f":"IF(OR(OR(P80=\"None\",ISBLANK(P80)),OR(P80=\"None\",ISBLANK(P80))),0,ROUND(INDEX(MulchArray,MATCH(P80,Mulches,0),4)*C210,0))","v":0},{"$f":"IF(OR(OR(Q80=\"None\",ISBLANK(Q80)),OR(Q80=\"None\",ISBLANK(Q80))),0,ROUND(INDEX(FertilizerArray,MATCH(Q80,Fertilizers,0),4)*C210,0))","v":0},{"$f":"SUM(BD210:BF210)","v":0},{"$f":"IF(OR(O80=\"None\",ISBLANK(O80)),0,ROUND(BB210+BC210+BG210,0))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C208:C211)=0,0,SUM(C208:C211))","v":0},{"$f":"IF(SUM(D208:D211)=0,0,SUM(D208:D211))","v":0},{"$f":"IF(SUM(E208:E211)=0,0,SUM(E208:E211))","v":0},{"$f":"IF(SUM(F208:F211)=0,0,SUM(F208:F211))","v":0},{"$f":"IF(SUM(G208:G211)=0,0,SUM(G208:G211))","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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$93)),0)","v":117},{"$f":"ROUND(BY98*(('Fleets (Crews)'!$E$92*IF(F56=2,2,1)+('Fleets (Crews)'!$E$93))),0)","v":161},{"$f":"BZ98+CA98","v":278},{"$f":"INDEX(ExcavatorSpecficationsArray,16,MATCH('Fleets (Crews)'!$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$98)),0)","v":117},{"$f":"ROUND(CD98*(('Fleets (Crews)'!$E$97*IF(F56=2,2,1))+('Fleets (Crews)'!$E$98)),0)","v":192},{"$f":"CE98+CF98","v":309},{"$f":"INDEX(ExcavatorSpecficationsArray,16,MATCH('Fleets (Crews)'!$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$103)),0)","v":117},{"$f":"ROUND(CI98*(('Fleets (Crews)'!$E$102*IF(F56=2,2,1))+('Fleets (Crews)'!$E$103)),0)","v":273},{"$f":"CJ98+CK98","v":390},{"$f":"(-0.00006*(J31)^2)-(0.02134*J31)+1.0024","v":1.0024},{"$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":207,"n_cols":214,"rows_kept":207,"cut":false,"hidden":false,"merged":[[113,84,113,101]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$37,TRUE,D115:D120)","v":1442},{"$f":"SUMIF($BA$32:$BA$37,TRUE,E115:E120)","v":810},"N/A ","N/A ",{"$f":"SUM(C12:E12)","v":2252}]
[null,"Backfill 1 Costs",{"$f":"SUMIF($BA$32:$BA$37,TRUE,S128:S133)+SUMIF($BA$32:$BA$37,TRUE,V128:V133)+SUMIF($BA$32:$BA$37,TRUE,O128:O133)","v":842},{"$f":"SUMIF($BA$32:$BA$37,TRUE,R128:R133)+SUMIF($BA$32:$BA$37,TRUE,T128:T133)++SUMIF($BA$32:$BA$37,TRUE,W128:W133)+SUMIF($BA$32:$BA$37,TRUE,P128:P133)","v":2070},"N/A ","N/A ",{"$f":"SUM(C13:E13)","v":2912}]
[null,"Backfill 2 Costs",{"$f":"SUMIF($BA$32:$BA$37,TRUE,S144:S149)+SUMIF($BA$32:$BA$37,TRUE,V144:V149)+SUMIF($BA$32:$BA$37,TRUE,O144:O149)","v":0},{"$f":"SUMIF($BA$32:$BA$37,TRUE,R144:R149)+SUMIF($BA$32:$BA$37,TRUE,T144:T149)++SUMIF($BA$32:$BA$37,TRUE,W144:W149)+SUMIF($BA$32:$BA$37,TRUE,P144:P149)","v":0},"N/A ","N/A ",{"$f":"SUM(C14:E14)","v":0}]
[null,"Growth Media Placement Costs",{"$f":"SUMIF($BA$32:$BA$37,TRUE,I160:I165)","v":1686},{"$f":"SUMIF($BA$32:$BA$37,TRUE,J160:J165)","v":4140},"N/A ","N/A ",{"$f":"SUM(C15:E15)","v":5826}]
[null,"Subtotal Earthworks",{"$f":"SUM(C12:C15)","v":3970},{"$f":"SUM(D12:D15)","v":7020},{"$f":"SUM(E12:E15)","v":0},null,{"$f":"SUM(G12:G15)","v":10990}]
[null,"Revegetation Costs",{"$f":"SUMIF($BA$32:$BA$37,TRUE,D172:D177)","v":350},{"$f":"SUMIF($BA$32:$BA$37,TRUE,E172:E177)","v":200},{"$f":"SUMIF($BA$32:$BA$37,TRUE,F172:F177)","v":217},"N/A ",{"$f":"SUM(C17:E17)","v":767}]
[null,"Evaporation/Evapotranspiration Cell Lining",{"$f":"SUMIF($BA$32:$BA$37,TRUE,J185:J190)+SUMIF($BA$32:$BA$37,TRUE,E185:E190)","v":0},{"$f":"SUMIF($BA$32:$BA$37,TRUE,K185:K190)+SUMIF($BA$32:$BA$37,TRUE,F185:F190)","v":0},{"$f":"SUMIF($BA$32:$BA$37,TRUE,I185:I190)+SUMIF($BA$32:$BA$37,TRUE,D185:D190)","v":0},{"$f":"SUMIF($BA$32:$BA$37,TRUE,N185:N190)","v":0},{"$f":"SUM(C18:F18)","v":0}]
[null,"Evaporation/Evapotranspiration Cell Piping",{"$f":"SUMIF($BA$32:$BA$37,TRUE,J198:J203)+SUMIF($BA$32:$BA$37,TRUE,E198:E203)+SUMIF($BA$32:$BA$37,TRUE,O198:O203)","v":0},{"$f":"SUMIF($BA$32:$BA$37,TRUE,K198:K203)+SUMIF($BA$32:$BA$37,TRUE,F198:F203)+SUMIF($BA$32:$BA$37,TRUE,P198:P203)","v":0},{"$f":"SUMIF($BA$32:$BA$37,TRUE,I198:I203)+SUMIF($BA$32:$BA$37,TRUE,D198:D203)+SUMIF($BA$32:$BA$37,TRUE,N198:N203)","v":0},{"$f":"SUMIF($BA$32:$BA$37,TRUE,S198:S203)","v":0},{"$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":4320},{"$f":"D16+D17+D20","v":7220},{"$f":"E16+E17+E20","v":217},{"$f":"F16+F20","v":0},{"$f":"G16+G17+G20","v":11757}]
[]
[]
[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$31)-1","v":1},"ARD Collection Pond 1",null,2000,"Other Site Facilities","Closure","Ponds","Public Land","FA",180,90,8,2,null,0.1,6800,-5,null,null,null,null,null,12,6800,-5,null,{"$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,180,90,8,{"$f":"M33","v":2},0,{"$f":"IF(ISBLANK(O33),0,O33)","v":0.1},6800,{"$f":"Q33","v":-5},"",{"$f":"IF(ISBLANK(S33),0,S33)","v":0},0,{"$f":"U33","v":0},"",{"$f":"BG33+BK33","v":0.1},12,6800,{"$f":"Y33","v":-5},null,null,{"$f":"BD33","v":8},{"$f":"BB33","v":180},{"$f":"BC33","v":90},{"$f":"(BV33-(2*BE33*BU33))","v":148},{"$f":"IF((BW33-(2*BE33*BU33))<0,\"error\",BW33-(2*BE33*BU33))","v":58},{"$f":"SQRT(BV33*BW33*BX33*BY33)","v":11792.404334994624},{"$f":"IF(OR(ISBLANK(BJ33),BJ33=\"\"),ROUND(((BU33*((BV33*BW33)+(BX33*BY33)+BZ33))/3)/27,CubesRounding),BJ33)","v":3612},{"$f":"ROUND(IF(BG33=\"\",1,BG33)*(IF(BJ33=\"\",CA33,BJ33)),CubesRounding)","v":361},{"$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,"ARD Collection Pond 2",null,2000,"Other Site Facilities","Closure","Ponds","Public Land","FA",160,130,8,2,null,0.1,6800,-5,null,null,null,null,null,12,6800,-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,160,130,8,2,0,0.1,6800,-5,"",0,0,0,"",0.1,12,6800,-5,null,null,8,160,130,128,98,16152.869714078672,4889,489,0,""]
[3,null,null,null,"Other Site Facilities","Closure","Ponds","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,"",0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,""]
[4,null,null,null,"Other Site Facilities","Closure","Ponds","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,"",0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,""]
[]
[]
[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 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)"]
[null,"Backfill material for the  ARD ponds comes from the down slope Pond Berm itself and surounding areas"]
[null,"Backfill material for the Water Treatment Evaporation Ponds come from a off site source and material is stockpiled on site."]
[]
[]
[]
[{"$f":"ThisSheetName(A50)&\" - \"&VLOOKUP(A50,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,{"$f":"IF(OR(ABS(P53)>20,ABS(P53)>20,ABS(P53)>20,ABS(P53)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"ARD Collection Pond 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,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},0,{"$f":"G54","v":0},0,{"$f":"IF(OR(AND(BF54=\"ShortHaul\",RIGHT(Q54,6)<>\"Loader\"),AND(BF54=\"LongHaul\",RIGHT(Q54,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(Q54),0,LEFT(Q54,SEARCH(\" \",Q54)-1))","v":0},0,{"$f":"P54","v":0}]
[{"$f":"A34","v":2},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":"ARD Collection Pond 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]
[{"$f":"A35","v":3},{"$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,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A36","v":4},{"$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,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(A65)&\" - \"&VLOOKUP(A65,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(BA68=\"LongHaul\",OR(E68=\"Small Dozer\",E68=\"Med Dozer\",E68=\"Large Dozer\")),AND(BA68=\"Push\",OR(E68=\"Tandem Scraper\", E68=\"Scraper Dozer\",RIGHT(E68,5)=\"Truck\"))),\"Fleet\",\"\")","v":""},{"$f":"IF(ISBLANK(E68),0,IF(LEFT(E68,SEARCH(\" \",E68)-1)=\"Medium\",\"Med\",LEFT(E68,SEARCH(\" \",E68)-1)))","v":0},{"$f":"IF(ISBLANK(T32),0,IF(OR(T32=0,T32=0),\"Push\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BD68=\"LongHaul\",OR(I68=\"Small Dozer\",I68=\"Med Dozer\",I68=\"Large Dozer\")),AND(BD68=\"Push\",OR(I68=\"Tandem Scraper\", I68=\"Scraper Dozer\",RIGHT(I68,5)=\"Truck\"))),\"Fleet\",\"\")","v":""},{"$f":"IF(ISBLANK(I68),0,IF(LEFT(I68,SEARCH(\" \",I68)-1)=\"Medium\",\"Med\",LEFT(I68,SEARCH(\" \",I68)-1)))","v":0},{"$f":"IF(ISBLANK(M68),0,LEFT(M68,SEARCH(\" \",M68)-1))","v":0}]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"ARD Collection Pond 1"},5,"Alluvium","Small Truck",null,null,null,null,null,null,"Alluvium","Small Truck",null,null,"User Mix 2","None","None",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P33),0,IF(OR(P33=0,P33=0),\"Push\",\"LongHaul\"))","v":"LongHaul"},{"$f":"IF(OR(AND(BA69=\"LongHaul\",OR(E69=\"Small Dozer\",E69=\"Med Dozer\",E69=\"Large Dozer\")),AND(BA69=\"Push\",OR(E69=\"Tandem Scraper\", E69=\"Scraper Dozer\",RIGHT(E69,5)=\"Truck\"))),\"Fleet\",\"\")","v":""},{"$f":"IF(ISBLANK(E69),0,IF(LEFT(E69,SEARCH(\" \",E69)-1)=\"Medium\",\"Med\",LEFT(E69,SEARCH(\" \",E69)-1)))","v":"Small"},{"$f":"IF(ISBLANK(T33),0,IF(OR(T33=0,T33=0),\"Push\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BD69=\"LongHaul\",OR(I69=\"Small Dozer\",I69=\"Med Dozer\",I69=\"Large Dozer\")),AND(BD69=\"Push\",OR(I69=\"Tandem Scraper\", I69=\"Scraper Dozer\",RIGHT(I69,5)=\"Truck\"))),\"Fleet\",\"\")","v":""},{"$f":"IF(ISBLANK(I69),0,IF(LEFT(I69,SEARCH(\" \",I69)-1)=\"Medium\",\"Med\",LEFT(I69,SEARCH(\" \",I69)-1)))","v":0},{"$f":"IF(ISBLANK(M69),0,LEFT(M69,SEARCH(\" \",M69)-1))","v":"Small"}]
[{"$f":"A34","v":2},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":"ARD Collection Pond 2"},5,"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,{"$f":"IF(ISBLANK(P34),0,IF(OR(P34=0,P34=0),\"Push\",\"LongHaul\"))","v":"LongHaul"},"","Small",{"$f":"IF(ISBLANK(T34),0,IF(OR(T34=0,T34=0),\"Push\",\"LongHaul\"))","v":0},"",0,"Small"]
[{"$f":"A35","v":3},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},null,"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,{"$f":"IF(ISBLANK(P35),0,IF(OR(P35=0,P35=0),\"Push\",\"LongHaul\"))","v":0},"","Small",{"$f":"IF(ISBLANK(T35),0,IF(OR(T35=0,T35=0),\"Push\",\"LongHaul\"))","v":0},"",0,"Small"]
[{"$f":"A36","v":4},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":""},null,"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,{"$f":"IF(ISBLANK(P36),0,IF(OR(P36=0,P36=0),\"Push\",\"LongHaul\"))","v":0},"","Small",{"$f":"IF(ISBLANK(T36),0,IF(OR(T36=0,T36=0),\"Push\",\"LongHaul\"))","v":0},"",0,"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"]
[]
[{"$f":"ThisSheetName(A80)&\" - \"&VLOOKUP(A80,TableTitles,2)","v":"Process Ponds - User Input (Cont.)"}]
[4,null,"E/ET-Cell Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liner",null,"Piping"]
[null,"Description\n(required)","Add/Replace Liner (1)","Liner Thickness","Install Leak Detection/ Recovery System","Add/Replace Geonet","Number of Geotextile Layer(s)","Drain pipe spacing in cell (3)","Pipe Size","Total Length of Cell Pipe ","Additional Pipe Between Facility and Cell","Pipe Size","Length of Drainfield Pipe ","Pipe Size","Mark up (4)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of layers","Repair or replace","Cell pipe spacing","Piping override","Additional pipe","Drainfield pipe"]
[null,null,"(select)","(select)","(select)","(select)",null,{"$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(C83,6)=\"single\",1,IF(RIGHT(C83,6)=\"double\",2,0))","v":0},{"$f":"IF(ISBLANK(C83),0,IF(LEFT(C83,6)=\"Repair\",\"Repair\",\"Replace\"))","v":0},{"$f":"ROUND(IF(Metric,M2Ft*H83,H83),0)","v":0},{"$f":"IF(Metric,ROUND(J83*M2Ft,0),J83)","v":0},{"$f":"ROUND(IF(Metric,M2Ft*K83,K83),0)","v":0},{"$f":"ROUND(IF(Metric,M2Ft*M83,M83),0)","v":0}]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"ARD Collection Pond 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RIGHT(C84,6)=\"single\",1,IF(RIGHT(C84,6)=\"double\",2,0))","v":0},{"$f":"IF(ISBLANK(C84),0,IF(LEFT(C84,6)=\"Repair\",\"Repair\",\"Replace\"))","v":0},{"$f":"ROUND(IF(Metric,M2Ft*H84,H84),0)","v":0},{"$f":"IF(Metric,ROUND(J84*M2Ft,0),J84)","v":0},{"$f":"ROUND(IF(Metric,M2Ft*K84,K84),0)","v":0},{"$f":"ROUND(IF(Metric,M2Ft*M84,M84),0)","v":0}]
[{"$f":"A34","v":2},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":"ARD Collection Pond 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"A35","v":3},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"A36","v":4},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[]
[]
[null,"Notes:"]
[null,"1. If single liner is installed, no drainage layer is included. If liner is repaired, assumes 10% of liner surface area is replaced."]
[null,"2. Geomembrane layers are in addition to any required liner installation."]
[null,"3. Spacing between drainpipes used to distribute water in E/ET-cell"]
[null,"4. Premium for misc. costs (e.g. ,inflow sampling port, low distribution box, drain rock and geotextile for draindown distribution system, dosing tank (where required), backfill monitoring port, transducer and telemetry (where required), LCRS sump construction)\n"]
[]
[{"$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(A112)&\" - \"&VLOOKUP(A112,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,{"$f":"IF(CT113=\"\",\"\",1)","v":""},{"$f":"IF(CT113=\"\",\"\",CU46)","v":""},{"$f":"IF(CT113=\"\",\"\",VLOOKUP(CV46,DozingDensityCorrectionArray,2))","v":""},{"$f":"IF(ISBLANK(CU9),\"\",IF(ET113=0,0,HLOOKUP(INDIRECT(CW46&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":""},{"$f":"IF(CT113=\"\",\"\",ROUND(EU113*EV113*EW113*EX113*Dozer_Job_Efficiency*Dozer_Operator*EY113,CubesRounding))","v":""},{"$f":"IF(CT113=\"\",\"\",IF(ET113=0,0,IF(ET113/EZ113<1,1,ROUND(ET113/EZ113,HoursRounding))))","v":""},{"$f":"IF(OR(ISBLANK(CW46),CT113=\"\"),\"\",ROUND(DC113*INDIRECT(ES46&\"DozerLaborRate\"),0))","v":""},{"$f":"IF(OR(ISBLANK(CW46),CT113=\"\"),\"\",ROUND(DC113*INDIRECT(ES46&\"DozerEquipRate\"),0))","v":""},{"$f":"IF(OR(ISBLANK(CW46),CT113=\"\"),\"\",SUM(DD113:DE113))","v":""}]
[null,null,"hrs",{"$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(C68)),0,C68)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(C68)),0,ROUND(C115*LinerRemovalLabor,0))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(C68)),0,ROUND(C115*LinerRemovalEquip,0))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(C68)),0,D115+E115)","v":0}]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"ARD Collection Pond 1"},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(C69)),0,C69)","v":5},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(C69)),0,ROUND(C116*LinerRemovalLabor,0))","v":721},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(C69)),0,ROUND(C116*LinerRemovalEquip,0))","v":405},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(C69)),0,D116+E116)","v":1126}]
[{"$f":"A34","v":2},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":"ARD Collection Pond 2"},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(C70)),0,C70)","v":5},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(C70)),0,ROUND(C117*LinerRemovalLabor,0))","v":721},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(C70)),0,ROUND(C117*LinerRemovalEquip,0))","v":405},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(C70)),0,D117+E117)","v":1126}]
[{"$f":"A35","v":3},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(C71)),0,C71)","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(C71)),0,ROUND(C118*LinerRemovalLabor,0))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(C71)),0,ROUND(C118*LinerRemovalEquip,0))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(C71)),0,D118+E118)","v":0}]
[{"$f":"A36","v":4},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":""},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(C72)),0,C72)","v":0},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(C72)),0,ROUND(C119*LinerRemovalLabor,0))","v":0},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(C72)),0,ROUND(C119*LinerRemovalEquip,0))","v":0},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(C72)),0,D119+E119)","v":0}]
[]
[null,null,{"$f":"IF(SUM(C115:C120)=0,0,SUM(C115:C120))","v":10},{"$f":"IF(SUM(D115:D120)=0,0,SUM(D115:D120))","v":1442},{"$f":"IF(SUM(E115:E120)=0,0,SUM(E115:E120))","v":810},{"$f":"IF(SUM(F115:F120)=0,0,SUM(F115:F120))","v":2252}]
[]
[]
[{"$f":"ThisSheetName(A125)&\" - \"&VLOOKUP(A125,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":""},{"$f":"IF(OR(ISBLANK(B32),BK128=\"\"),0,IF(Metric,ROUND(CY_2_M3*(BK128),0),BK128))","v":0},{"$f":"IF(OR(ISBLANK(B32),BJ128=\"\"),\"\",IF(Metric,ROUND(CY_2_M3*(BJ128),0),BJ128))","v":""},{"$f":"IF(OR(ISBLANK(B32),C128=\"\",C128=0,P32=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(H53)),\"Haul Info\",IF(BL128=0,\"Select Material\",IF(OR(BR128<>0,BQ128=0),\"Select Fleet\",IF(RIGHT(BQ128,6)=\"Loader\",INDIRECT(BP128&\"CrusherLoader\"),IF(RIGHT(BQ128,5)=\"Truck\",INDIRECT(BP128&\"Truck\")&\"/\"&INDIRECT(BP128&\"Loader\")&\"/\"&INDIRECT(BP128&\"CrusherLoader\"),IF(BP128=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BP128=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C128=\"\",C128=0,P32=0),\"\",IF(OR(ISBLANK(F53),ISBLANK(G53)),\"Haul Info\",IF(BL128=0,\"Select Material\",IF(OR(BR128<>0,BQ128=0),\"Select Fleet\",BT128))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C128=0,C128=0,P32=0),\"\",IF(OR(ISBLANK(F53),ISBLANK(G53)),\"Haul Info\",IF(BL128=0,\"Select Material\",IF(OR(BR128<>0,BQ128=0),\"Select Fleet\",BS128))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C128=0,P32=0),\"\",IF(OR(ISBLANK(F53),ISBLANK(G53)),\"Haul Info\",IF(BL128=0,\"Select Material\",IF(OR(BR128<>0,BQ128=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BU128,0),BU128)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C128=0,P32=0),0,IF(OR(ISBLANK(F53),ISBLANK(G53)),\"Haul Info\",IF(BL128=0,\"Select Material\",IF(OR(BR128<>0,BQ128=0),\"Select Fleet\",BV128))))","v":0},{"$f":"IF(OR(ISBLANK(B32),D128=\"\",D128=0),\"\",IF(OR(ISBLANK(P32),ISBLANK(Q32)),\"Haul Info\",IF(BY128=0,\"Select Material\",IF(OR(CD128=0,CE128<>\"\"),\"Select Fleet\",IF(OR(CD128=\"Small Dozer\",CD128=\"Med Dozer\",CD128=\"Large Dozer\"),INDIRECT(CC128&\"Dozer\"),IF(RIGHT(CD128,5)=\"Truck\",INDIRECT(CC128&\"Truck\")&\"/\"&INDIRECT(CC128&\"Loader\")&\"/\"&INDIRECT(CC128&\"TruckDozer\"),IF(CC128=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CC128=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D128=\"\",D128=0),\"\",IF(OR(ISBLANK(P32),ISBLANK(Q32)),\"Haul Info\",IF(BY128=0,\"Select Material\",IF(OR(CD128=0,CE128<>\"\"),\"Select Fleet\",IF(BA68=\"Push\",\"\",CG128)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D128=0,D128=\"\"),\"\",IF(OR(ISBLANK(P32),ISBLANK(Q32)),\"Haul Info\",IF(BY128=0,\"Select Material\",IF(OR(CD128=0,CE128<>\"\"),\"Select Fleet\",CF128))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D128=0,D128=\"\"),\"\",IF(OR(ISBLANK(P32),ISBLANK(Q32)),\"Haul Info\",IF(BY128=0,\"Select Material\",IF(OR(CD128=0,CE128<>\"\"),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CH128,0),CH128)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D128=0,D128=\"\"),0,IF(OR(ISBLANK(P32),ISBLANK(Q32)),\"Haul Info\",IF(BY128=0,\"Select Material\",IF(OR(CD128=0,CE128<>\"\"),\"Select Fleet\",CI128))))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(F53),ISBLANK(G53),I128=\"\",NOT(ISNUMBER(I128))),0,BW128)","v":0},{"$f":"IF(OR(ISBLANK(B32),O128=\"\"),0,BX128)","v":0},{"$f":"IF(OR(ISBLANK(B32),C128=\"\",O128=\"\"),0,SUM(O128:P128))","v":0},{"$f":"IF(OR(ISBLANK(B32),C128=\"\",O128=\"\",),0,IF(C53=\"Yes\",CN128,0)+IF(D53=\"Yes\",CO128,0))","v":0},{"$f":"IF(OR(ISBLANK(B32),D128=\"\",ISBLANK(D68),ISBLANK(E68),OR(ISBLANK(I53),I53=\"No\")),0,BJ128*CompactionLabor)","v":0},{"$f":"IF(OR(ISBLANK(B32),D128=\"\",D128=0,S128=0),0,BJ128*CompactionEquip)","v":0},{"$f":"IF(OR(ISBLANK(B32),D128=\"\",S128=\"\"),0,SUM(S128:T128))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(D128),D128=\"\",ISBLANK(D68),ISBLANK(E68),NOT(ISNUMBER(N128))),0,CJ128)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(D128),D128=\"\",V128=\"\"),0,CK128)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(D128),D128=\"\",V128=\"\"),0,SUM(V128:W128))","v":0},{"$f":"IF(OR(ISBLANK(B32),D128=\"\",V128=\"\"),0,Q128+R128+U128+X128)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},0,{"$f":"(BC128-(2*BE32*BB128))","v":0},{"$f":"IF((BD128-(2*BE32*BB128))<0,\"error\",BD128-(2*BE32*BB128))","v":0},{"$f":"ROUND(SQRT((BB128*BE32)^2+BB128^2),0)","v":0},{"$f":"IF(BF128=\"error\",0,SQRT(BC128*BD128*BE128*BF128))","v":0},{"$f":"IF(BF128=\"error\",0,IF(OR(ISBLANK(BJ32),BJ32=\"\"),ROUND(((BB128*((BC128*BD128)+(BE128*BF128)+BH128))/3)/27,CubesRounding),BJ32))","v":0},{"$f":"IF(OR(ISBLANK(O32),O32=0),0,ROUND(IF(BG32=\"\",0,BG32)*(IF(BJ32=\"\",BI128,BJ32)*IF(BZ128=0,0.5,1)),CubesRounding))","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(C53),C53=\"No\"),OR(ISBLANK(D53),D53=\"No\")),BJ128=\"\"),0,ROUND(BJ128/IF(ISBLANK(E53),1,(1-E53)),0))","v":0},{"$f":"D68","v":0},{"$f":"BD53","v":0},0,{"$f":"BA53","v":0},{"$f":"BC53","v":0},{"$f":"H53","v":0},{"$f":"BB53","v":0},{"$f":"IF(RIGHT(BQ128,5)=\"Truck\",DM128,IF(BQ128=\"Scraper Dozer\",EC128,IF(BQ128=\"Tandem Scraper\",ER128,IF(RIGHT(BQ128,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BO128=\"LongHaul\",IF(RIGHT(BQ128,5)=\"Truck\",DL128,IF(BQ128=\"Scraper Dozer\",EB128,IF(BQ128=\"Tandem Scraper\",EQ128,0))),CU128)","v":0},{"$f":"IF(BO128=\"LongHaul\",IF(RIGHT(BQ128,5)=\"Truck\",DO128,IF(BQ128=\"Scraper Dozer\",ED128,IF(BQ128=\"Tandem Scraper\",ES128,0))),CW128)","v":""},{"$f":"IF(BO128=\"LongHaul\",IF(RIGHT(BQ128,5)=\"Truck\",DO128,IF(BQ128=\"Scraper Dozer\",EE128,IF(BQ128=\"Tandem Scraper\",ET128,0))),CX128)","v":0},{"$f":"IF(BO128=0,0,IF(BO128=\"LongHaul\",IF(RIGHT(BQ128,5)=\"Truck\",DR128,IF(BQ128=\"Scraper Dozer\",EG128,IF(BQ128=\"Tandem Scraper\",EV128,\"\"))),CZ128))","v":0},{"$f":"IF(BO128=0,0,IF(BO128=\"LongHaul\",IF(RIGHT(BQ128,5)=\"Truck\",DQ128,IF(BQ128=\"Scraper Dozer\",EF128,IF(BQ128=\"Tandem Scraper\",EU128,\"\"))),CY128))","v":0},{"$f":"D68","v":0},{"$f":"BH32","v":0},0,{"$f":"BA68","v":0},{"$f":"BC68","v":0},{"$f":"IF(OR(D128=0,D128=\"\",),0,E68)","v":0},{"$f":"BB68","v":""},{"$f":"IF(RIGHT(CD128,5)=\"Truck\",FV128,IF(CD128=\"Scraper Dozer\",GL128,IF(CD128=\"Tandem Scraper\",HA128,IF(OR(CD128=\"Small Dozer\",CD128=\"Med Dozer\",CD128=\"Large Dozer\"),1,0))))","v":0},{"$f":"IF(RIGHT(CD128,5)=\"Truck\",FU128,IF(CD128=\"Scraper Dozer\",GK128,IF(CD128=\"Tandem Scraper\",GZ128,0)))","v":0},{"$f":"IF(OR(CD128=\"Small Dozer\",CD128=\"Med Dozer\",CD128=\"Large Dozer\"),FE128,IF(RIGHT(CD128,5)=\"Truck\",FX128,IF(CD128=\"Scraper Dozer\",GM128,IF(CD128=\"Tandem Scraper\",HB128,0))))","v":0},{"$f":"IF(OR(CD128=\"Small Dozer\",CD128=\"Med Dozer\",CD128=\"Large Dozer\"),FF128,IF(RIGHT(CD128,5)=\"Truck\",FY128,IF(CD128=\"Scraper Dozer\",GN128,IF(CD128=\"Tandem Scraper\",HC128,0))))","v":0},{"$f":"IF(OR(CD128=\"Small Dozer\",CD128=\"Med Dozer\",CD128=\"Large Dozer\"),FG128,IF(RIGHT(CD128,5)=\"Truck\",GA128,IF(CD128=\"Scraper Dozer\",GP128,IF(CD128=\"Tandem Scraper\",HE128,0))))","v":0},{"$f":"IF(OR(CD128=\"Small Dozer\",CD128=\"Med Dozer\",CD128=\"Large Dozer\"),FH128,IF(RIGHT(CD128,5)=\"Truck\",FZ128,IF(CD128=\"Scraper Dozer\",GO128,IF(CD128=\"Tandem Scraper\",HD128,0))))","v":0},null,{"$f":"BJ128","v":0},{"$f":"ROUND(C128*Crushing,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(C128*Screening,0)","v":{"$error":"#VALUE!"}},{"$f":"ABS(BN128)","v":0},{"$f":"IF(RIGHT(BQ128,6)=\"Loader\",(ROUND(Ft2M*BM128,0)*INDEX(LoaderTravelEmptyArray,MATCH(E128,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E128,CrusherLoaderList,0),12),0)","v":0},null,{"$f":"IF(RIGHT(BQ128,6)=\"Loader\",(ROUND(Ft2M*BM128,0)*INDEX(LoaderTravelLoadedArray,MATCH(E128,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E128,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BQ128,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E128,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(J53),NOT(ISNUMBER(J53)),J53=\"\"),IF(RIGHT(BQ128,6)=\"Loader\",ROUND(SUM(CQ128:CT128),2),0),J53)","v":0},{"$f":"IF(RIGHT(BQ128,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E128,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BQ128,6)=\"Loader\",ROUND(60/CU128*CV128,0),\"\")","v":""},{"$f":"IF(RIGHT(BQ128,6)=\"Loader\",ROUND(BK128/CW128,0),0)","v":0},{"$f":"IF(RIGHT(BQ128,6)=\"Loader\",ROUND(IF(CX128<1,1,(CX128))*INDIRECT(BP128&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BQ128,6)=\"Loader\",ROUND(IF(CX128<1,1,(CX128))*INDIRECT(BP128&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BQ128,6)=\"Loader\",CY128+CZ128,0)","v":0},{"$f":"IF(BP128=0,0,ROUND(BM128/(INDEX(INDIRECT(BP128&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BP128&\"TruckLoadedWeight\"),0),MATCH(IF($CP128-INDIRECT(BP128&\"TruckRollingResistance\")<0,0,$CP128-INDIRECT(BP128&\"TruckRollingResistance\")),INDIRECT(BP128&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP128=0,0,ROUND(BM128/(INDEX(INDIRECT(BP128&\"TruckSpeedTable\"),MATCH(BL128,HaulMaterials,0),MATCH(IF(CP128-INDIRECT(BP128&\"TruckRollingResistance\")<0,0,CP128-INDIRECT(BP128&\"TruckRollingResistance\")),INDIRECT(BP128&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP128=0,0,ROUND(BM128/(INDEX(INDIRECT(BP128&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BP128&\"TruckLoadedWeight\"),0),MATCH(IF(CP128-INDIRECT(BP128&\"TruckRollingResistance\")<0,0,CP128+INDIRECT(BP128&\"TruckRollingResistance\")),INDIRECT(BP128&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP128=0,0,ROUND(BM128/(INDEX(INDIRECT(BP128&\"TruckUHSpeedTable\"),MATCH(BL128,HaulMaterials,0),MATCH(IF(CP128-INDIRECT(BP128&\"TruckRollingResistance\")<0,0,CP128+INDIRECT(BP128&\"TruckRollingResistance\")),INDIRECT(BP128&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CA128>=0,DD128,DE128)","v":0},{"$f":"IF(CA128>=0,DC128,DB128)","v":0},{"$f":"DF128+DG128","v":0},{"$f":"IF(BP128=0,0,INDIRECT(BP128&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BP128=0,0,INDIRECT(BP128&\"TruckManuverDump\"))","v":0},{"$f":"IF(BP128=0,0,INDIRECT(BP128&IF(INDIRECT(BP128&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(J53),NOT(ISNUMBER(J53)),J53=\"\"),SUM(DH128:DK128),J53)","v":0},{"$f":"IF(DK128=0,0,IF(OR(ISBLANK(K53),NOT(ISNUMBER(K53)),K53=\"\"),IF((DL128-DK128)/DK128<=1,2,ROUNDUP((DL128-DK128)/DK128,0)),K53))","v":0},{"$f":"IF(BP128=0,0,ROUND((60/DL128)*INDIRECT(BP128&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BP128=0,0,ROUND(DM128*DN128*TruckOperator*INDIRECT(BP128&\"TruckJobEfficiency\")*INDIRECT(BP128&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DO128=0,0,IF(ROUND(BK128/DO128,HoursRounding)<1,1,ROUND(BK128/DO128,HoursRounding)))","v":0},{"$f":"IF(BP128=0,0,ROUND(IF(DP128<1,1,(DP128))*((DM128*INDIRECT(BP128&\"TruckEquipRate\"))+INDIRECT(BP128&\"LoaderEquipRate\")+INDIRECT(BP128&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BP128=0,0,ROUND(IF(DP128<1,1,(DP128))*((DM128*INDIRECT(BP128&\"TruckLaborRate\"))+INDIRECT(BP128&\"LoaderLaborRate\")+INDIRECT(BP128&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DQ128+DR128","v":0},{"$f":"ROUND(BM128/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CP128-HaulScraperRollingResistance<0,0,CP128-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL128=0,0,ROUND(BM128/(INDEX(HaulScraperSpeedTable,MATCH(BL128,HaulMaterials,0)+1,MATCH(IF(CP128-HaulScraperRollingResistance<0,0,CP128-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BM128/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CP128-HaulScraperRollingResistance<0,0,CP128+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL128=0,0,ROUND(BM128/(INDEX(HaulScraperUHSpeedTable,MATCH(BL128,HaulMaterials,0),MATCH(IF(CP128-HaulScraperRollingResistance<0,0,CP128+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BN128>=0,DV128,DW128)","v":0},{"$f":"IF(BN128>=0,DU128,DT128)","v":0},{"$f":"DX128+DY128","v":0},{"$f":"IF(D128=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":1.2},{"$f":"IF(OR(ISBLANK(J53),NOT(ISNUMBER(J53)),J53=\"\"),SUM(DZ128:EA128),J53)","v":1.2},{"$f":"IF(OR(ISBLANK(K53),NOT(ISNUMBER(K53)),K53=\"\"),IF(TRUNC(DZ128/EA128,0)<1,1,ROUND(DZ128/EA128,0)+1),K53)","v":1},{"$f":"ROUND((60/(DZ128+EA128)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EC128,CubesRounding)","v":1204},{"$f":"IF(ROUND(BK128/ED128,HoursRounding)<1,1,ROUND(BK128/ED128,HoursRounding))","v":1},{"$f":"ROUND(IF(EE128<1,1,EE128)*((EC128*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":687},{"$f":"ROUND(IF(EE128<1,1,EE128)*((EC128*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":176},{"$f":"EF128+EG128","v":863},{"$f":"ROUND(BM128/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CP128-TandemScraperRollingResistance<0,0,CP128-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL128=0,0,ROUND(BM128/(INDEX(TandemScraperSpeedTable,MATCH(BL128,HaulMaterials,0)+1,MATCH(IF(CP128-TandemScraperRollingResistance<0,0,CP128-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BM128/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CP128-TandemScraperRollingResistance<0,0,CP128+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL128=0,0,ROUND(BM128/(INDEX(TandemScraperUHSpeedTable,MATCH(BL128,HaulMaterials,0),MATCH(IF(CP128-TandemScraperRollingResistance<0,0,CP128+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BN128>=0,EK128,EL128)","v":0},{"$f":"IF(BN128>=0,EJ128,EI128)","v":0},{"$f":"EM128+EN128","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(J53),NOT(ISNUMBER(J53)),J53=\"\"),SUM(EO128:EP128),J53)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(K53),NOT(ISNUMBER(K53)),K53=\"\"),IF(TRUNC(EO128/EP128,0)<2,2,TRUNC(EO128/EP128,0)+IF(MOD(TRUNC(EO128/EP128,0),2),1,0)),K53+IF(MOD(K53,2)>0,1))","v":2},{"$f":"ROUND((60/(EO128+EP128)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*ER128,CubesRounding)","v":2626},{"$f":"IF(ROUND(BK128/ES128,HoursRounding)<1,1,ROUND(BK128/ES128,HoursRounding))","v":1},{"$f":"ROUND(IF(ET128<1,1,ET128)*((ER128*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(ET128<1,1,ET128)*((ER128*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"EU128+EV128","v":841},{"$f":"ROUND(BD128*2/3,0)","v":0},{"$f":"BJ128/2","v":0},{"$f":"IF(CC128=0,0,ROUND(HLOOKUP(INDIRECT(CC128&\"Dozer\"),DozerProductionArray,13,FALSE)*EX128^HLOOKUP(INDIRECT(CC128&\"Dozer\"),DozerProductionArray,14,FALSE),0))","v":0},{"$f":"IF(B128=\"\",1,IF(CA128>30,1.6,ROUND((0.0214*CA128)+0.9786,1)))","v":1},1,{"$f":"IF(B128=\"\",1,VLOOKUP(BY128,DozingDensityCorrectionArray,2))","v":1},{"$f":"IF(B128=\"\",1,IF(EY128=0,0,HLOOKUP(INDIRECT(CC128&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":1},{"$f":"IF(B128=\"\",0,ROUND(EZ128*FA128*FB128*FC128*Dozer_Job_Efficiency*Dozer_Operator*FD128,CubesRounding))","v":0},{"$f":"IF(B128=\"\",0,IF(EY128=0,0,IF(EY128/FE128<1,1,ROUND(EY128/FE128,HoursRounding))))","v":0},{"$f":"IF(CC128=0,0,IF(OR(ISBLANK(E68),B128=\"\"),0,ROUND(FF128*INDIRECT(CC128&\"DozerLaborRate\"),0)))","v":0},{"$f":"IF(OR(ISBLANK(E68),B128=\"\"),0,ROUND(FF128*INDIRECT(CC128&\"DozerEquipRate\"),0))","v":0},{"$f":"IF(OR(ISBLANK(E68),B128=\"\"),0,SUM(FG128:FH128))","v":0},{"$f":"ABS(CA128)","v":0},{"$f":"IF(CC128=0,0,ROUND(BZ128/(INDEX(INDIRECT(CC128&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CC128&\"TruckLoadedWeight\"),0),MATCH(IF(FJ128-INDIRECT(CC128&\"TruckRollingResistance\")<0,0,FJ128-INDIRECT(CC128&\"TruckRollingResistance\")),INDIRECT(CC128&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CC128=0,0,ROUND(BZ128/(INDEX(INDIRECT(CC128&\"TruckSpeedTable\"),MATCH(BY128,HaulMaterials,0),MATCH(IF(FJ128-INDIRECT(CC128&\"TruckRollingResistance\")<0,0,FJ128-INDIRECT(CC128&\"TruckRollingResistance\")),INDIRECT(CC128&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CC128=0,0,ROUND(BZ128/(INDEX(INDIRECT(CC128&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CC128&\"TruckLoadedWeight\"),0),MATCH(IF(FJ128-INDIRECT(CC128&\"TruckRollingResistance\")<0,0,FJ128+INDIRECT(CC128&\"TruckRollingResistance\")),INDIRECT(CC128&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CC128=0,0,ROUND(BZ128/(INDEX(INDIRECT(CC128&\"TruckUHSpeedTable\"),MATCH(BY128,HaulMaterials,0),MATCH(IF(FJ128-INDIRECT(CC128&\"TruckRollingResistance\")<0,0,FJ128+INDIRECT(CC128&\"TruckRollingResistance\")),INDIRECT(CC128&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CA128>=0,FM128,FN128)","v":0},{"$f":"IF(CA128>=0,FL128,FK128)","v":0},{"$f":"FO128+FP128","v":0},{"$f":"IF(CC128=0,0,INDIRECT(CC128&\"TruckManuverLoad\"))","v":0},{"$f":"IF(CC128=0,0,INDIRECT(CC128&\"TruckManuverDump\"))","v":0},{"$f":"IF(CC128=0,0,INDIRECT(CC128&IF(INDIRECT(CC128&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(CC128=0,0,IF(OR(ISBLANK(F68),NOT(ISNUMBER(F68)),F68=\"\"),SUM(FQ128:FT128),F68))","v":0},{"$f":"IF(FU128=0,0,IF(OR(ISBLANK(G68),NOT(ISNUMBER(G68)),G68=\"\"),IF((FU128-FT128)/FT128<=1,2,ROUNDUP((FU128-FT128)/FT128,0)),G68))","v":0},{"$f":"IF(CC128=0,0,ROUND((60/FU128)*INDIRECT(CC128&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CC128=0,0,ROUND(FV128*FW128*TruckOperator*INDIRECT(CC128&\"TruckJobEfficiency\")*INDIRECT(CC128&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FX128=0,0,IF(ROUND(CM128/FX128,HoursRounding)<1,1,ROUND(CM128/FX128,HoursRounding)))","v":0},{"$f":"IF(CC128=0,0,ROUND(IF(FY128<1,1,(FY128))*((FV128*INDIRECT(CC128&\"TruckEquipRate\"))+INDIRECT(CC128&\"LoaderEquipRate\")+INDIRECT(CC128&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CC128=0,0,ROUND(IF(FY128<1,1,(FY128))*((FV128*INDIRECT(CC128&\"TruckLaborRate\"))+INDIRECT(CC128&\"LoaderLaborRate\")+INDIRECT(CC128&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FZ128+GA128","v":0},{"$f":"ROUND(BZ128/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FJ128-HaulScraperRollingResistance<0,0,FJ128-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BY128=0,0,ROUND(BZ128/(INDEX(HaulScraperSpeedTable,MATCH(BY128,HaulMaterials,0)+1,MATCH(IF(FJ128-HaulScraperRollingResistance<0,0,FJ128-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BZ128/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FJ128-HaulScraperRollingResistance<0,0,FJ128+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BY128=0,0,ROUND(BZ128/(INDEX(HaulScraperUHSpeedTable,MATCH(BY128,HaulMaterials,0),MATCH(IF(FJ128-HaulScraperRollingResistance<0,0,FJ128+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CA128>=0,GE128,GF128)","v":0},{"$f":"IF(CA128>=0,GD128,GC128)","v":0},{"$f":"GG128+GH128","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(F68),NOT(ISNUMBER(F68)),F68=\"\"),SUM(GI128:GJ128),F68)","v":1.2},{"$f":"IF(OR(ISBLANK(K68),NOT(ISNUMBER(K68)),K68=\"\"),ROUNDUP((GK128-GJ128)/GJ128,0),K68)","v":0},{"$f":"ROUND((60/(GI128+GJ128)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GL128,CubesRounding)","v":0},{"$f":"IF(GM128=0,0,IF(ROUND(CM128/GM128,HoursRounding)<1,1,ROUND($CM128/GM128,HoursRounding)))","v":0},{"$f":"ROUND(IF(GN128<1,1,GN128)*((GL128*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":654},{"$f":"ROUND(IF(GN128<1,1,GN128)*((GL128*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":117},{"$f":"GO128+GP128","v":771},{"$f":"ROUND(BZ128/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FJ128-TandemScraperRollingResistance<0,0,FJ128-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BY128=0,0,ROUND(BZ128/(INDEX(TandemScraperSpeedTable,MATCH(BY128,HaulMaterials,0)+1,MATCH(IF(FJ128-TandemScraperRollingResistance<0,0,FJ128-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND((BZ128/VLOOKUP(FJ128+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP(FJ128+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(BZ128/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FJ128-TandemScraperRollingResistance<0,0,FJ128+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BY128=0,0,ROUND(BZ128/(INDEX(TandemScraperUHSpeedTable,MATCH(BY128,HaulMaterials,0),MATCH(IF(FJ128-TandemScraperRollingResistance<0,0,FJ128+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CA128>=0,GS128,GR128)","v":0},{"$f":"GV128+GW128","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(F68),NOT(ISNUMBER(F68)),F68=\"\"),SUM(GX128:GY128),F68)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(G68),NOT(ISNUMBER(G68)),G68=\"\"),IF(TRUNC(GX128/GY128,0)<2,2,TRUNC(GX128/GY128,0)+IF(MOD(TRUNC(GX128/GY128,0),2),1,0)),G68+IF(MOD(G68,2)>0,1))","v":2},{"$f":"ROUND((60/(GX128+GY128)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*HaulOperator*TandemScraperAltitudeDeration)*HA128,CubesRounding)","v":2626},{"$f":"IF(ROUND(CM128/HB128,HoursRounding)<1,1,ROUND(CM128/HB128,HoursRounding))","v":1},{"$f":"ROUND(IF(HC128<1,1,HC128)*((HA128*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(HC128<1,1,HC128)*((HA128*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"HD128+HE128","v":841}]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"ARD Collection Pond 1"},{"$f":"IF(OR(ISBLANK(B33),BK129=\"\"),0,IF(Metric,ROUND(CY_2_M3*(BK129),0),BK129))","v":0},{"$f":"IF(OR(ISBLANK(B33),BJ129=\"\"),\"\",IF(Metric,ROUND(CY_2_M3*(BJ129),0),BJ129))","v":361},{"$f":"IF(OR(ISBLANK(B33),C129=\"\",C129=0,P33=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(H54)),\"Haul Info\",IF(BL129=0,\"Select Material\",IF(OR(BR129<>0,BQ129=0),\"Select Fleet\",IF(RIGHT(BQ129,6)=\"Loader\",INDIRECT(BP129&\"CrusherLoader\"),IF(RIGHT(BQ129,5)=\"Truck\",INDIRECT(BP129&\"Truck\")&\"/\"&INDIRECT(BP129&\"Loader\")&\"/\"&INDIRECT(BP129&\"CrusherLoader\"),IF(BP129=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BP129=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C129=\"\",C129=0,P33=0),\"\",IF(OR(ISBLANK(F54),ISBLANK(G54)),\"Haul Info\",IF(BL129=0,\"Select Material\",IF(OR(BR129<>0,BQ129=0),\"Select Fleet\",BT129))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C129=0,C129=0,P33=0),\"\",IF(OR(ISBLANK(F54),ISBLANK(G54)),\"Haul Info\",IF(BL129=0,\"Select Material\",IF(OR(BR129<>0,BQ129=0),\"Select Fleet\",BS129))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C129=0,P33=0),\"\",IF(OR(ISBLANK(F54),ISBLANK(G54)),\"Haul Info\",IF(BL129=0,\"Select Material\",IF(OR(BR129<>0,BQ129=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BU129,0),BU129)))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C129=0,P33=0),0,IF(OR(ISBLANK(F54),ISBLANK(G54)),\"Haul Info\",IF(BL129=0,\"Select Material\",IF(OR(BR129<>0,BQ129=0),\"Select Fleet\",BV129))))","v":0},{"$f":"IF(OR(ISBLANK(B33),D129=\"\",D129=0),\"\",IF(OR(ISBLANK(P33),ISBLANK(Q33)),\"Haul Info\",IF(BY129=0,\"Select Material\",IF(OR(CD129=0,CE129<>\"\"),\"Select Fleet\",IF(OR(CD129=\"Small Dozer\",CD129=\"Med Dozer\",CD129=\"Large Dozer\"),INDIRECT(CC129&\"Dozer\"),IF(RIGHT(CD129,5)=\"Truck\",INDIRECT(CC129&\"Truck\")&\"/\"&INDIRECT(CC129&\"Loader\")&\"/\"&INDIRECT(CC129&\"TruckDozer\"),IF(CC129=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CC129=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":"725C2/966M/D6T"},{"$f":"IF(OR(ISBLANK(B33),D129=\"\",D129=0),\"\",IF(OR(ISBLANK(P33),ISBLANK(Q33)),\"Haul Info\",IF(BY129=0,\"Select Material\",IF(OR(CD129=0,CE129<>\"\"),\"Select Fleet\",IF(BA69=\"Push\",\"\",CG129)))))","v":13.139999999999999},{"$f":"IF(OR(ISBLANK(B33),D129=0,D129=\"\"),\"\",IF(OR(ISBLANK(P33),ISBLANK(Q33)),\"Haul Info\",IF(BY129=0,\"Select Material\",IF(OR(CD129=0,CE129<>\"\"),\"Select Fleet\",CF129))))","v":6},{"$f":"IF(OR(ISBLANK(B33),D129=0,D129=\"\"),\"\",IF(OR(ISBLANK(P33),ISBLANK(Q33)),\"Haul Info\",IF(BY129=0,\"Select Material\",IF(OR(CD129=0,CE129<>\"\"),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CH129,0),CH129)))))","v":388},{"$f":"IF(OR(ISBLANK(B33),D129=0,D129=\"\"),0,IF(OR(ISBLANK(P33),ISBLANK(Q33)),\"Haul Info\",IF(BY129=0,\"Select Material\",IF(OR(CD129=0,CE129<>\"\"),\"Select Fleet\",CI129))))","v":1},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(F54),ISBLANK(G54),I129=\"\",NOT(ISNUMBER(I129))),0,BW129)","v":0},{"$f":"IF(OR(ISBLANK(B33),O129=\"\"),0,BX129)","v":0},{"$f":"IF(OR(ISBLANK(B33),C129=\"\",O129=\"\"),0,SUM(O129:P129))","v":0},{"$f":"IF(OR(ISBLANK(B33),C129=\"\",O129=\"\",),0,IF(C54=\"Yes\",CN129,0)+IF(D54=\"Yes\",CO129,0))","v":0},{"$f":"IF(OR(ISBLANK(B33),D129=\"\",ISBLANK(D69),ISBLANK(E69),OR(ISBLANK(I54),I54=\"No\")),0,BJ129*CompactionLabor)","v":0},{"$f":"IF(OR(ISBLANK(B33),D129=\"\",D129=0,S129=0),0,BJ129*CompactionEquip)","v":0},{"$f":"IF(OR(ISBLANK(B33),D129=\"\",S129=\"\"),0,SUM(S129:T129))","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(D129),D129=\"\",ISBLANK(D69),ISBLANK(E69),NOT(ISNUMBER(N129))),0,CJ129)","v":421},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(D129),D129=\"\",V129=\"\"),0,CK129)","v":1035},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(D129),D129=\"\",V129=\"\"),0,SUM(V129:W129))","v":1456},{"$f":"IF(OR(ISBLANK(B33),D129=\"\",V129=\"\"),0,Q129+R129+U129+X129)","v":1456},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B33),0,IF(BF33=0,ROUND(BB33*BC33,0),ROUND(BF33*43560,0)))","v":16200},{"$f":"BD33","v":8},180,90,{"$f":"(BC129-(2*BE33*BB129))","v":148},{"$f":"IF((BD129-(2*BE33*BB129))<0,\"error\",BD129-(2*BE33*BB129))","v":58},{"$f":"ROUND(SQRT((BB129*BE33)^2+BB129^2),0)","v":18},{"$f":"IF(BF129=\"error\",0,SQRT(BC129*BD129*BE129*BF129))","v":11792.404334994624},{"$f":"IF(BF129=\"error\",0,IF(OR(ISBLANK(BJ33),BJ33=\"\"),ROUND(((BB129*((BC129*BD129)+(BE129*BF129)+BH129))/3)/27,CubesRounding),BJ33))","v":3612},{"$f":"IF(OR(ISBLANK(O33),O33=0),0,ROUND(IF(BG33=\"\",0,BG33)*(IF(BJ33=\"\",BI129,BJ33)*IF(BZ129=0,0.5,1)),CubesRounding))","v":361},{"$f":"IF(OR(AND(OR(ISBLANK(C54),C54=\"No\"),OR(ISBLANK(D54),D54=\"No\")),BJ129=\"\"),0,ROUND(BJ129/IF(ISBLANK(E54),1,(1-E54)),0))","v":0},{"$f":"D69","v":"Alluvium"},0,0,{"$f":"BA54","v":0},{"$f":"BC54","v":0},{"$f":"H54","v":0},{"$f":"BB54","v":0},{"$f":"IF(RIGHT(BQ129,5)=\"Truck\",DM129,IF(BQ129=\"Scraper Dozer\",EC129,IF(BQ129=\"Tandem Scraper\",ER129,IF(RIGHT(BQ129,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BO129=\"LongHaul\",IF(RIGHT(BQ129,5)=\"Truck\",DL129,IF(BQ129=\"Scraper Dozer\",EB129,IF(BQ129=\"Tandem Scraper\",EQ129,0))),CU129)","v":0},{"$f":"IF(BO129=\"LongHaul\",IF(RIGHT(BQ129,5)=\"Truck\",DO129,IF(BQ129=\"Scraper Dozer\",ED129,IF(BQ129=\"Tandem Scraper\",ES129,0))),CW129)","v":""},{"$f":"IF(BO129=\"LongHaul\",IF(RIGHT(BQ129,5)=\"Truck\",DO129,IF(BQ129=\"Scraper Dozer\",EE129,IF(BQ129=\"Tandem Scraper\",ET129,0))),CX129)","v":0},{"$f":"IF(BO129=0,0,IF(BO129=\"LongHaul\",IF(RIGHT(BQ129,5)=\"Truck\",DR129,IF(BQ129=\"Scraper Dozer\",EG129,IF(BQ129=\"Tandem Scraper\",EV129,\"\"))),CZ129))","v":0},{"$f":"IF(BO129=0,0,IF(BO129=\"LongHaul\",IF(RIGHT(BQ129,5)=\"Truck\",DQ129,IF(BQ129=\"Scraper Dozer\",EF129,IF(BQ129=\"Tandem Scraper\",EU129,\"\"))),CY129))","v":0},{"$f":"D69","v":"Alluvium"},6800,-5,{"$f":"BA69","v":"LongHaul"},{"$f":"BC69","v":"Small"},{"$f":"IF(OR(D129=0,D129=\"\",),0,E69)","v":"Small Truck"},{"$f":"BB69","v":""},{"$f":"IF(RIGHT(CD129,5)=\"Truck\",FV129,IF(CD129=\"Scraper Dozer\",GL129,IF(CD129=\"Tandem Scraper\",HA129,IF(OR(CD129=\"Small Dozer\",CD129=\"Med Dozer\",CD129=\"Large Dozer\"),1,0))))","v":6},{"$f":"IF(RIGHT(CD129,5)=\"Truck\",FU129,IF(CD129=\"Scraper Dozer\",GK129,IF(CD129=\"Tandem Scraper\",GZ129,0)))","v":13.139999999999999},{"$f":"IF(OR(CD129=\"Small Dozer\",CD129=\"Med Dozer\",CD129=\"Large Dozer\"),FE129,IF(RIGHT(CD129,5)=\"Truck\",FX129,IF(CD129=\"Scraper Dozer\",GM129,IF(CD129=\"Tandem Scraper\",HB129,0))))","v":388},{"$f":"IF(OR(CD129=\"Small Dozer\",CD129=\"Med Dozer\",CD129=\"Large Dozer\"),FF129,IF(RIGHT(CD129,5)=\"Truck\",FY129,IF(CD129=\"Scraper Dozer\",GN129,IF(CD129=\"Tandem Scraper\",HC129,0))))","v":1},{"$f":"IF(OR(CD129=\"Small Dozer\",CD129=\"Med Dozer\",CD129=\"Large Dozer\"),FG129,IF(RIGHT(CD129,5)=\"Truck\",GA129,IF(CD129=\"Scraper Dozer\",GP129,IF(CD129=\"Tandem Scraper\",HE129,0))))","v":421},{"$f":"IF(OR(CD129=\"Small Dozer\",CD129=\"Med Dozer\",CD129=\"Large Dozer\"),FH129,IF(RIGHT(CD129,5)=\"Truck\",FZ129,IF(CD129=\"Scraper Dozer\",GO129,IF(CD129=\"Tandem Scraper\",HD129,0))))","v":1035},null,{"$f":"BJ129","v":361},{"$f":"ROUND(C129*Crushing,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(C129*Screening,0)","v":{"$error":"#VALUE!"}},{"$f":"ABS(BN129)","v":0},{"$f":"IF(RIGHT(BQ129,6)=\"Loader\",(ROUND(Ft2M*BM129,0)*INDEX(LoaderTravelEmptyArray,MATCH(E129,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E129,CrusherLoaderList,0),12),0)","v":0},null,{"$f":"IF(RIGHT(BQ129,6)=\"Loader\",(ROUND(Ft2M*BM129,0)*INDEX(LoaderTravelLoadedArray,MATCH(E129,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E129,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BQ129,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E129,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(J54),NOT(ISNUMBER(J54)),J54=\"\"),IF(RIGHT(BQ129,6)=\"Loader\",ROUND(SUM(CQ129:CT129),2),0),J54)","v":0},{"$f":"IF(RIGHT(BQ129,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E129,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BQ129,6)=\"Loader\",ROUND(60/CU129*CV129,0),\"\")","v":""},{"$f":"IF(RIGHT(BQ129,6)=\"Loader\",ROUND(BK129/CW129,0),0)","v":0},{"$f":"IF(RIGHT(BQ129,6)=\"Loader\",ROUND(IF(CX129<1,1,(CX129))*INDIRECT(BP129&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BQ129,6)=\"Loader\",ROUND(IF(CX129<1,1,(CX129))*INDIRECT(BP129&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BQ129,6)=\"Loader\",CY129+CZ129,0)","v":0},{"$f":"IF(BP129=0,0,ROUND(BM129/(INDEX(INDIRECT(BP129&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BP129&\"TruckLoadedWeight\"),0),MATCH(IF($CP129-INDIRECT(BP129&\"TruckRollingResistance\")<0,0,$CP129-INDIRECT(BP129&\"TruckRollingResistance\")),INDIRECT(BP129&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP129=0,0,ROUND(BM129/(INDEX(INDIRECT(BP129&\"TruckSpeedTable\"),MATCH(BL129,HaulMaterials,0),MATCH(IF(CP129-INDIRECT(BP129&\"TruckRollingResistance\")<0,0,CP129-INDIRECT(BP129&\"TruckRollingResistance\")),INDIRECT(BP129&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP129=0,0,ROUND(BM129/(INDEX(INDIRECT(BP129&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BP129&\"TruckLoadedWeight\"),0),MATCH(IF(CP129-INDIRECT(BP129&\"TruckRollingResistance\")<0,0,CP129+INDIRECT(BP129&\"TruckRollingResistance\")),INDIRECT(BP129&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP129=0,0,ROUND(BM129/(INDEX(INDIRECT(BP129&\"TruckUHSpeedTable\"),MATCH(BL129,HaulMaterials,0),MATCH(IF(CP129-INDIRECT(BP129&\"TruckRollingResistance\")<0,0,CP129+INDIRECT(BP129&\"TruckRollingResistance\")),INDIRECT(BP129&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CA129>=0,DD129,DE129)","v":0},{"$f":"IF(CA129>=0,DC129,DB129)","v":0},{"$f":"DF129+DG129","v":0},{"$f":"IF(BP129=0,0,INDIRECT(BP129&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BP129=0,0,INDIRECT(BP129&\"TruckManuverDump\"))","v":0},{"$f":"IF(BP129=0,0,INDIRECT(BP129&IF(INDIRECT(BP129&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(J54),NOT(ISNUMBER(J54)),J54=\"\"),SUM(DH129:DK129),J54)","v":0},{"$f":"IF(DK129=0,0,IF(OR(ISBLANK(K54),NOT(ISNUMBER(K54)),K54=\"\"),IF((DL129-DK129)/DK129<=1,2,ROUNDUP((DL129-DK129)/DK129,0)),K54))","v":0},{"$f":"IF(BP129=0,0,ROUND((60/DL129)*INDIRECT(BP129&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BP129=0,0,ROUND(DM129*DN129*TruckOperator*INDIRECT(BP129&\"TruckJobEfficiency\")*INDIRECT(BP129&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DO129=0,0,IF(ROUND(BK129/DO129,HoursRounding)<1,1,ROUND(BK129/DO129,HoursRounding)))","v":0},{"$f":"IF(BP129=0,0,ROUND(IF(DP129<1,1,(DP129))*((DM129*INDIRECT(BP129&\"TruckEquipRate\"))+INDIRECT(BP129&\"LoaderEquipRate\")+INDIRECT(BP129&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BP129=0,0,ROUND(IF(DP129<1,1,(DP129))*((DM129*INDIRECT(BP129&\"TruckLaborRate\"))+INDIRECT(BP129&\"LoaderLaborRate\")+INDIRECT(BP129&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DQ129+DR129","v":0},{"$f":"ROUND(BM129/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CP129-HaulScraperRollingResistance<0,0,CP129-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL129=0,0,ROUND(BM129/(INDEX(HaulScraperSpeedTable,MATCH(BL129,HaulMaterials,0)+1,MATCH(IF(CP129-HaulScraperRollingResistance<0,0,CP129-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BM129/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CP129-HaulScraperRollingResistance<0,0,CP129+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL129=0,0,ROUND(BM129/(INDEX(HaulScraperUHSpeedTable,MATCH(BL129,HaulMaterials,0),MATCH(IF(CP129-HaulScraperRollingResistance<0,0,CP129+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BN129>=0,DV129,DW129)","v":0},{"$f":"IF(BN129>=0,DU129,DT129)","v":0},{"$f":"DX129+DY129","v":0},{"$f":"IF(D129=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":1.2},{"$f":"IF(OR(ISBLANK(J54),NOT(ISNUMBER(J54)),J54=\"\"),SUM(DZ129:EA129),J54)","v":1.2},{"$f":"IF(OR(ISBLANK(K54),NOT(ISNUMBER(K54)),K54=\"\"),IF(TRUNC(DZ129/EA129,0)<1,1,ROUND(DZ129/EA129,0)+1),K54)","v":1},{"$f":"ROUND((60/(DZ129+EA129)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EC129,CubesRounding)","v":1204},{"$f":"IF(ROUND(BK129/ED129,HoursRounding)<1,1,ROUND(BK129/ED129,HoursRounding))","v":1},{"$f":"ROUND(IF(EE129<1,1,EE129)*((EC129*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":687},{"$f":"ROUND(IF(EE129<1,1,EE129)*((EC129*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":176},{"$f":"EF129+EG129","v":863},{"$f":"ROUND(BM129/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CP129-TandemScraperRollingResistance<0,0,CP129-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL129=0,0,ROUND(BM129/(INDEX(TandemScraperSpeedTable,MATCH(BL129,HaulMaterials,0)+1,MATCH(IF(CP129-TandemScraperRollingResistance<0,0,CP129-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BM129/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CP129-TandemScraperRollingResistance<0,0,CP129+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL129=0,0,ROUND(BM129/(INDEX(TandemScraperUHSpeedTable,MATCH(BL129,HaulMaterials,0),MATCH(IF(CP129-TandemScraperRollingResistance<0,0,CP129+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BN129>=0,EK129,EL129)","v":0},{"$f":"IF(BN129>=0,EJ129,EI129)","v":0},{"$f":"EM129+EN129","v":0},1.1000000000000001,{"$f":"IF(OR(ISBLANK(J54),NOT(ISNUMBER(J54)),J54=\"\"),SUM(EO129:EP129),J54)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(K54),NOT(ISNUMBER(K54)),K54=\"\"),IF(TRUNC(EO129/EP129,0)<2,2,TRUNC(EO129/EP129,0)+IF(MOD(TRUNC(EO129/EP129,0),2),1,0)),K54+IF(MOD(K54,2)>0,1))","v":2},{"$f":"ROUND((60/(EO129+EP129)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*ER129,CubesRounding)","v":2626},{"$f":"IF(ROUND(BK129/ES129,HoursRounding)<1,1,ROUND(BK129/ES129,HoursRounding))","v":1},{"$f":"ROUND(IF(ET129<1,1,ET129)*((ER129*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(ET129<1,1,ET129)*((ER129*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"EU129+EV129","v":841},{"$f":"ROUND(BD129*2/3,0)","v":60},{"$f":"BJ129/2","v":180.5},{"$f":"IF(CC129=0,0,ROUND(HLOOKUP(INDIRECT(CC129&\"Dozer\"),DozerProductionArray,13,FALSE)*EX129^HLOOKUP(INDIRECT(CC129&\"Dozer\"),DozerProductionArray,14,FALSE),0))","v":490},{"$f":"IF(B129=\"\",1,IF(CA129>30,1.6,ROUND((0.0214*CA129)+0.9786,1)))","v":0.9},1,{"$f":"IF(B129=\"\",1,VLOOKUP(BY129,DozingDensityCorrectionArray,2))","v":0.79},{"$f":"IF(B129=\"\",1,IF(EY129=0,0,HLOOKUP(INDIRECT(CC129&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":1},{"$f":"IF(B129=\"\",0,ROUND(EZ129*FA129*FB129*FC129*Dozer_Job_Efficiency*Dozer_Operator*FD129,CubesRounding))","v":217},{"$f":"IF(B129=\"\",0,IF(EY129=0,0,IF(EY129/FE129<1,1,ROUND(EY129/FE129,HoursRounding))))","v":1},{"$f":"IF(CC129=0,0,IF(OR(ISBLANK(E69),B129=\"\"),0,ROUND(FF129*INDIRECT(CC129&\"DozerLaborRate\"),0)))","v":59},{"$f":"IF(OR(ISBLANK(E69),B129=\"\"),0,ROUND(FF129*INDIRECT(CC129&\"DozerEquipRate\"),0))","v":99},{"$f":"IF(OR(ISBLANK(E69),B129=\"\"),0,SUM(FG129:FH129))","v":158},{"$f":"ABS(CA129)","v":5},{"$f":"IF(CC129=0,0,ROUND(BZ129/(INDEX(INDIRECT(CC129&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CC129&\"TruckLoadedWeight\"),0),MATCH(IF(FJ129-INDIRECT(CC129&\"TruckRollingResistance\")<0,0,FJ129-INDIRECT(CC129&\"TruckRollingResistance\")),INDIRECT(CC129&\"TruckDownhillSlopes\"),-1))*88),2))","v":2.58},{"$f":"IF(CC129=0,0,ROUND(BZ129/(INDEX(INDIRECT(CC129&\"TruckSpeedTable\"),MATCH(BY129,HaulMaterials,0),MATCH(IF(FJ129-INDIRECT(CC129&\"TruckRollingResistance\")<0,0,FJ129-INDIRECT(CC129&\"TruckRollingResistance\")),INDIRECT(CC129&\"TruckDownhillSlopes\"),-1))*88),2))","v":3.03},{"$f":"IF(CC129=0,0,ROUND(BZ129/(INDEX(INDIRECT(CC129&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CC129&\"TruckLoadedWeight\"),0),MATCH(IF(FJ129-INDIRECT(CC129&\"TruckRollingResistance\")<0,0,FJ129+INDIRECT(CC129&\"TruckRollingResistance\")),INDIRECT(CC129&\"TruckUHSlopes\"),-1))*88),2))","v":3.79},{"$f":"IF(CC129=0,0,ROUND(BZ129/(INDEX(INDIRECT(CC129&\"TruckUHSpeedTable\"),MATCH(BY129,HaulMaterials,0),MATCH(IF(FJ129-INDIRECT(CC129&\"TruckRollingResistance\")<0,0,FJ129+INDIRECT(CC129&\"TruckRollingResistance\")),INDIRECT(CC129&\"TruckUHSlopes\"),-1))*88),2))","v":6.66},{"$f":"IF(CA129>=0,FM129,FN129)","v":6.66},{"$f":"IF(CA129>=0,FL129,FK129)","v":2.58},{"$f":"FO129+FP129","v":9.24},{"$f":"IF(CC129=0,0,INDIRECT(CC129&\"TruckManuverLoad\"))","v":0.7},{"$f":"IF(CC129=0,0,INDIRECT(CC129&\"TruckManuverDump\"))","v":1.1000000000000001},{"$f":"IF(CC129=0,0,INDIRECT(CC129&IF(INDIRECT(CC129&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":2.1},{"$f":"IF(CC129=0,0,IF(OR(ISBLANK(F69),NOT(ISNUMBER(F69)),F69=\"\"),SUM(FQ129:FT129),F69))","v":13.139999999999999},{"$f":"IF(FU129=0,0,IF(OR(ISBLANK(G69),NOT(ISNUMBER(G69)),G69=\"\"),IF((FU129-FT129)/FT129<=1,2,ROUNDUP((FU129-FT129)/FT129,0)),G69))","v":6},{"$f":"IF(CC129=0,0,ROUND((60/FU129)*INDIRECT(CC129&\"TruckAvgCapacity\"),CubesRounding))","v":78},{"$f":"IF(CC129=0,0,ROUND(FV129*FW129*TruckOperator*INDIRECT(CC129&\"TruckJobEfficiency\")*INDIRECT(CC129&\"TruckAltitudeDeration\"),CubesRounding))","v":388},{"$f":"IF(FX129=0,0,IF(ROUND(CM129/FX129,HoursRounding)<1,1,ROUND(CM129/FX129,HoursRounding)))","v":1},{"$f":"IF(CC129=0,0,ROUND(IF(FY129<1,1,(FY129))*((FV129*INDIRECT(CC129&\"TruckEquipRate\"))+INDIRECT(CC129&\"LoaderEquipRate\")+INDIRECT(CC129&\"TruckDozerEquipRate\")),0))","v":1035},{"$f":"IF(CC129=0,0,ROUND(IF(FY129<1,1,(FY129))*((FV129*INDIRECT(CC129&\"TruckLaborRate\"))+INDIRECT(CC129&\"LoaderLaborRate\")+INDIRECT(CC129&\"TruckDozerLaborRate\")),0))","v":421},{"$f":"FZ129+GA129","v":1456},{"$f":"ROUND(BZ129/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FJ129-HaulScraperRollingResistance<0,0,FJ129-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":2.58},{"$f":"IF(BY129=0,0,ROUND(BZ129/(INDEX(HaulScraperSpeedTable,MATCH(BY129,HaulMaterials,0)+1,MATCH(IF(FJ129-HaulScraperRollingResistance<0,0,FJ129-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":2.97},{"$f":"ROUND(BZ129/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FJ129-HaulScraperRollingResistance<0,0,FJ129+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":4.42},{"$f":"IF(BY129=0,0,ROUND(BZ129/(INDEX(HaulScraperUHSpeedTable,MATCH(BY129,HaulMaterials,0),MATCH(IF(FJ129-HaulScraperRollingResistance<0,0,FJ129+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":6.9},{"$f":"IF(CA129>=0,GE129,GF129)","v":6.9},{"$f":"IF(CA129>=0,GD129,GC129)","v":2.58},{"$f":"GG129+GH129","v":9.48},1.2,{"$f":"IF(OR(ISBLANK(F69),NOT(ISNUMBER(F69)),F69=\"\"),SUM(GI129:GJ129),F69)","v":10.68},{"$f":"IF(OR(ISBLANK(K69),NOT(ISNUMBER(K69)),K69=\"\"),ROUNDUP((GK129-GJ129)/GJ129,0),K69)","v":8},{"$f":"ROUND((60/(GI129+GJ129)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GL129,CubesRounding)","v":1082},{"$f":"IF(GM129=0,0,IF(ROUND(CM129/GM129,HoursRounding)<1,1,ROUND($CM129/GM129,HoursRounding)))","v":1},{"$f":"ROUND(IF(GN129<1,1,GN129)*((GL129*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":2449},{"$f":"ROUND(IF(GN129<1,1,GN129)*((GL129*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":587},{"$f":"GO129+GP129","v":3036},{"$f":"ROUND(BZ129/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FJ129-TandemScraperRollingResistance<0,0,FJ129-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":2.58},{"$f":"IF(BY129=0,0,ROUND(BZ129/(INDEX(TandemScraperSpeedTable,MATCH(BY129,HaulMaterials,0)+1,MATCH(IF(FJ129-TandemScraperRollingResistance<0,0,FJ129-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":2.58},{"$f":"ROUND((BZ129/VLOOKUP(FJ129+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP(FJ129+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":2.82},{"$f":"ROUND(BZ129/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FJ129-TandemScraperRollingResistance<0,0,FJ129+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":2.66},{"$f":"IF(BY129=0,0,ROUND(BZ129/(INDEX(TandemScraperUHSpeedTable,MATCH(BY129,HaulMaterials,0),MATCH(IF(FJ129-TandemScraperRollingResistance<0,0,FJ129+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":5.08},{"$f":"IF(CA129>=0,GS129,GR129)","v":2.58},{"$f":"GV129+GW129","v":7.66},1.1000000000000001,{"$f":"IF(OR(ISBLANK(F69),NOT(ISNUMBER(F69)),F69=\"\"),SUM(GX129:GY129),F69)","v":8.76},{"$f":"IF(OR(ISBLANK(G69),NOT(ISNUMBER(G69)),G69=\"\"),IF(TRUNC(GX129/GY129,0)<2,2,TRUNC(GX129/GY129,0)+IF(MOD(TRUNC(GX129/GY129,0),2),1,0)),G69+IF(MOD(G69,2)>0,1))","v":6},{"$f":"ROUND((60/(GX129+GY129)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*HaulOperator*TandemScraperAltitudeDeration)*HA129,CubesRounding)","v":989},{"$f":"IF(ROUND(CM129/HB129,HoursRounding)<1,1,ROUND(CM129/HB129,HoursRounding))","v":1},{"$f":"ROUND(IF(HC129<1,1,HC129)*((HA129*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":1773},{"$f":"ROUND(IF(HC129<1,1,HC129)*((HA129*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":411},{"$f":"HD129+HE129","v":2184}]
[{"$f":"A34","v":2},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":"ARD Collection Pond 2"},{"$f":"IF(OR(ISBLANK(B34),BK130=\"\"),0,IF(Metric,ROUND(CY_2_M3*(BK130),0),BK130))","v":0},{"$f":"IF(OR(ISBLANK(B34),BJ130=\"\"),\"\",IF(Metric,ROUND(CY_2_M3*(BJ130),0),BJ130))","v":489},{"$f":"IF(OR(ISBLANK(B34),C130=\"\",C130=0,P34=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(H55)),\"Haul Info\",IF(BL130=0,\"Select Material\",IF(OR(BR130<>0,BQ130=0),\"Select Fleet\",IF(RIGHT(BQ130,6)=\"Loader\",INDIRECT(BP130&\"CrusherLoader\"),IF(RIGHT(BQ130,5)=\"Truck\",INDIRECT(BP130&\"Truck\")&\"/\"&INDIRECT(BP130&\"Loader\")&\"/\"&INDIRECT(BP130&\"CrusherLoader\"),IF(BP130=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BP130=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C130=\"\",C130=0,P34=0),\"\",IF(OR(ISBLANK(F55),ISBLANK(G55)),\"Haul Info\",IF(BL130=0,\"Select Material\",IF(OR(BR130<>0,BQ130=0),\"Select Fleet\",BT130))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C130=0,C130=0,P34=0),\"\",IF(OR(ISBLANK(F55),ISBLANK(G55)),\"Haul Info\",IF(BL130=0,\"Select Material\",IF(OR(BR130<>0,BQ130=0),\"Select Fleet\",BS130))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C130=0,P34=0),\"\",IF(OR(ISBLANK(F55),ISBLANK(G55)),\"Haul Info\",IF(BL130=0,\"Select Material\",IF(OR(BR130<>0,BQ130=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BU130,0),BU130)))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C130=0,P34=0),0,IF(OR(ISBLANK(F55),ISBLANK(G55)),\"Haul Info\",IF(BL130=0,\"Select Material\",IF(OR(BR130<>0,BQ130=0),\"Select Fleet\",BV130))))","v":0},{"$f":"IF(OR(ISBLANK(B34),D130=\"\",D130=0),\"\",IF(OR(ISBLANK(P34),ISBLANK(Q34)),\"Haul Info\",IF(BY130=0,\"Select Material\",IF(OR(CD130=0,CE130<>\"\"),\"Select Fleet\",IF(OR(CD130=\"Small Dozer\",CD130=\"Med Dozer\",CD130=\"Large Dozer\"),INDIRECT(CC130&\"Dozer\"),IF(RIGHT(CD130,5)=\"Truck\",INDIRECT(CC130&\"Truck\")&\"/\"&INDIRECT(CC130&\"Loader\")&\"/\"&INDIRECT(CC130&\"TruckDozer\"),IF(CC130=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CC130=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":"725C2/966M/D6T"},{"$f":"IF(OR(ISBLANK(B34),D130=\"\",D130=0),\"\",IF(OR(ISBLANK(P34),ISBLANK(Q34)),\"Haul Info\",IF(BY130=0,\"Select Material\",IF(OR(CD130=0,CE130<>\"\"),\"Select Fleet\",IF(BA70=\"Push\",\"\",CG130)))))","v":13.139999999999999},{"$f":"IF(OR(ISBLANK(B34),D130=0,D130=\"\"),\"\",IF(OR(ISBLANK(P34),ISBLANK(Q34)),\"Haul Info\",IF(BY130=0,\"Select Material\",IF(OR(CD130=0,CE130<>\"\"),\"Select Fleet\",CF130))))","v":6},{"$f":"IF(OR(ISBLANK(B34),D130=0,D130=\"\"),\"\",IF(OR(ISBLANK(P34),ISBLANK(Q34)),\"Haul Info\",IF(BY130=0,\"Select Material\",IF(OR(CD130=0,CE130<>\"\"),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CH130,0),CH130)))))","v":388},{"$f":"IF(OR(ISBLANK(B34),D130=0,D130=\"\"),0,IF(OR(ISBLANK(P34),ISBLANK(Q34)),\"Haul Info\",IF(BY130=0,\"Select Material\",IF(OR(CD130=0,CE130<>\"\"),\"Select Fleet\",CI130))))","v":1},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(F55),ISBLANK(G55),I130=\"\",NOT(ISNUMBER(I130))),0,BW130)","v":0},{"$f":"IF(OR(ISBLANK(B34),O130=\"\"),0,BX130)","v":0},{"$f":"IF(OR(ISBLANK(B34),C130=\"\",O130=\"\"),0,SUM(O130:P130))","v":0},{"$f":"IF(OR(ISBLANK(B34),C130=\"\",O130=\"\",),0,IF(C55=\"Yes\",CN130,0)+IF(D55=\"Yes\",CO130,0))","v":0},{"$f":"IF(OR(ISBLANK(B34),D130=\"\",ISBLANK(D70),ISBLANK(E70),OR(ISBLANK(I55),I55=\"No\")),0,BJ130*CompactionLabor)","v":0},{"$f":"IF(OR(ISBLANK(B34),D130=\"\",D130=0,S130=0),0,BJ130*CompactionEquip)","v":0},{"$f":"IF(OR(ISBLANK(B34),D130=\"\",S130=\"\"),0,SUM(S130:T130))","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(D130),D130=\"\",ISBLANK(D70),ISBLANK(E70),NOT(ISNUMBER(N130))),0,CJ130)","v":421},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(D130),D130=\"\",V130=\"\"),0,CK130)","v":1035},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(D130),D130=\"\",V130=\"\"),0,SUM(V130:W130))","v":1456},{"$f":"IF(OR(ISBLANK(B34),D130=\"\",V130=\"\"),0,Q130+R130+U130+X130)","v":1456},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B34),0,IF(BF34=0,ROUND(BB34*BC34,0),ROUND(BF34*43560,0)))","v":20800},{"$f":"BD34","v":8},160,130,{"$f":"(BC130-(2*BE34*BB130))","v":128},{"$f":"IF((BD130-(2*BE34*BB130))<0,\"error\",BD130-(2*BE34*BB130))","v":98},{"$f":"ROUND(SQRT((BB130*BE34)^2+BB130^2),0)","v":18},16152.869714078672,{"$f":"IF(BF130=\"error\",0,IF(OR(ISBLANK(BJ34),BJ34=\"\"),ROUND(((BB130*((BC130*BD130)+(BE130*BF130)+BH130))/3)/27,CubesRounding),BJ34))","v":4889},{"$f":"IF(OR(ISBLANK(O34),O34=0),0,ROUND(IF(BG34=\"\",0,BG34)*(IF(BJ34=\"\",BI130,BJ34)*IF(BZ130=0,0.5,1)),CubesRounding))","v":489},{"$f":"IF(OR(AND(OR(ISBLANK(C55),C55=\"No\"),OR(ISBLANK(D55),D55=\"No\")),BJ130=\"\"),0,ROUND(BJ130/IF(ISBLANK(E55),1,(1-E55)),0))","v":0},{"$f":"D70","v":"Alluvium"},0,0,{"$f":"BA55","v":0},{"$f":"BC55","v":0},{"$f":"H55","v":0},{"$f":"BB55","v":0},0,0,"",0,0,0,{"$f":"D70","v":"Alluvium"},6800,-5,{"$f":"BA70","v":"LongHaul"},{"$f":"BC70","v":"Small"},{"$f":"IF(OR(D130=0,D130=\"\",),0,E70)","v":"Small Truck"},{"$f":"BB70","v":""},6,13.139999999999999,388,1,421,1035,null,489,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,null,0,0,{"$f":"IF(OR(ISBLANK(J55),NOT(ISNUMBER(J55)),J55=\"\"),IF(RIGHT(BQ130,6)=\"Loader\",ROUND(SUM(CQ130:CT130),2),0),J55)","v":0},0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(ISBLANK(J55),NOT(ISNUMBER(J55)),J55=\"\"),SUM(DH130:DK130),J55)","v":0},{"$f":"IF(DK130=0,0,IF(OR(ISBLANK(K55),NOT(ISNUMBER(K55)),K55=\"\"),IF((DL130-DK130)/DK130<=1,2,ROUNDUP((DL130-DK130)/DK130,0)),K55))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,{"$f":"IF(OR(ISBLANK(J55),NOT(ISNUMBER(J55)),J55=\"\"),SUM(DZ130:EA130),J55)","v":1.2},{"$f":"IF(OR(ISBLANK(K55),NOT(ISNUMBER(K55)),K55=\"\"),IF(TRUNC(DZ130/EA130,0)<1,1,ROUND(DZ130/EA130,0)+1),K55)","v":1},1204,1,687,176,863,0,0,0,0,0,0,0,1.1000000000000001,{"$f":"IF(OR(ISBLANK(J55),NOT(ISNUMBER(J55)),J55=\"\"),SUM(EO130:EP130),J55)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(K55),NOT(ISNUMBER(K55)),K55=\"\"),IF(TRUNC(EO130/EP130,0)<2,2,TRUNC(EO130/EP130,0)+IF(MOD(TRUNC(EO130/EP130,0),2),1,0)),K55+IF(MOD(K55,2)>0,1))","v":2},2626,1,665,176,841,87,244.5,374,0.9,1,0.79,1,166,1,{"$f":"IF(CC130=0,0,IF(OR(ISBLANK(E70),B130=\"\"),0,ROUND(FF130*INDIRECT(CC130&\"DozerLaborRate\"),0)))","v":59},{"$f":"IF(OR(ISBLANK(E70),B130=\"\"),0,ROUND(FF130*INDIRECT(CC130&\"DozerEquipRate\"),0))","v":99},{"$f":"IF(OR(ISBLANK(E70),B130=\"\"),0,SUM(FG130:FH130))","v":158},5,2.58,3.03,3.79,6.66,6.66,2.58,9.24,0.7,1.1000000000000001,2.1,{"$f":"IF(CC130=0,0,IF(OR(ISBLANK(F70),NOT(ISNUMBER(F70)),F70=\"\"),SUM(FQ130:FT130),F70))","v":13.139999999999999},{"$f":"IF(FU130=0,0,IF(OR(ISBLANK(G70),NOT(ISNUMBER(G70)),G70=\"\"),IF((FU130-FT130)/FT130<=1,2,ROUNDUP((FU130-FT130)/FT130,0)),G70))","v":6},78,388,1,1035,421,1456,2.58,2.97,4.42,6.9,6.9,2.58,9.48,1.2,{"$f":"IF(OR(ISBLANK(F70),NOT(ISNUMBER(F70)),F70=\"\"),SUM(GI130:GJ130),F70)","v":10.68},{"$f":"IF(OR(ISBLANK(K70),NOT(ISNUMBER(K70)),K70=\"\"),ROUNDUP((GK130-GJ130)/GJ130,0),K70)","v":8},1082,1,2449,587,3036,2.58,2.58,2.82,2.66,5.08,2.58,7.66,1.1000000000000001,{"$f":"IF(OR(ISBLANK(F70),NOT(ISNUMBER(F70)),F70=\"\"),SUM(GX130:GY130),F70)","v":8.76},{"$f":"IF(OR(ISBLANK(G70),NOT(ISNUMBER(G70)),G70=\"\"),IF(TRUNC(GX130/GY130,0)<2,2,TRUNC(GX130/GY130,0)+IF(MOD(TRUNC(GX130/GY130,0),2),1,0)),G70+IF(MOD(G70,2)>0,1))","v":6},989,1,1773,411,2184]
[{"$f":"A35","v":3},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(OR(ISBLANK(B35),BK131=\"\"),0,IF(Metric,ROUND(CY_2_M3*(BK131),0),BK131))","v":0},{"$f":"IF(OR(ISBLANK(B35),BJ131=\"\"),\"\",IF(Metric,ROUND(CY_2_M3*(BJ131),0),BJ131))","v":""},{"$f":"IF(OR(ISBLANK(B35),C131=\"\",C131=0,P35=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(H56)),\"Haul Info\",IF(BL131=0,\"Select Material\",IF(OR(BR131<>0,BQ131=0),\"Select Fleet\",IF(RIGHT(BQ131,6)=\"Loader\",INDIRECT(BP131&\"CrusherLoader\"),IF(RIGHT(BQ131,5)=\"Truck\",INDIRECT(BP131&\"Truck\")&\"/\"&INDIRECT(BP131&\"Loader\")&\"/\"&INDIRECT(BP131&\"CrusherLoader\"),IF(BP131=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BP131=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C131=\"\",C131=0,P35=0),\"\",IF(OR(ISBLANK(F56),ISBLANK(G56)),\"Haul Info\",IF(BL131=0,\"Select Material\",IF(OR(BR131<>0,BQ131=0),\"Select Fleet\",BT131))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C131=0,C131=0,P35=0),\"\",IF(OR(ISBLANK(F56),ISBLANK(G56)),\"Haul Info\",IF(BL131=0,\"Select Material\",IF(OR(BR131<>0,BQ131=0),\"Select Fleet\",BS131))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C131=0,P35=0),\"\",IF(OR(ISBLANK(F56),ISBLANK(G56)),\"Haul Info\",IF(BL131=0,\"Select Material\",IF(OR(BR131<>0,BQ131=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BU131,0),BU131)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C131=0,P35=0),0,IF(OR(ISBLANK(F56),ISBLANK(G56)),\"Haul Info\",IF(BL131=0,\"Select Material\",IF(OR(BR131<>0,BQ131=0),\"Select Fleet\",BV131))))","v":0},{"$f":"IF(OR(ISBLANK(B35),D131=\"\",D131=0),\"\",IF(OR(ISBLANK(P35),ISBLANK(Q35)),\"Haul Info\",IF(BY131=0,\"Select Material\",IF(OR(CD131=0,CE131<>\"\"),\"Select Fleet\",IF(OR(CD131=\"Small Dozer\",CD131=\"Med Dozer\",CD131=\"Large Dozer\"),INDIRECT(CC131&\"Dozer\"),IF(RIGHT(CD131,5)=\"Truck\",INDIRECT(CC131&\"Truck\")&\"/\"&INDIRECT(CC131&\"Loader\")&\"/\"&INDIRECT(CC131&\"TruckDozer\"),IF(CC131=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CC131=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D131=\"\",D131=0),\"\",IF(OR(ISBLANK(P35),ISBLANK(Q35)),\"Haul Info\",IF(BY131=0,\"Select Material\",IF(OR(CD131=0,CE131<>\"\"),\"Select Fleet\",IF(BA71=\"Push\",\"\",CG131)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D131=0,D131=\"\"),\"\",IF(OR(ISBLANK(P35),ISBLANK(Q35)),\"Haul Info\",IF(BY131=0,\"Select Material\",IF(OR(CD131=0,CE131<>\"\"),\"Select Fleet\",CF131))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D131=0,D131=\"\"),\"\",IF(OR(ISBLANK(P35),ISBLANK(Q35)),\"Haul Info\",IF(BY131=0,\"Select Material\",IF(OR(CD131=0,CE131<>\"\"),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CH131,0),CH131)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D131=0,D131=\"\"),0,IF(OR(ISBLANK(P35),ISBLANK(Q35)),\"Haul Info\",IF(BY131=0,\"Select Material\",IF(OR(CD131=0,CE131<>\"\"),\"Select Fleet\",CI131))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(F56),ISBLANK(G56),I131=\"\",NOT(ISNUMBER(I131))),0,BW131)","v":0},{"$f":"IF(OR(ISBLANK(B35),O131=\"\"),0,BX131)","v":0},{"$f":"IF(OR(ISBLANK(B35),C131=\"\",O131=\"\"),0,SUM(O131:P131))","v":0},{"$f":"IF(OR(ISBLANK(B35),C131=\"\",O131=\"\",),0,IF(C56=\"Yes\",CN131,0)+IF(D56=\"Yes\",CO131,0))","v":0},{"$f":"IF(OR(ISBLANK(B35),D131=\"\",ISBLANK(D71),ISBLANK(E71),OR(ISBLANK(I56),I56=\"No\")),0,BJ131*CompactionLabor)","v":0},{"$f":"IF(OR(ISBLANK(B35),D131=\"\",D131=0,S131=0),0,BJ131*CompactionEquip)","v":0},{"$f":"IF(OR(ISBLANK(B35),D131=\"\",S131=\"\"),0,SUM(S131:T131))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(D131),D131=\"\",ISBLANK(D71),ISBLANK(E71),NOT(ISNUMBER(N131))),0,CJ131)","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(D131),D131=\"\",V131=\"\"),0,CK131)","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(D131),D131=\"\",V131=\"\"),0,SUM(V131:W131))","v":0},{"$f":"IF(OR(ISBLANK(B35),D131=\"\",V131=\"\"),0,Q131+R131+U131+X131)","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,{"$f":"IF(ISBLANK(B35),0,IF(BF35=0,ROUND(BB35*BC35,0),ROUND(BF35*43560,0)))","v":0},{"$f":"BD35","v":0},0,0,{"$f":"(BC131-(2*BE35*BB131))","v":0},{"$f":"IF((BD131-(2*BE35*BB131))<0,\"error\",BD131-(2*BE35*BB131))","v":0},{"$f":"ROUND(SQRT((BB131*BE35)^2+BB131^2),0)","v":0},0,{"$f":"IF(BF131=\"error\",0,IF(OR(ISBLANK(BJ35),BJ35=\"\"),ROUND(((BB131*((BC131*BD131)+(BE131*BF131)+BH131))/3)/27,CubesRounding),BJ35))","v":0},{"$f":"IF(OR(ISBLANK(O35),O35=0),0,ROUND(IF(BG35=\"\",0,BG35)*(IF(BJ35=\"\",BI131,BJ35)*IF(BZ131=0,0.5,1)),CubesRounding))","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(C56),C56=\"No\"),OR(ISBLANK(D56),D56=\"No\")),BJ131=\"\"),0,ROUND(BJ131/IF(ISBLANK(E56),1,(1-E56)),0))","v":0},{"$f":"D71","v":"Alluvium"},0,0,{"$f":"BA56","v":0},{"$f":"BC56","v":0},{"$f":"H56","v":0},{"$f":"BB56","v":0},0,0,"",0,0,0,{"$f":"D71","v":"Alluvium"},0,0,{"$f":"BA71","v":0},{"$f":"BC71","v":"Small"},{"$f":"IF(OR(D131=0,D131=\"\",),0,E71)","v":0},{"$f":"BB71","v":""},0,0,0,0,0,0,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,null,0,0,{"$f":"IF(OR(ISBLANK(J56),NOT(ISNUMBER(J56)),J56=\"\"),IF(RIGHT(BQ131,6)=\"Loader\",ROUND(SUM(CQ131:CT131),2),0),J56)","v":0},0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(ISBLANK(J56),NOT(ISNUMBER(J56)),J56=\"\"),SUM(DH131:DK131),J56)","v":0},{"$f":"IF(DK131=0,0,IF(OR(ISBLANK(K56),NOT(ISNUMBER(K56)),K56=\"\"),IF((DL131-DK131)/DK131<=1,2,ROUNDUP((DL131-DK131)/DK131,0)),K56))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,{"$f":"IF(OR(ISBLANK(J56),NOT(ISNUMBER(J56)),J56=\"\"),SUM(DZ131:EA131),J56)","v":1.2},{"$f":"IF(OR(ISBLANK(K56),NOT(ISNUMBER(K56)),K56=\"\"),IF(TRUNC(DZ131/EA131,0)<1,1,ROUND(DZ131/EA131,0)+1),K56)","v":1},1204,1,687,176,863,0,0,0,0,0,0,0,1.1000000000000001,{"$f":"IF(OR(ISBLANK(J56),NOT(ISNUMBER(J56)),J56=\"\"),SUM(EO131:EP131),J56)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(K56),NOT(ISNUMBER(K56)),K56=\"\"),IF(TRUNC(EO131/EP131,0)<2,2,TRUNC(EO131/EP131,0)+IF(MOD(TRUNC(EO131/EP131,0),2),1,0)),K56+IF(MOD(K56,2)>0,1))","v":2},2626,1,665,176,841,0,0,{"$error":"#DIV/0!"},1,1,1,1,0,0,{"$f":"IF(CC131=0,0,IF(OR(ISBLANK(E71),B131=\"\"),0,ROUND(FF131*INDIRECT(CC131&\"DozerLaborRate\"),0)))","v":0},{"$f":"IF(OR(ISBLANK(E71),B131=\"\"),0,ROUND(FF131*INDIRECT(CC131&\"DozerEquipRate\"),0))","v":0},{"$f":"IF(OR(ISBLANK(E71),B131=\"\"),0,SUM(FG131:FH131))","v":0},0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.1,{"$f":"IF(CC131=0,0,IF(OR(ISBLANK(F71),NOT(ISNUMBER(F71)),F71=\"\"),SUM(FQ131:FT131),F71))","v":3.9000000000000004},{"$f":"IF(FU131=0,0,IF(OR(ISBLANK(G71),NOT(ISNUMBER(G71)),G71=\"\"),IF((FU131-FT131)/FT131<=1,2,ROUNDUP((FU131-FT131)/FT131,0)),G71))","v":2},262,435,1,481,219,700,0,0,0,0,0,0,0,1.2,{"$f":"IF(OR(ISBLANK(F71),NOT(ISNUMBER(F71)),F71=\"\"),SUM(GI131:GJ131),F71)","v":1.2},{"$f":"IF(OR(ISBLANK(K71),NOT(ISNUMBER(K71)),K71=\"\"),ROUNDUP((GK131-GJ131)/GJ131,0),K71)","v":0},0,0,654,117,771,0,0,0,0,0,0,0,1.1000000000000001,{"$f":"IF(OR(ISBLANK(F71),NOT(ISNUMBER(F71)),F71=\"\"),SUM(GX131:GY131),F71)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(G71),NOT(ISNUMBER(G71)),G71=\"\"),IF(TRUNC(GX131/GY131,0)<2,2,TRUNC(GX131/GY131,0)+IF(MOD(TRUNC(GX131/GY131,0),2),1,0)),G71+IF(MOD(G71,2)>0,1))","v":2},2626,1,665,176,841]
[{"$f":"A36","v":4},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":""},{"$f":"IF(OR(ISBLANK(B36),BK132=\"\"),0,IF(Metric,ROUND(CY_2_M3*(BK132),0),BK132))","v":0},{"$f":"IF(OR(ISBLANK(B36),BJ132=\"\"),\"\",IF(Metric,ROUND(CY_2_M3*(BJ132),0),BJ132))","v":""},{"$f":"IF(OR(ISBLANK(B36),C132=\"\",C132=0,P36=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(H57)),\"Haul Info\",IF(BL132=0,\"Select Material\",IF(OR(BR132<>0,BQ132=0),\"Select Fleet\",IF(RIGHT(BQ132,6)=\"Loader\",INDIRECT(BP132&\"CrusherLoader\"),IF(RIGHT(BQ132,5)=\"Truck\",INDIRECT(BP132&\"Truck\")&\"/\"&INDIRECT(BP132&\"Loader\")&\"/\"&INDIRECT(BP132&\"CrusherLoader\"),IF(BP132=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BP132=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C132=\"\",C132=0,P36=0),\"\",IF(OR(ISBLANK(F57),ISBLANK(G57)),\"Haul Info\",IF(BL132=0,\"Select Material\",IF(OR(BR132<>0,BQ132=0),\"Select Fleet\",BT132))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C132=0,C132=0,P36=0),\"\",IF(OR(ISBLANK(F57),ISBLANK(G57)),\"Haul Info\",IF(BL132=0,\"Select Material\",IF(OR(BR132<>0,BQ132=0),\"Select Fleet\",BS132))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C132=0,P36=0),\"\",IF(OR(ISBLANK(F57),ISBLANK(G57)),\"Haul Info\",IF(BL132=0,\"Select Material\",IF(OR(BR132<>0,BQ132=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BU132,0),BU132)))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C132=0,P36=0),0,IF(OR(ISBLANK(F57),ISBLANK(G57)),\"Haul Info\",IF(BL132=0,\"Select Material\",IF(OR(BR132<>0,BQ132=0),\"Select Fleet\",BV132))))","v":0},{"$f":"IF(OR(ISBLANK(B36),D132=\"\",D132=0),\"\",IF(OR(ISBLANK(P36),ISBLANK(Q36)),\"Haul Info\",IF(BY132=0,\"Select Material\",IF(OR(CD132=0,CE132<>\"\"),\"Select Fleet\",IF(OR(CD132=\"Small Dozer\",CD132=\"Med Dozer\",CD132=\"Large Dozer\"),INDIRECT(CC132&\"Dozer\"),IF(RIGHT(CD132,5)=\"Truck\",INDIRECT(CC132&\"Truck\")&\"/\"&INDIRECT(CC132&\"Loader\")&\"/\"&INDIRECT(CC132&\"TruckDozer\"),IF(CC132=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CC132=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B36),D132=\"\",D132=0),\"\",IF(OR(ISBLANK(P36),ISBLANK(Q36)),\"Haul Info\",IF(BY132=0,\"Select Material\",IF(OR(CD132=0,CE132<>\"\"),\"Select Fleet\",IF(BA72=\"Push\",\"\",CG132)))))","v":""},{"$f":"IF(OR(ISBLANK(B36),D132=0,D132=\"\"),\"\",IF(OR(ISBLANK(P36),ISBLANK(Q36)),\"Haul Info\",IF(BY132=0,\"Select Material\",IF(OR(CD132=0,CE132<>\"\"),\"Select Fleet\",CF132))))","v":""},{"$f":"IF(OR(ISBLANK(B36),D132=0,D132=\"\"),\"\",IF(OR(ISBLANK(P36),ISBLANK(Q36)),\"Haul Info\",IF(BY132=0,\"Select Material\",IF(OR(CD132=0,CE132<>\"\"),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CH132,0),CH132)))))","v":""},{"$f":"IF(OR(ISBLANK(B36),D132=0,D132=\"\"),0,IF(OR(ISBLANK(P36),ISBLANK(Q36)),\"Haul Info\",IF(BY132=0,\"Select Material\",IF(OR(CD132=0,CE132<>\"\"),\"Select Fleet\",CI132))))","v":0},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(F57),ISBLANK(G57),I132=\"\",NOT(ISNUMBER(I132))),0,BW132)","v":0},{"$f":"IF(OR(ISBLANK(B36),O132=\"\"),0,BX132)","v":0},{"$f":"IF(OR(ISBLANK(B36),C132=\"\",O132=\"\"),0,SUM(O132:P132))","v":0},{"$f":"IF(OR(ISBLANK(B36),C132=\"\",O132=\"\",),0,IF(C57=\"Yes\",CN132,0)+IF(D57=\"Yes\",CO132,0))","v":0},{"$f":"IF(OR(ISBLANK(B36),D132=\"\",ISBLANK(D72),ISBLANK(E72),OR(ISBLANK(I57),I57=\"No\")),0,BJ132*CompactionLabor)","v":0},{"$f":"IF(OR(ISBLANK(B36),D132=\"\",D132=0,S132=0),0,BJ132*CompactionEquip)","v":0},{"$f":"IF(OR(ISBLANK(B36),D132=\"\",S132=\"\"),0,SUM(S132:T132))","v":0},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(D132),D132=\"\",ISBLANK(D72),ISBLANK(E72),NOT(ISNUMBER(N132))),0,CJ132)","v":0},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(D132),D132=\"\",V132=\"\"),0,CK132)","v":0},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(D132),D132=\"\",V132=\"\"),0,SUM(V132:W132))","v":0},{"$f":"IF(OR(ISBLANK(B36),D132=\"\",V132=\"\"),0,Q132+R132+U132+X132)","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,{"$f":"IF(ISBLANK(B36),0,IF(BF36=0,ROUND(BB36*BC36,0),ROUND(BF36*43560,0)))","v":0},{"$f":"BD36","v":0},0,0,{"$f":"(BC132-(2*BE36*BB132))","v":0},{"$f":"IF((BD132-(2*BE36*BB132))<0,\"error\",BD132-(2*BE36*BB132))","v":0},{"$f":"ROUND(SQRT((BB132*BE36)^2+BB132^2),0)","v":0},0,{"$f":"IF(BF132=\"error\",0,IF(OR(ISBLANK(BJ36),BJ36=\"\"),ROUND(((BB132*((BC132*BD132)+(BE132*BF132)+BH132))/3)/27,CubesRounding),BJ36))","v":0},{"$f":"IF(OR(ISBLANK(O36),O36=0),0,ROUND(IF(BG36=\"\",0,BG36)*(IF(BJ36=\"\",BI132,BJ36)*IF(BZ132=0,0.5,1)),CubesRounding))","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(C57),C57=\"No\"),OR(ISBLANK(D57),D57=\"No\")),BJ132=\"\"),0,ROUND(BJ132/IF(ISBLANK(E57),1,(1-E57)),0))","v":0},{"$f":"D72","v":"Alluvium"},0,0,{"$f":"BA57","v":0},{"$f":"BC57","v":0},{"$f":"H57","v":0},{"$f":"BB57","v":0},0,0,"",0,0,0,{"$f":"D72","v":"Alluvium"},0,0,{"$f":"BA72","v":0},{"$f":"BC72","v":"Small"},{"$f":"IF(OR(D132=0,D132=\"\",),0,E72)","v":0},{"$f":"BB72","v":""},0,0,0,0,0,0,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,null,0,0,{"$f":"IF(OR(ISBLANK(J57),NOT(ISNUMBER(J57)),J57=\"\"),IF(RIGHT(BQ132,6)=\"Loader\",ROUND(SUM(CQ132:CT132),2),0),J57)","v":0},0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(ISBLANK(J57),NOT(ISNUMBER(J57)),J57=\"\"),SUM(DH132:DK132),J57)","v":0},{"$f":"IF(DK132=0,0,IF(OR(ISBLANK(K57),NOT(ISNUMBER(K57)),K57=\"\"),IF((DL132-DK132)/DK132<=1,2,ROUNDUP((DL132-DK132)/DK132,0)),K57))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,{"$f":"IF(OR(ISBLANK(J57),NOT(ISNUMBER(J57)),J57=\"\"),SUM(DZ132:EA132),J57)","v":1.2},{"$f":"IF(OR(ISBLANK(K57),NOT(ISNUMBER(K57)),K57=\"\"),IF(TRUNC(DZ132/EA132,0)<1,1,ROUND(DZ132/EA132,0)+1),K57)","v":1},1204,1,687,176,863,0,0,0,0,0,0,0,1.1000000000000001,{"$f":"IF(OR(ISBLANK(J57),NOT(ISNUMBER(J57)),J57=\"\"),SUM(EO132:EP132),J57)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(K57),NOT(ISNUMBER(K57)),K57=\"\"),IF(TRUNC(EO132/EP132,0)<2,2,TRUNC(EO132/EP132,0)+IF(MOD(TRUNC(EO132/EP132,0),2),1,0)),K57+IF(MOD(K57,2)>0,1))","v":2},2626,1,665,176,841,0,0,{"$error":"#DIV/0!"},1,1,1,1,0,0,{"$f":"IF(CC132=0,0,IF(OR(ISBLANK(E72),B132=\"\"),0,ROUND(FF132*INDIRECT(CC132&\"DozerLaborRate\"),0)))","v":0},{"$f":"IF(OR(ISBLANK(E72),B132=\"\"),0,ROUND(FF132*INDIRECT(CC132&\"DozerEquipRate\"),0))","v":0},{"$f":"IF(OR(ISBLANK(E72),B132=\"\"),0,SUM(FG132:FH132))","v":0},0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.1,{"$f":"IF(CC132=0,0,IF(OR(ISBLANK(F72),NOT(ISNUMBER(F72)),F72=\"\"),SUM(FQ132:FT132),F72))","v":3.9000000000000004},{"$f":"IF(FU132=0,0,IF(OR(ISBLANK(G72),NOT(ISNUMBER(G72)),G72=\"\"),IF((FU132-FT132)/FT132<=1,2,ROUNDUP((FU132-FT132)/FT132,0)),G72))","v":2},262,435,1,481,219,700,0,0,0,0,0,0,0,1.2,{"$f":"IF(OR(ISBLANK(F72),NOT(ISNUMBER(F72)),F72=\"\"),SUM(GI132:GJ132),F72)","v":1.2},{"$f":"IF(OR(ISBLANK(K72),NOT(ISNUMBER(K72)),K72=\"\"),ROUNDUP((GK132-GJ132)/GJ132,0),K72)","v":0},0,0,654,117,771,0,0,0,0,0,0,0,1.1000000000000001,{"$f":"IF(OR(ISBLANK(F72),NOT(ISNUMBER(F72)),F72=\"\"),SUM(GX132:GY132),F72)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(G72),NOT(ISNUMBER(G72)),G72=\"\"),IF(TRUNC(GX132/GY132,0)<2,2,TRUNC(GX132/GY132,0)+IF(MOD(TRUNC(GX132/GY132,0),2),1,0)),G72+IF(MOD(G72,2)>0,1))","v":2},2626,1,665,176,841]
[]
[null,null,{"$f":"IF(SUM(C128:C133)=0,0,SUM(C128:C133))","v":0},{"$f":"IF(SUM(D128:D133)=0,0,SUM(D128:D133))","v":850},null,null,null,null,{"$f":"IF(SUM(I128:I133)=0,0,SUM(I128:I133))","v":0},null,null,null,null,{"$f":"IF(SUM(N128:N133)=0,0,SUM(N128:N133))","v":2},0,0,0,0,0,0,0,842,2070,2912,2912]
[]
[null,"Notes:"]
[null,"1. If crushed or screened, Cover Volume = volume delivered to crusher - amount loss to crushing/screening)"]
[null,"2. If pond backfilled by dozing berm into pond, backfill volume will be 50% of the backfill volume to account for cut-to-fit construction"]
[]
[{"$f":"ThisSheetName(A141)&\" - \"&VLOOKUP(A141,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":""},{"$f":"IF(OR(ISBLANK(B32),BK144=\"\"),0,IF(Metric,ROUND(CY_2_M3*(BK144),0),BK144))","v":0},{"$f":"IF(OR(ISBLANK(B32),BJ144=\"\"),\"\",IF(Metric,ROUND(CY_2_M3*(BJ144),0),BJ144))","v":""},{"$f":"IF(OR(ISBLANK(B32),C144=\"\",C144=0,T32=0),\"\",IF(OR(ISBLANK(O53),ISBLANK(P53)),\"Haul Info\",IF(BL144=0,\"Select Material\",IF(OR(BR144<>0,BQ144=0),\"Select Fleet\",IF(RIGHT(BQ144,6)=\"Loader\",INDIRECT(BP144&\"CrusherLoader\"),IF(RIGHT(BQ144,5)=\"Truck\",INDIRECT(BP144&\"Truck\")&\"/\"&INDIRECT(BP144&\"Loader\")&\"/\"&INDIRECT(BP144&\"CrusherLoader\"),IF(BP144=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BP144=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C144=\"\",C144=0,T32=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(Q53)),\"Haul Info\",IF(BL144=0,\"Select Material\",IF(OR(BR144<>0,BQ144=0),\"Select Fleet\",BT144))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C144=0,C144=\"\",T32=0),\"\",IF(OR(ISBLANK(O53),ISBLANK(P53)),\"Haul Info\",IF(BL144=0,\"Select Material\",IF(OR(BR144<>0,BQ144=0),\"Select Fleet\",BS144))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C144=0,T32=0),\"\",IF(OR(ISBLANK(O53),ISBLANK(P53)),\"Haul Info\",IF(BL144=0,\"Select Material\",IF(OR(BR144<>0,BQ144=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BU144,0),BU144)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C144=0,T32=0),0,IF(OR(ISBLANK(O53),ISBLANK(P53)),\"Haul Info\",IF(BL144=0,\"Select Material\",IF(OR(BR144<>0,BQ144=0),\"Select Fleet\",BV144))))","v":0},{"$f":"IF(OR(ISBLANK(B32),D144=\"\",D144=0),\"\",IF(OR(ISBLANK(T32),ISBLANK(U32)),\"Haul Info\",IF(BY144=0,\"Select Material\",IF(OR(CD144=0,CE144<>\"\"),\"Select Fleet\",IF(OR(CD144=\"Small Dozer\",CD144=\"Med Dozer\",CD144=\"Large Dozer\"),INDIRECT(CC144&\"Dozer\"),IF(RIGHT(CD144,5)=\"Truck\",INDIRECT(CC144&\"Truck\")&\"/\"&INDIRECT(CC144&\"Loader\")&\"/\"&INDIRECT(CC144&\"TruckDozer\"),IF(CC144=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CC144=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D144=\"\",D144=0),\"\",IF(OR(ISBLANK(T32),ISBLANK(U32)),\"Haul Info\",IF(BY144=0,\"Select Material\",IF(OR(CD144=0,CE144<>\"\"),\"Select Fleet\",IF(BD68=\"Push\",\"\",CG144)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D144=0,D144=\"\"),\"\",IF(OR(ISBLANK(T32),ISBLANK(U32)),\"Haul Info\",IF(BY144=0,\"Select Material\",IF(OR(CD144=0,CE144<>\"\"),\"Select Fleet\",CF144))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D144=0,D144=\"\"),\"\",IF(OR(ISBLANK(T32),ISBLANK(U32)),\"Haul Info\",IF(BY144=0,\"Select Material\",IF(OR(CD144=0,CE144<>\"\"),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CH144,0),CH144)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D144=0,D144=\"\"),0,IF(OR(ISBLANK(T32),ISBLANK(U32)),\"Haul Info\",IF(BY144=0,\"Select Material\",IF(OR(CD144=0,CE144<>\"\"),\"Select Fleet\",CI144))))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(O53),ISBLANK(P53),I144=0),0,BW144)","v":0},{"$f":"IF(OR(ISBLANK(B32),O144=0),0,BX144)","v":0},{"$f":"IF(OR(ISBLANK(B32),C144=\"\",O144=\"\"),0,SUM(O144:P144))","v":0},{"$f":"IF(OR(ISBLANK(B32),C144=\"\",O144=\"\",),0,IF(L53=\"Yes\",CN144,0)+IF(M53=\"Yes\",CO144,0))","v":0},{"$f":"IF(OR(ISBLANK(B32),D144=\"\",ISBLANK(H68),ISBLANK(I68),OR(ISBLANK(R53),R53=\"No\")),0,BJ144*CompactionLabor)","v":0},{"$f":"IF(OR(ISBLANK(B32),D144=\"\",S144=0),0,D144*CompactionEquip)","v":0},{"$f":"IF(OR(ISBLANK(B32),D144=\"\",S144=\"\"),0,SUM(S144:T144))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(D144),D144=\"\",ISBLANK(H68),ISBLANK(I68),NOT(ISNUMBER(N144))),0,CJ144)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(D144),D144=\"\",V144=0),0,CK144)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(D144),D144=\"\",V144=\"\"),0,SUM(V144:W144))","v":0},{"$f":"IF(OR(ISBLANK(B32),D144=\"\",V144=\"\"),0,Q144+R144+U144+X144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA128","v":0},null,null,{"$f":"BD128","v":0},null,null,null,null,{"$f":"IF(OR(ISBLANK(BN32),BN32=\"\"),BI128)","v":0},{"$f":"IF(OR(ISBLANK(S32),S32=0),0,ROUND(IF(BK32=\"\",0,BK32)*(IF(BN32=\"\",BI144,BN32)*IF(BZ144=0,0.5,1)),CubesRounding))","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(L53),L53=\"No\"),OR(ISBLANK(M53),M53=\"No\")),BJ144=\"\"),0,ROUND(BJ144/IF(ISBLANK(N53),1,(1-N53)),0))","v":0},{"$f":"H68","v":0},{"$f":"BL32","v":0},{"$f":"BJ53","v":0},{"$f":"BF53","v":0},{"$f":"BH53","v":0},{"$f":"Q53","v":0},{"$f":"BG53","v":0},{"$f":"IF(RIGHT(BQ144,5)=\"Truck\",DM144,IF(BQ144=\"Scraper Dozer\",EC144,IF(BQ144=\"Tandem Scraper\",ER144,IF(OR(RIGHT(BQ144,6)=\"Loader\",RIGHT(BQ144,5)=\"Dozer\"),1,0))))","v":0},{"$f":"IF(BO144=\"LongHaul\",IF(RIGHT(BQ144,5)=\"Truck\",DL144,IF(BQ144=\"Scraper Dozer\",EB144,IF(BQ144=\"Tandem Scraper\",EQ144,\"\"))),CU144)","v":0},{"$f":"IF(BO144=\"LongHaul\",IF(RIGHT(BQ144,5)=\"Truck\",DO144,IF(BQ144=\"Scraper Dozer\",ED144,IF(BQ144=\"Tandem Scraper\",ES144,\"\"))),CW144)","v":0},{"$f":"IF(BO144=\"LongHaul\",IF(RIGHT(BQ144,5)=\"Truck\",DO144,IF(BQ144=\"Scraper Dozer\",EE144,IF(BQ144=\"Tandem Scraper\",ET144,\"\"))),CX144)","v":0},{"$f":"IF(BO144=\"LongHaul\",IF(RIGHT(BQ144,5)=\"Truck\",DR144,IF(BQ144=\"Scraper Dozer\",EG144,IF(BQ144=\"Tandem Scraper\",EV144,\"\"))),CZ144)","v":0},{"$f":"IF(BO144=\"LongHaul\",IF(RIGHT(BQ144,5)=\"Truck\",DQ144,IF(BQ144=\"Scraper Dozer\",EF144,IF(BQ144=\"Tandem Scraper\",EU144,\"\"))),CY144)","v":0},{"$f":"H68","v":0},{"$f":"BL32","v":0},{"$f":"U32","v":0},{"$f":"BD68","v":0},{"$f":"BF68","v":0},{"$f":"IF(OR(D144=0,D144=\"\",),0,I68)","v":0},{"$f":"BE68","v":""},{"$f":"IF(RIGHT(CD144,5)=\"Truck\",FV144,IF(CD144=\"Scraper Dozer\",GL144,IF(CD144=\"Tandem Scraper\",HA144,IF(OR(CD144=\"Small Dozer\",CD144=\"Med Dozer\",CD144=\"Large Dozer\"),1,0))))","v":0},{"$f":"IF(RIGHT(CD144,5)=\"Truck\",FU144,IF(CD144=\"Scraper Dozer\",GK144,IF(CD144=\"Tandem Scraper\",GZ144,0)))","v":0},{"$f":"IF(OR(CD144=\"Small Dozer\",CD144=\"Med Dozer\",CD144=\"Large Dozer\"),FE144,IF(RIGHT(CD144,5)=\"Truck\",FX144,IF(CD144=\"Scraper Dozer\",GM144,IF(CD144=\"Tandem Scraper\",HB144,0))))","v":0},{"$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":0},{"$f":"IF(OR(CD144=\"Small Dozer\",CD144=\"Med Dozer\",CD144=\"Large Dozer\"),FG144,IF(RIGHT(CD144,5)=\"Truck\",GA144,IF(CD144=\"Scraper Dozer\",GP144,IF(CD144=\"Tandem Scraper\",HE144,0))))","v":0},{"$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":0},null,{"$f":"BJ144","v":0},{"$f":"ROUND(C144*Crushing,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(C144*Screening,0)","v":{"$error":"#VALUE!"}},{"$f":"ABS(BN144)","v":0},{"$f":"IF(RIGHT(BQ144,6)=\"Loader\",(ROUND(Ft2M*BM144,0)*INDEX(LoaderTravelEmptyArray,MATCH(E144,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E144,CrusherLoaderList,0),12), 0)","v":0},null,{"$f":"IF(RIGHT(BQ144,6)=\"Loader\",(ROUND(Ft2M*BM144,0)*INDEX(LoaderTravelLoadedArray,MATCH(E144,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E144,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BQ144,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E144,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(S53),NOT(ISNUMBER(S53)),S53=\"\"),IF(RIGHT(BQ144,6)=\"Loader\",ROUND(SUM(CQ144:CT144),2),0),S53)","v":0},{"$f":"IF(RIGHT(BQ144,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E144,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BQ144,6)=\"Loader\",ROUND(60/CU144*CV144,0),0)","v":0},{"$f":"IF(RIGHT(BQ144,6)=\"Loader\",ROUND(BK144/CW144,0),0)","v":0},{"$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,$CP144-INDIRECT(BP144&\"TruckRollingResistance\")),INDIRECT(BP144&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP144=0,0,ROUND(BM144/(INDEX(INDIRECT(BP144&\"TruckSpeedTable\"),MATCH(BL144,HaulMaterials,0),MATCH(IF(CP144-INDIRECT(BP144&\"TruckRollingResistance\")<0,0,CP144-INDIRECT(BP144&\"TruckRollingResistance\")),INDIRECT(BP144&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP144=0,0,ROUND(BM144/(INDEX(INDIRECT(BP144&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BP144&\"TruckLoadedWeight\"),0),MATCH(IF(CP144-INDIRECT(BP144&\"TruckRollingResistance\")<0,0,CP144+INDIRECT(BP144&\"TruckRollingResistance\")),INDIRECT(BP144&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP144=0,0,ROUND(BM144/(INDEX(INDIRECT(BP144&\"TruckUHSpeedTable\"),MATCH(BL144,HaulMaterials,0),MATCH(IF(CP144-INDIRECT(BP144&\"TruckRollingResistance\")<0,0,CP144+INDIRECT(BP144&\"TruckRollingResistance\")),INDIRECT(BP144&\"TruckUHSlopes\"),-1))*88),2))","v":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},{"$f":"IF(OR(ISBLANK(S53),NOT(ISNUMBER(S53)),S53=\"\"),SUM(DH144:DK144),S53)","v":0},{"$f":"IF(DK144=0,0,IF(OR(ISBLANK(T53),NOT(ISNUMBER(T53)),T53=\"\"),IF((DL144-DK144)/DK144<=1,2,ROUNDUP((DL144-DK144)/DK144,0)),T53))","v":0},{"$f":"IF(BP144=0,0,ROUND((60/DL144)*INDIRECT(BP144&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BP144=0,0,ROUND(DM144*DN144*TruckOperator*INDIRECT(BP144&\"TruckJobEfficiency\")*INDIRECT(BP144&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(BP144=0,0,IF(ROUND(BK144/DO144,HoursRounding)<1,1,ROUND(BK144/DO144,HoursRounding)))","v":0},{"$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},{"$f":"ROUND(BM144/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CP144-HaulScraperRollingResistance<0,0,CP144-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL144=0,0,ROUND(BM144/(INDEX(HaulScraperSpeedTable,MATCH(BL144,HaulMaterials,0)+1,MATCH(IF(CP144-HaulScraperRollingResistance<0,0,CP144-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BM144/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CP144-HaulScraperRollingResistance<0,0,CP144+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL144=0,0,ROUND(BM144/(INDEX(HaulScraperUHSpeedTable,MATCH(BL144,HaulMaterials,0),MATCH(IF(CP144-HaulScraperRollingResistance<0,0,CP144+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BN144>=0,DV144,DW144)","v":0},{"$f":"IF(BN144>=0,DU144,DT144)","v":0},{"$f":"DX144+DY144","v":0},{"$f":"IF(D144=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":1.2},{"$f":"IF(OR(ISBLANK(S53),NOT(ISNUMBER(S53)),S53=\"\"),SUM(DZ144:EA144),S53)","v":1.2},{"$f":"IF(OR(ISBLANK(T53),NOT(ISNUMBER(T53)),T53=\"\"),IF(TRUNC(DZ144/EA144,0)<1,1,ROUND(DZ144/EA144,0)+1),T53)","v":1},{"$f":"ROUND((60/(DZ144+EA144)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EC144,CubesRounding)","v":1204},{"$f":"IF(ROUND(BK144/ED144,HoursRounding)<1,1,ROUND(BK144/ED144,HoursRounding))","v":1},{"$f":"ROUND(IF(EE144<1,1,EE144)*((EC144*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":687},{"$f":"ROUND(IF(EE144<1,1,EE144)*((EC144*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":176},{"$f":"EF144+EG144","v":863},{"$f":"ROUND(BM144/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CP144-TandemScraperRollingResistance<0,0,CP144-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL144=0,0,ROUND(BM144/(INDEX(TandemScraperSpeedTable,MATCH(BL144,HaulMaterials,0)+1,MATCH(IF(CP144-TandemScraperRollingResistance<0,0,CP144-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BM144/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CP144-TandemScraperRollingResistance<0,0,CP144+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL144=0,0,ROUND(BM144/(INDEX(TandemScraperUHSpeedTable,MATCH(BL144,HaulMaterials,0),MATCH(IF(CP144-TandemScraperRollingResistance<0,0,CP144+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BN144>=0,EK144,EL144)","v":0},{"$f":"IF(BN144>=0,EJ144,EI144)","v":0},{"$f":"EM144+EN144","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(S53),NOT(ISNUMBER(S53)),S53=\"\"),SUM(EO144:EP144),S53)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(T53),NOT(ISNUMBER(T53)),T53=\"\"),IF(TRUNC(EO144/EP144,0)<2,2,TRUNC(EO144/EP144,0)+IF(MOD(TRUNC(EO144/EP144,0),2),1,0)),T53+IF(MOD(T53,2)>0,1))","v":2},{"$f":"ROUND((60/(EO144+EP144)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*ER144,CubesRounding)","v":2626},{"$f":"IF(ROUND(BK144/ES144,HoursRounding)<1,1,ROUND(BK144/ES144,HoursRounding))","v":1},{"$f":"ROUND(IF(ET144<1,1,ET144)*((ER144*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(ET144<1,1,ET144)*((ER144*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"EU144+EV144","v":841},{"$f":"ROUND(BD144*2/3,0)","v":0},{"$f":"BJ144/2","v":0},{"$f":"IF(CC144=0,0,ROUND(HLOOKUP(INDIRECT(CC144&\"Dozer\"),DozerProductionArray,13,FALSE)*EX144^HLOOKUP(INDIRECT(CC144&\"Dozer\"),DozerProductionArray,14,FALSE),0))","v":0},{"$f":"IF(B144=\"\",1,IF(CA144>30,1.6,ROUND((0.0214*CA144)+0.9786,1)))","v":1},1,{"$f":"IF(B144=\"\",1,VLOOKUP(BY144,DozingDensityCorrectionArray,2))","v":1},{"$f":"IF(B144=\"\",1,IF(EY144=0,0,HLOOKUP(INDIRECT(CC144&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":1},{"$f":"IF(B144=\"\",0,ROUND(EZ144*FA144*FB144*FC144*Dozer_Job_Efficiency*Dozer_Operator*FD144,CubesRounding))","v":0},{"$f":"IF(B144=\"\",0,IF(EY144=0,0,IF(EY144/FE144<1,1,ROUND(EY144/FE144,HoursRounding))))","v":0},{"$f":"IF(OR(ISBLANK(I68),B144=\"\"),0,ROUND(FF144*INDIRECT(CC144&\"DozerLaborRate\"),0))","v":0},{"$f":"IF(OR(ISBLANK(I68),B144=\"\"),0,ROUND(FF144*INDIRECT(CC144&\"DozerEquipRate\"),0))","v":0},{"$f":"IF(OR(ISBLANK(I68),B144=\"\"),0,SUM(FG144:FH144))","v":0},{"$f":"ABS(CA144)","v":0},{"$f":"IF(CC144=0,0,ROUND(BZ144/(INDEX(INDIRECT(CC144&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CC144&\"TruckLoadedWeight\"),0),MATCH(IF(FJ144-INDIRECT(CC144&\"TruckRollingResistance\")<0,0,FJ144-INDIRECT(CC144&\"TruckRollingResistance\")),INDIRECT(CC144&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CC144=0,0,ROUND(BZ144/(INDEX(INDIRECT(CC144&\"TruckSpeedTable\"),MATCH(BY144,HaulMaterials,0),MATCH(IF(FJ144-INDIRECT(CC144&\"TruckRollingResistance\")<0,0,FJ144-INDIRECT(CC144&\"TruckRollingResistance\")),INDIRECT(CC144&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CC144=0,0,ROUND(BZ144/(INDEX(INDIRECT(CC144&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CC144&\"TruckLoadedWeight\"),0),MATCH(IF(FJ144-INDIRECT(CC144&\"TruckRollingResistance\")<0,0,FJ144+INDIRECT(CC144&\"TruckRollingResistance\")),INDIRECT(CC144&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CC144=0,0,ROUND(BZ144/(INDEX(INDIRECT(CC144&\"TruckUHSpeedTable\"),MATCH(BY144,HaulMaterials,0),MATCH(IF(FJ144-INDIRECT(CC144&\"TruckRollingResistance\")<0,0,FJ144+INDIRECT(CC144&\"TruckRollingResistance\")),INDIRECT(CC144&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CA144>=0,FM144,FN144)","v":0},{"$f":"IF(CA144>=0,FL144,FK144)","v":0},{"$f":"FO144+FP144","v":0},{"$f":"IF(CC144=0,0,INDIRECT(CC144&\"TruckManuverLoad\"))","v":0},{"$f":"IF(CC144=0,0,INDIRECT(CC144&\"TruckManuverDump\"))","v":0},{"$f":"IF(CC144=0,0,INDIRECT(CC144&IF(INDIRECT(CC144&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(CC144=0,0,IF(OR(ISBLANK(F68),NOT(ISNUMBER(F68)),F68=\"\"),SUM(FQ144:FT144),F88))","v":0},{"$f":"IF(FU144=0,0,IF(OR(ISBLANK(G88),NOT(ISNUMBER(G88)),G88=\"\"),IF((FU144-FT144)/FT144<=1,2,ROUNDUP((FU144-FT144)/FT144,0)),G88))","v":0},{"$f":"IF(CC144=0,0,ROUND((60/FU144)*INDIRECT(CC144&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CC144=0,0,ROUND(FV144*FW144*TruckOperator*INDIRECT(CC144&\"TruckJobEfficiency\")*INDIRECT(CC144&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FX144=0,0,IF(ROUND(CM144/FX144,HoursRounding)<1,1,ROUND(CM144/FX144,HoursRounding)))","v":0},{"$f":"IF(CC144=0,0,ROUND(IF(FY144<1,1,(FY144))*((FV144*INDIRECT(CC144&\"TruckEquipRate\"))+INDIRECT(CC144&\"LoaderEquipRate\")+INDIRECT(CC144&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CC144=0,0,ROUND(IF(FY144<1,1,(FY144))*((FV144*INDIRECT(CC144&\"TruckLaborRate\"))+INDIRECT(CC144&\"LoaderLaborRate\")+INDIRECT(CC144&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FZ144+GA144","v":0},{"$f":"ROUND(BZ144/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FJ144-HaulScraperRollingResistance<0,0,FJ144-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BY144=0,0,ROUND(BZ144/(INDEX(HaulScraperSpeedTable,MATCH(BY144,HaulMaterials,0)+1,MATCH(IF(FJ144-HaulScraperRollingResistance<0,0,FJ144-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BZ144/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FJ144-HaulScraperRollingResistance<0,0,FJ144+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BY144=0,0,ROUND(BZ144/(INDEX(HaulScraperUHSpeedTable,MATCH(BY144,HaulMaterials,0),MATCH(IF(FJ144-HaulScraperRollingResistance<0,0,FJ144+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CA144>=0,GE144,GF144)","v":0},{"$f":"IF(CA144>=0,GD144,GC144)","v":0},{"$f":"GG144+GH144","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(F88),NOT(ISNUMBER(F88)),F88=\"\"),SUM(GI144:GJ144),F88)","v":1.2},{"$f":"IF(OR(ISBLANK(K88),NOT(ISNUMBER(K88)),K88=\"\"),ROUNDUP((GK144-GJ144)/GJ144,0),K88)","v":0},{"$f":"ROUND((60/(GI144+GJ144)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GL144,CubesRounding)","v":0},{"$f":"IF(GM144=0,0,IF(ROUND(CM144/GM144,HoursRounding)<1,1,ROUND($CM144/GM144,HoursRounding)))","v":0},{"$f":"ROUND(IF(GN144<1,1,GN144)*((GL144*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":654},{"$f":"ROUND(IF(GN144<1,1,GN144)*((GL144*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":117},{"$f":"GO144+GP144","v":771},{"$f":"ROUND(BZ144/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FJ144-TandemScraperRollingResistance<0,0,FJ144-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BY144=0,0,ROUND(BZ144/(INDEX(TandemScraperSpeedTable,MATCH(BY144,HaulMaterials,0)+1,MATCH(IF(FJ144-TandemScraperRollingResistance<0,0,FJ144-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND((BZ144/VLOOKUP(FJ144+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP(FJ144+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(BZ144/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FJ144-TandemScraperRollingResistance<0,0,FJ144+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BY144=0,0,ROUND(BZ144/(INDEX(TandemScraperUHSpeedTable,MATCH(BY144,HaulMaterials,0),MATCH(IF(FJ144-TandemScraperRollingResistance<0,0,FJ144+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CA144>=0,GS144,GR144)","v":0},{"$f":"GV144+GW144","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(F88),NOT(ISNUMBER(F88)),F88=\"\"),SUM(GX144:GY144),F88)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(G88),NOT(ISNUMBER(G88)),G88=\"\"),IF(TRUNC(GX144/GY144,0)<2,2,TRUNC(GX144/GY144,0)+IF(MOD(TRUNC(GX144/GY144,0),2),1,0)),G88+IF(MOD(G88,2)>0,1))","v":2},{"$f":"ROUND((60/(GX144+GY144)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*HaulOperator*TandemScraperAltitudeDeration)*HA144,CubesRounding)","v":2626},{"$f":"IF(ROUND(CM144/HB144,HoursRounding)<1,1,ROUND(CM144/HB144,HoursRounding))","v":1},{"$f":"ROUND(IF(HC144<1,1,HC144)*((HA144*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(HC144<1,1,HC144)*((HA144*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"HD144+HE144","v":841}]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"ARD Collection Pond 1"},{"$f":"IF(OR(ISBLANK(B33),BK145=\"\"),0,IF(Metric,ROUND(CY_2_M3*(BK145),0),BK145))","v":0},{"$f":"IF(OR(ISBLANK(B33),BJ145=\"\"),\"\",IF(Metric,ROUND(CY_2_M3*(BJ145),0),BJ145))","v":0},{"$f":"IF(OR(ISBLANK(B33),C145=\"\",C145=0,T33=0),\"\",IF(OR(ISBLANK(O54),ISBLANK(P54)),\"Haul Info\",IF(BL145=0,\"Select Material\",IF(OR(BR145<>0,BQ145=0),\"Select Fleet\",IF(RIGHT(BQ145,6)=\"Loader\",INDIRECT(BP145&\"CrusherLoader\"),IF(RIGHT(BQ145,5)=\"Truck\",INDIRECT(BP145&\"Truck\")&\"/\"&INDIRECT(BP145&\"Loader\")&\"/\"&INDIRECT(BP145&\"CrusherLoader\"),IF(BP145=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BP145=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C145=\"\",C145=0,T33=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(Q54)),\"Haul Info\",IF(BL145=0,\"Select Material\",IF(OR(BR145<>0,BQ145=0),\"Select Fleet\",BT145))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C145=0,C145=\"\",T33=0),\"\",IF(OR(ISBLANK(O54),ISBLANK(P54)),\"Haul Info\",IF(BL145=0,\"Select Material\",IF(OR(BR145<>0,BQ145=0),\"Select Fleet\",BS145))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C145=0,T33=0),\"\",IF(OR(ISBLANK(O54),ISBLANK(P54)),\"Haul Info\",IF(BL145=0,\"Select Material\",IF(OR(BR145<>0,BQ145=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BU145,0),BU145)))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C145=0,T33=0),0,IF(OR(ISBLANK(O54),ISBLANK(P54)),\"Haul Info\",IF(BL145=0,\"Select Material\",IF(OR(BR145<>0,BQ145=0),\"Select Fleet\",BV145))))","v":0},{"$f":"IF(OR(ISBLANK(B33),D145=\"\",D145=0),\"\",IF(OR(ISBLANK(T33),ISBLANK(U33)),\"Haul Info\",IF(BY145=0,\"Select Material\",IF(OR(CD145=0,CE145<>\"\"),\"Select Fleet\",IF(OR(CD145=\"Small Dozer\",CD145=\"Med Dozer\",CD145=\"Large Dozer\"),INDIRECT(CC145&\"Dozer\"),IF(RIGHT(CD145,5)=\"Truck\",INDIRECT(CC145&\"Truck\")&\"/\"&INDIRECT(CC145&\"Loader\")&\"/\"&INDIRECT(CC145&\"TruckDozer\"),IF(CC145=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CC145=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D145=\"\",D145=0),\"\",IF(OR(ISBLANK(T33),ISBLANK(U33)),\"Haul Info\",IF(BY145=0,\"Select Material\",IF(OR(CD145=0,CE145<>\"\"),\"Select Fleet\",IF(BD69=\"Push\",\"\",CG145)))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D145=0,D145=\"\"),\"\",IF(OR(ISBLANK(T33),ISBLANK(U33)),\"Haul Info\",IF(BY145=0,\"Select Material\",IF(OR(CD145=0,CE145<>\"\"),\"Select Fleet\",CF145))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D145=0,D145=\"\"),\"\",IF(OR(ISBLANK(T33),ISBLANK(U33)),\"Haul Info\",IF(BY145=0,\"Select Material\",IF(OR(CD145=0,CE145<>\"\"),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CH145,0),CH145)))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D145=0,D145=\"\"),0,IF(OR(ISBLANK(T33),ISBLANK(U33)),\"Haul Info\",IF(BY145=0,\"Select Material\",IF(OR(CD145=0,CE145<>\"\"),\"Select Fleet\",CI145))))","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(O54),ISBLANK(P54),I145=0),0,BW145)","v":0},{"$f":"IF(OR(ISBLANK(B33),O145=0),0,BX145)","v":0},{"$f":"IF(OR(ISBLANK(B33),C145=\"\",O145=\"\"),0,SUM(O145:P145))","v":0},{"$f":"IF(OR(ISBLANK(B33),C145=\"\",O145=\"\",),0,IF(L54=\"Yes\",CN145,0)+IF(M54=\"Yes\",CO145,0))","v":0},{"$f":"IF(OR(ISBLANK(B33),D145=\"\",ISBLANK(H69),ISBLANK(I69),OR(ISBLANK(R54),R54=\"No\")),0,BJ145*CompactionLabor)","v":0},{"$f":"IF(OR(ISBLANK(B33),D145=\"\",S145=0),0,D145*CompactionEquip)","v":0},{"$f":"IF(OR(ISBLANK(B33),D145=\"\",S145=\"\"),0,SUM(S145:T145))","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(D145),D145=\"\",ISBLANK(H69),ISBLANK(I69),NOT(ISNUMBER(N145))),0,CJ145)","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(D145),D145=\"\",V145=0),0,CK145)","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(D145),D145=\"\",V145=\"\"),0,SUM(V145:W145))","v":0},{"$f":"IF(OR(ISBLANK(B33),D145=\"\",V145=\"\"),0,Q145+R145+U145+X145)","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,{"$f":"BA129","v":16200},null,null,{"$f":"BD129","v":90},null,null,null,null,{"$f":"IF(OR(ISBLANK(BN33),BN33=\"\"),BI129)","v":3612},{"$f":"IF(OR(ISBLANK(S33),S33=0),0,ROUND(IF(BK33=\"\",0,BK33)*(IF(BN33=\"\",BI145,BN33)*IF(BZ145=0,0.5,1)),CubesRounding))","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(L54),L54=\"No\"),OR(ISBLANK(M54),M54=\"No\")),BJ145=\"\"),0,ROUND(BJ145/IF(ISBLANK(N54),1,(1-N54)),0))","v":0},{"$f":"H69","v":0},{"$f":"BL33","v":0},{"$f":"BJ54","v":0},{"$f":"BF54","v":0},{"$f":"BH54","v":0},{"$f":"Q54","v":0},{"$f":"BG54","v":0},{"$f":"IF(RIGHT(BQ145,5)=\"Truck\",DM145,IF(BQ145=\"Scraper Dozer\",EC145,IF(BQ145=\"Tandem Scraper\",ER145,IF(OR(RIGHT(BQ145,6)=\"Loader\",RIGHT(BQ145,5)=\"Dozer\"),1,0))))","v":0},{"$f":"IF(BO145=\"LongHaul\",IF(RIGHT(BQ145,5)=\"Truck\",DL145,IF(BQ145=\"Scraper Dozer\",EB145,IF(BQ145=\"Tandem Scraper\",EQ145,\"\"))),CU145)","v":0},{"$f":"IF(BO145=\"LongHaul\",IF(RIGHT(BQ145,5)=\"Truck\",DO145,IF(BQ145=\"Scraper Dozer\",ED145,IF(BQ145=\"Tandem Scraper\",ES145,\"\"))),CW145)","v":0},{"$f":"IF(BO145=\"LongHaul\",IF(RIGHT(BQ145,5)=\"Truck\",DO145,IF(BQ145=\"Scraper Dozer\",EE145,IF(BQ145=\"Tandem Scraper\",ET145,\"\"))),CX145)","v":0},{"$f":"IF(BO145=\"LongHaul\",IF(RIGHT(BQ145,5)=\"Truck\",DR145,IF(BQ145=\"Scraper Dozer\",EG145,IF(BQ145=\"Tandem Scraper\",EV145,\"\"))),CZ145)","v":0},{"$f":"IF(BO145=\"LongHaul\",IF(RIGHT(BQ145,5)=\"Truck\",DQ145,IF(BQ145=\"Scraper Dozer\",EF145,IF(BQ145=\"Tandem Scraper\",EU145,\"\"))),CY145)","v":0},{"$f":"H69","v":0},{"$f":"BL33","v":0},{"$f":"U33","v":0},{"$f":"BD69","v":0},{"$f":"BF69","v":0},{"$f":"IF(OR(D145=0,D145=\"\",),0,I69)","v":0},{"$f":"BE69","v":""},{"$f":"IF(RIGHT(CD145,5)=\"Truck\",FV145,IF(CD145=\"Scraper Dozer\",GL145,IF(CD145=\"Tandem Scraper\",HA145,IF(OR(CD145=\"Small Dozer\",CD145=\"Med Dozer\",CD145=\"Large Dozer\"),1,0))))","v":0},{"$f":"IF(RIGHT(CD145,5)=\"Truck\",FU145,IF(CD145=\"Scraper Dozer\",GK145,IF(CD145=\"Tandem Scraper\",GZ145,0)))","v":0},{"$f":"IF(OR(CD145=\"Small Dozer\",CD145=\"Med Dozer\",CD145=\"Large Dozer\"),FE145,IF(RIGHT(CD145,5)=\"Truck\",FX145,IF(CD145=\"Scraper Dozer\",GM145,IF(CD145=\"Tandem Scraper\",HB145,0))))","v":0},{"$f":"IF(OR(CD145=\"Small Dozer\",CD145=\"Med Dozer\",CD145=\"Large Dozer\"),FF145,IF(RIGHT(CD145,5)=\"Truck\",FY145,IF(CD145=\"Scraper Dozer\",GN145,IF(CD145=\"Tandem Scraper\",HC145,0))))","v":0},{"$f":"IF(OR(CD145=\"Small Dozer\",CD145=\"Med Dozer\",CD145=\"Large Dozer\"),FG145,IF(RIGHT(CD145,5)=\"Truck\",GA145,IF(CD145=\"Scraper Dozer\",GP145,IF(CD145=\"Tandem Scraper\",HE145,0))))","v":0},{"$f":"IF(OR(CD145=\"Small Dozer\",CD145=\"Med Dozer\",CD145=\"Large Dozer\"),FH145,IF(RIGHT(CD145,5)=\"Truck\",FZ145,IF(CD145=\"Scraper Dozer\",GO145,IF(CD145=\"Tandem Scraper\",HD145,0))))","v":0},null,{"$f":"BJ145","v":0},{"$f":"ROUND(C145*Crushing,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(C145*Screening,0)","v":{"$error":"#VALUE!"}},{"$f":"ABS(BN145)","v":0},{"$f":"IF(RIGHT(BQ145,6)=\"Loader\",(ROUND(Ft2M*BM145,0)*INDEX(LoaderTravelEmptyArray,MATCH(E145,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E145,CrusherLoaderList,0),12), 0)","v":0},null,{"$f":"IF(RIGHT(BQ145,6)=\"Loader\",(ROUND(Ft2M*BM145,0)*INDEX(LoaderTravelLoadedArray,MATCH(E145,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E145,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BQ145,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E145,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(S54),NOT(ISNUMBER(S54)),S54=\"\"),IF(RIGHT(BQ145,6)=\"Loader\",ROUND(SUM(CQ145:CT145),2),0),S54)","v":0},{"$f":"IF(RIGHT(BQ145,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E145,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BQ145,6)=\"Loader\",ROUND(60/CU145*CV145,0),0)","v":0},{"$f":"IF(RIGHT(BQ145,6)=\"Loader\",ROUND(BK145/CW145,0),0)","v":0},{"$f":"IF(RIGHT(BQ145,6)=\"Loader\",ROUND(IF(CX145<1,1,(CX145))*INDIRECT(BP145&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BQ145,6)=\"Loader\",ROUND(IF(CX145<1,1,(CX145))*INDIRECT(BP145&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BQ145,6)=\"Loader\",CY145+CZ145,0)","v":0},{"$f":"IF(BP145=0,0,ROUND(BM145/(INDEX(INDIRECT(BP145&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BP145&\"TruckLoadedWeight\"),0),MATCH(IF($CP145-INDIRECT(BP145&\"TruckRollingResistance\")<0,0,$CP145-INDIRECT(BP145&\"TruckRollingResistance\")),INDIRECT(BP145&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP145=0,0,ROUND(BM145/(INDEX(INDIRECT(BP145&\"TruckSpeedTable\"),MATCH(BL145,HaulMaterials,0),MATCH(IF(CP145-INDIRECT(BP145&\"TruckRollingResistance\")<0,0,CP145-INDIRECT(BP145&\"TruckRollingResistance\")),INDIRECT(BP145&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP145=0,0,ROUND(BM145/(INDEX(INDIRECT(BP145&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BP145&\"TruckLoadedWeight\"),0),MATCH(IF(CP145-INDIRECT(BP145&\"TruckRollingResistance\")<0,0,CP145+INDIRECT(BP145&\"TruckRollingResistance\")),INDIRECT(BP145&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP145=0,0,ROUND(BM145/(INDEX(INDIRECT(BP145&\"TruckUHSpeedTable\"),MATCH(BL145,HaulMaterials,0),MATCH(IF(CP145-INDIRECT(BP145&\"TruckRollingResistance\")<0,0,CP145+INDIRECT(BP145&\"TruckRollingResistance\")),INDIRECT(BP145&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CA145>=0,DD145,DE145)","v":0},{"$f":"IF(CA145>=0,DC145,DB145)","v":0},{"$f":"DF145+DG145","v":0},{"$f":"IF(BP145=0,0,INDIRECT(BP145&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BP145=0,0,INDIRECT(BP145&\"TruckManuverDump\"))","v":0},{"$f":"IF(BP145=0,0,INDIRECT(BP145&IF(INDIRECT(BP145&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(S54),NOT(ISNUMBER(S54)),S54=\"\"),SUM(DH145:DK145),S54)","v":0},{"$f":"IF(DK145=0,0,IF(OR(ISBLANK(T54),NOT(ISNUMBER(T54)),T54=\"\"),IF((DL145-DK145)/DK145<=1,2,ROUNDUP((DL145-DK145)/DK145,0)),T54))","v":0},{"$f":"IF(BP145=0,0,ROUND((60/DL145)*INDIRECT(BP145&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BP145=0,0,ROUND(DM145*DN145*TruckOperator*INDIRECT(BP145&\"TruckJobEfficiency\")*INDIRECT(BP145&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(BP145=0,0,IF(ROUND(BK145/DO145,HoursRounding)<1,1,ROUND(BK145/DO145,HoursRounding)))","v":0},{"$f":"IF(BP145=0,0,ROUND(IF(DP145<1,1,(DP145))*((DM145*INDIRECT(BP145&\"TruckEquipRate\"))+INDIRECT(BP145&\"LoaderEquipRate\")+INDIRECT(BP145&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BP145=0,0,ROUND(IF(DP145<1,1,(DP145))*((DM145*INDIRECT(BP145&\"TruckLaborRate\"))+INDIRECT(BP145&\"LoaderLaborRate\")+INDIRECT(BP145&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DQ145+DR145","v":0},{"$f":"ROUND(BM145/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CP145-HaulScraperRollingResistance<0,0,CP145-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL145=0,0,ROUND(BM145/(INDEX(HaulScraperSpeedTable,MATCH(BL145,HaulMaterials,0)+1,MATCH(IF(CP145-HaulScraperRollingResistance<0,0,CP145-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BM145/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CP145-HaulScraperRollingResistance<0,0,CP145+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL145=0,0,ROUND(BM145/(INDEX(HaulScraperUHSpeedTable,MATCH(BL145,HaulMaterials,0),MATCH(IF(CP145-HaulScraperRollingResistance<0,0,CP145+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BN145>=0,DV145,DW145)","v":0},{"$f":"IF(BN145>=0,DU145,DT145)","v":0},{"$f":"DX145+DY145","v":0},{"$f":"IF(D145=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":""},{"$f":"IF(OR(ISBLANK(S54),NOT(ISNUMBER(S54)),S54=\"\"),SUM(DZ145:EA145),S54)","v":0},{"$f":"IF(OR(ISBLANK(T54),NOT(ISNUMBER(T54)),T54=\"\"),IF(TRUNC(DZ145/EA145,0)<1,1,ROUND(DZ145/EA145,0)+1),T54)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/(DZ145+EA145)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EC145,CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(ROUND(BK145/ED145,HoursRounding)<1,1,ROUND(BK145/ED145,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EE145<1,1,EE145)*((EC145*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EE145<1,1,EE145)*((EC145*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"EF145+EG145","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BM145/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CP145-TandemScraperRollingResistance<0,0,CP145-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL145=0,0,ROUND(BM145/(INDEX(TandemScraperSpeedTable,MATCH(BL145,HaulMaterials,0)+1,MATCH(IF(CP145-TandemScraperRollingResistance<0,0,CP145-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BM145/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CP145-TandemScraperRollingResistance<0,0,CP145+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL145=0,0,ROUND(BM145/(INDEX(TandemScraperUHSpeedTable,MATCH(BL145,HaulMaterials,0),MATCH(IF(CP145-TandemScraperRollingResistance<0,0,CP145+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BN145>=0,EK145,EL145)","v":0},{"$f":"IF(BN145>=0,EJ145,EI145)","v":0},{"$f":"EM145+EN145","v":0},1.1000000000000001,{"$f":"IF(OR(ISBLANK(S54),NOT(ISNUMBER(S54)),S54=\"\"),SUM(EO145:EP145),S54)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(T54),NOT(ISNUMBER(T54)),T54=\"\"),IF(TRUNC(EO145/EP145,0)<2,2,TRUNC(EO145/EP145,0)+IF(MOD(TRUNC(EO145/EP145,0),2),1,0)),T54+IF(MOD(T54,2)>0,1))","v":2},{"$f":"ROUND((60/(EO145+EP145)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*ER145,CubesRounding)","v":2626},{"$f":"IF(ROUND(BK145/ES145,HoursRounding)<1,1,ROUND(BK145/ES145,HoursRounding))","v":1},{"$f":"ROUND(IF(ET145<1,1,ET145)*((ER145*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(ET145<1,1,ET145)*((ER145*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"EU145+EV145","v":841},{"$f":"ROUND(BD145*2/3,0)","v":60},{"$f":"BJ145/2","v":0},{"$f":"IF(CC145=0,0,ROUND(HLOOKUP(INDIRECT(CC145&\"Dozer\"),DozerProductionArray,13,FALSE)*EX145^HLOOKUP(INDIRECT(CC145&\"Dozer\"),DozerProductionArray,14,FALSE),0))","v":0},{"$f":"IF(B145=\"\",1,IF(CA145>30,1.6,ROUND((0.0214*CA145)+0.9786,1)))","v":1},1,{"$f":"IF(B145=\"\",1,VLOOKUP(BY145,DozingDensityCorrectionArray,2))","v":{"$error":"#N/A"}},{"$f":"IF(B145=\"\",1,IF(EY145=0,0,HLOOKUP(INDIRECT(CC145&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":0},{"$f":"IF(B145=\"\",0,ROUND(EZ145*FA145*FB145*FC145*Dozer_Job_Efficiency*Dozer_Operator*FD145,CubesRounding))","v":{"$error":"#N/A"}},{"$f":"IF(B145=\"\",0,IF(EY145=0,0,IF(EY145/FE145<1,1,ROUND(EY145/FE145,HoursRounding))))","v":0},{"$f":"IF(OR(ISBLANK(I69),B145=\"\"),0,ROUND(FF145*INDIRECT(CC145&\"DozerLaborRate\"),0))","v":0},{"$f":"IF(OR(ISBLANK(I69),B145=\"\"),0,ROUND(FF145*INDIRECT(CC145&\"DozerEquipRate\"),0))","v":0},{"$f":"IF(OR(ISBLANK(I69),B145=\"\"),0,SUM(FG145:FH145))","v":0},{"$f":"ABS(CA145)","v":0},{"$f":"IF(CC145=0,0,ROUND(BZ145/(INDEX(INDIRECT(CC145&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CC145&\"TruckLoadedWeight\"),0),MATCH(IF(FJ145-INDIRECT(CC145&\"TruckRollingResistance\")<0,0,FJ145-INDIRECT(CC145&\"TruckRollingResistance\")),INDIRECT(CC145&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CC145=0,0,ROUND(BZ145/(INDEX(INDIRECT(CC145&\"TruckSpeedTable\"),MATCH(BY145,HaulMaterials,0),MATCH(IF(FJ145-INDIRECT(CC145&\"TruckRollingResistance\")<0,0,FJ145-INDIRECT(CC145&\"TruckRollingResistance\")),INDIRECT(CC145&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CC145=0,0,ROUND(BZ145/(INDEX(INDIRECT(CC145&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CC145&\"TruckLoadedWeight\"),0),MATCH(IF(FJ145-INDIRECT(CC145&\"TruckRollingResistance\")<0,0,FJ145+INDIRECT(CC145&\"TruckRollingResistance\")),INDIRECT(CC145&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CC145=0,0,ROUND(BZ145/(INDEX(INDIRECT(CC145&\"TruckUHSpeedTable\"),MATCH(BY145,HaulMaterials,0),MATCH(IF(FJ145-INDIRECT(CC145&\"TruckRollingResistance\")<0,0,FJ145+INDIRECT(CC145&\"TruckRollingResistance\")),INDIRECT(CC145&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CA145>=0,FM145,FN145)","v":0},{"$f":"IF(CA145>=0,FL145,FK145)","v":0},{"$f":"FO145+FP145","v":0},{"$f":"IF(CC145=0,0,INDIRECT(CC145&\"TruckManuverLoad\"))","v":0},{"$f":"IF(CC145=0,0,INDIRECT(CC145&\"TruckManuverDump\"))","v":0},{"$f":"IF(CC145=0,0,INDIRECT(CC145&IF(INDIRECT(CC145&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(CC145=0,0,IF(OR(ISBLANK(F69),NOT(ISNUMBER(F69)),F69=\"\"),SUM(FQ145:FT145),F89))","v":0},{"$f":"IF(FU145=0,0,IF(OR(ISBLANK(G89),NOT(ISNUMBER(G89)),G89=\"\"),IF((FU145-FT145)/FT145<=1,2,ROUNDUP((FU145-FT145)/FT145,0)),G89))","v":0},{"$f":"IF(CC145=0,0,ROUND((60/FU145)*INDIRECT(CC145&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CC145=0,0,ROUND(FV145*FW145*TruckOperator*INDIRECT(CC145&\"TruckJobEfficiency\")*INDIRECT(CC145&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FX145=0,0,IF(ROUND(CM145/FX145,HoursRounding)<1,1,ROUND(CM145/FX145,HoursRounding)))","v":0},{"$f":"IF(CC145=0,0,ROUND(IF(FY145<1,1,(FY145))*((FV145*INDIRECT(CC145&\"TruckEquipRate\"))+INDIRECT(CC145&\"LoaderEquipRate\")+INDIRECT(CC145&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CC145=0,0,ROUND(IF(FY145<1,1,(FY145))*((FV145*INDIRECT(CC145&\"TruckLaborRate\"))+INDIRECT(CC145&\"LoaderLaborRate\")+INDIRECT(CC145&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FZ145+GA145","v":0},{"$f":"ROUND(BZ145/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FJ145-HaulScraperRollingResistance<0,0,FJ145-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BY145=0,0,ROUND(BZ145/(INDEX(HaulScraperSpeedTable,MATCH(BY145,HaulMaterials,0)+1,MATCH(IF(FJ145-HaulScraperRollingResistance<0,0,FJ145-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BZ145/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FJ145-HaulScraperRollingResistance<0,0,FJ145+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BY145=0,0,ROUND(BZ145/(INDEX(HaulScraperUHSpeedTable,MATCH(BY145,HaulMaterials,0),MATCH(IF(FJ145-HaulScraperRollingResistance<0,0,FJ145+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CA145>=0,GE145,GF145)","v":0},{"$f":"IF(CA145>=0,GD145,GC145)","v":0},{"$f":"GG145+GH145","v":0},1.2,{"$f":"IF(OR(ISBLANK(F89),NOT(ISNUMBER(F89)),F89=\"\"),SUM(GI145:GJ145),F89)","v":1.2},{"$f":"IF(OR(ISBLANK(K89),NOT(ISNUMBER(K89)),K89=\"\"),ROUNDUP((GK145-GJ145)/GJ145,0),K89)","v":0},{"$f":"ROUND((60/(GI145+GJ145)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GL145,CubesRounding)","v":0},{"$f":"IF(GM145=0,0,IF(ROUND(CM145/GM145,HoursRounding)<1,1,ROUND($CM145/GM145,HoursRounding)))","v":0},{"$f":"ROUND(IF(GN145<1,1,GN145)*((GL145*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":654},{"$f":"ROUND(IF(GN145<1,1,GN145)*((GL145*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":117},{"$f":"GO145+GP145","v":771},{"$f":"ROUND(BZ145/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FJ145-TandemScraperRollingResistance<0,0,FJ145-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BY145=0,0,ROUND(BZ145/(INDEX(TandemScraperSpeedTable,MATCH(BY145,HaulMaterials,0)+1,MATCH(IF(FJ145-TandemScraperRollingResistance<0,0,FJ145-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND((BZ145/VLOOKUP(FJ145+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP(FJ145+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(BZ145/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FJ145-TandemScraperRollingResistance<0,0,FJ145+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BY145=0,0,ROUND(BZ145/(INDEX(TandemScraperUHSpeedTable,MATCH(BY145,HaulMaterials,0),MATCH(IF(FJ145-TandemScraperRollingResistance<0,0,FJ145+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CA145>=0,GS145,GR145)","v":0},{"$f":"GV145+GW145","v":0},1.1000000000000001,{"$f":"IF(OR(ISBLANK(F89),NOT(ISNUMBER(F89)),F89=\"\"),SUM(GX145:GY145),F89)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(G89),NOT(ISNUMBER(G89)),G89=\"\"),IF(TRUNC(GX145/GY145,0)<2,2,TRUNC(GX145/GY145,0)+IF(MOD(TRUNC(GX145/GY145,0),2),1,0)),G89+IF(MOD(G89,2)>0,1))","v":2},{"$f":"ROUND((60/(GX145+GY145)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*HaulOperator*TandemScraperAltitudeDeration)*HA145,CubesRounding)","v":2626},{"$f":"IF(ROUND(CM145/HB145,HoursRounding)<1,1,ROUND(CM145/HB145,HoursRounding))","v":1},{"$f":"ROUND(IF(HC145<1,1,HC145)*((HA145*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(HC145<1,1,HC145)*((HA145*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"HD145+HE145","v":841}]
[{"$f":"A34","v":2},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":"ARD Collection Pond 2"},{"$f":"IF(OR(ISBLANK(B34),BK146=\"\"),0,IF(Metric,ROUND(CY_2_M3*(BK146),0),BK146))","v":0},{"$f":"IF(OR(ISBLANK(B34),BJ146=\"\"),\"\",IF(Metric,ROUND(CY_2_M3*(BJ146),0),BJ146))","v":0},{"$f":"IF(OR(ISBLANK(B34),C146=\"\",C146=0,T34=0),\"\",IF(OR(ISBLANK(O55),ISBLANK(P55)),\"Haul Info\",IF(BL146=0,\"Select Material\",IF(OR(BR146<>0,BQ146=0),\"Select Fleet\",IF(RIGHT(BQ146,6)=\"Loader\",INDIRECT(BP146&\"CrusherLoader\"),IF(RIGHT(BQ146,5)=\"Truck\",INDIRECT(BP146&\"Truck\")&\"/\"&INDIRECT(BP146&\"Loader\")&\"/\"&INDIRECT(BP146&\"CrusherLoader\"),IF(BP146=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BP146=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C146=\"\",C146=0,T34=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(Q55)),\"Haul Info\",IF(BL146=0,\"Select Material\",IF(OR(BR146<>0,BQ146=0),\"Select Fleet\",BT146))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C146=0,C146=\"\",T34=0),\"\",IF(OR(ISBLANK(O55),ISBLANK(P55)),\"Haul Info\",IF(BL146=0,\"Select Material\",IF(OR(BR146<>0,BQ146=0),\"Select Fleet\",BS146))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C146=0,T34=0),\"\",IF(OR(ISBLANK(O55),ISBLANK(P55)),\"Haul Info\",IF(BL146=0,\"Select Material\",IF(OR(BR146<>0,BQ146=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BU146,0),BU146)))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C146=0,T34=0),0,IF(OR(ISBLANK(O55),ISBLANK(P55)),\"Haul Info\",IF(BL146=0,\"Select Material\",IF(OR(BR146<>0,BQ146=0),\"Select Fleet\",BV146))))","v":0},{"$f":"IF(OR(ISBLANK(B34),D146=\"\",D146=0),\"\",IF(OR(ISBLANK(T34),ISBLANK(U34)),\"Haul Info\",IF(BY146=0,\"Select Material\",IF(OR(CD146=0,CE146<>\"\"),\"Select Fleet\",IF(OR(CD146=\"Small Dozer\",CD146=\"Med Dozer\",CD146=\"Large Dozer\"),INDIRECT(CC146&\"Dozer\"),IF(RIGHT(CD146,5)=\"Truck\",INDIRECT(CC146&\"Truck\")&\"/\"&INDIRECT(CC146&\"Loader\")&\"/\"&INDIRECT(CC146&\"TruckDozer\"),IF(CC146=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CC146=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B34),D146=\"\",D146=0),\"\",IF(OR(ISBLANK(T34),ISBLANK(U34)),\"Haul Info\",IF(BY146=0,\"Select Material\",IF(OR(CD146=0,CE146<>\"\"),\"Select Fleet\",IF(BD70=\"Push\",\"\",CG146)))))","v":""},{"$f":"IF(OR(ISBLANK(B34),D146=0,D146=\"\"),\"\",IF(OR(ISBLANK(T34),ISBLANK(U34)),\"Haul Info\",IF(BY146=0,\"Select Material\",IF(OR(CD146=0,CE146<>\"\"),\"Select Fleet\",CF146))))","v":""},{"$f":"IF(OR(ISBLANK(B34),D146=0,D146=\"\"),\"\",IF(OR(ISBLANK(T34),ISBLANK(U34)),\"Haul Info\",IF(BY146=0,\"Select Material\",IF(OR(CD146=0,CE146<>\"\"),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CH146,0),CH146)))))","v":""},{"$f":"IF(OR(ISBLANK(B34),D146=0,D146=\"\"),0,IF(OR(ISBLANK(T34),ISBLANK(U34)),\"Haul Info\",IF(BY146=0,\"Select Material\",IF(OR(CD146=0,CE146<>\"\"),\"Select Fleet\",CI146))))","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(O55),ISBLANK(P55),I146=0),0,BW146)","v":0},{"$f":"IF(OR(ISBLANK(B34),O146=0),0,BX146)","v":0},{"$f":"IF(OR(ISBLANK(B34),C146=\"\",O146=\"\"),0,SUM(O146:P146))","v":0},{"$f":"IF(OR(ISBLANK(B34),C146=\"\",O146=\"\",),0,IF(L55=\"Yes\",CN146,0)+IF(M55=\"Yes\",CO146,0))","v":0},{"$f":"IF(OR(ISBLANK(B34),D146=\"\",ISBLANK(H70),ISBLANK(I70),OR(ISBLANK(R55),R55=\"No\")),0,BJ146*CompactionLabor)","v":0},{"$f":"IF(OR(ISBLANK(B34),D146=\"\",S146=0),0,D146*CompactionEquip)","v":0},{"$f":"IF(OR(ISBLANK(B34),D146=\"\",S146=\"\"),0,SUM(S146:T146))","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(D146),D146=\"\",ISBLANK(H70),ISBLANK(I70),NOT(ISNUMBER(N146))),0,CJ146)","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(D146),D146=\"\",V146=0),0,CK146)","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(D146),D146=\"\",V146=\"\"),0,SUM(V146:W146))","v":0},{"$f":"IF(OR(ISBLANK(B34),D146=\"\",V146=\"\"),0,Q146+R146+U146+X146)","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,{"$f":"BA130","v":20800},null,null,{"$f":"BD130","v":130},null,null,null,null,{"$f":"IF(OR(ISBLANK(BN34),BN34=\"\"),BI130)","v":4889},{"$f":"IF(OR(ISBLANK(S34),S34=0),0,ROUND(IF(BK34=\"\",0,BK34)*(IF(BN34=\"\",BI146,BN34)*IF(BZ146=0,0.5,1)),CubesRounding))","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(L55),L55=\"No\"),OR(ISBLANK(M55),M55=\"No\")),BJ146=\"\"),0,ROUND(BJ146/IF(ISBLANK(N55),1,(1-N55)),0))","v":0},{"$f":"H70","v":0},{"$f":"BL34","v":0},{"$f":"BJ55","v":0},{"$f":"BF55","v":0},{"$f":"BH55","v":0},{"$f":"Q55","v":0},{"$f":"BG55","v":0},0,0,0,0,0,0,{"$f":"H70","v":0},{"$f":"BL34","v":0},{"$f":"U34","v":0},{"$f":"BD70","v":0},{"$f":"BF70","v":0},{"$f":"IF(OR(D146=0,D146=\"\",),0,I70)","v":0},{"$f":"BE70","v":""},0,0,0,0,0,0,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,null,0,0,{"$f":"IF(OR(ISBLANK(S55),NOT(ISNUMBER(S55)),S55=\"\"),IF(RIGHT(BQ146,6)=\"Loader\",ROUND(SUM(CQ146:CT146),2),0),S55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(ISBLANK(S55),NOT(ISNUMBER(S55)),S55=\"\"),SUM(DH146:DK146),S55)","v":0},{"$f":"IF(DK146=0,0,IF(OR(ISBLANK(T55),NOT(ISNUMBER(T55)),T55=\"\"),IF((DL146-DK146)/DK146<=1,2,ROUNDUP((DL146-DK146)/DK146,0)),T55))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"",{"$f":"IF(OR(ISBLANK(S55),NOT(ISNUMBER(S55)),S55=\"\"),SUM(DZ146:EA146),S55)","v":0},{"$f":"IF(OR(ISBLANK(T55),NOT(ISNUMBER(T55)),T55=\"\"),IF(TRUNC(DZ146/EA146,0)<1,1,ROUND(DZ146/EA146,0)+1),T55)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,{"$f":"IF(OR(ISBLANK(S55),NOT(ISNUMBER(S55)),S55=\"\"),SUM(EO146:EP146),S55)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(T55),NOT(ISNUMBER(T55)),T55=\"\"),IF(TRUNC(EO146/EP146,0)<2,2,TRUNC(EO146/EP146,0)+IF(MOD(TRUNC(EO146/EP146,0),2),1,0)),T55+IF(MOD(T55,2)>0,1))","v":2},2626,1,665,176,841,87,0,0,1,1,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$f":"IF(OR(ISBLANK(I70),B146=\"\"),0,ROUND(FF146*INDIRECT(CC146&\"DozerLaborRate\"),0))","v":0},{"$f":"IF(OR(ISBLANK(I70),B146=\"\"),0,ROUND(FF146*INDIRECT(CC146&\"DozerEquipRate\"),0))","v":0},{"$f":"IF(OR(ISBLANK(I70),B146=\"\"),0,SUM(FG146:FH146))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CC146=0,0,IF(OR(ISBLANK(F70),NOT(ISNUMBER(F70)),F70=\"\"),SUM(FQ146:FT146),F90))","v":0},{"$f":"IF(FU146=0,0,IF(OR(ISBLANK(G90),NOT(ISNUMBER(G90)),G90=\"\"),IF((FU146-FT146)/FT146<=1,2,ROUNDUP((FU146-FT146)/FT146,0)),G90))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,{"$f":"IF(OR(ISBLANK(F90),NOT(ISNUMBER(F90)),F90=\"\"),SUM(GI146:GJ146),F90)","v":1.2},{"$f":"IF(OR(ISBLANK(K90),NOT(ISNUMBER(K90)),K90=\"\"),ROUNDUP((GK146-GJ146)/GJ146,0),K90)","v":0},0,0,654,117,771,0,0,0,0,0,0,0,1.1000000000000001,{"$f":"IF(OR(ISBLANK(F90),NOT(ISNUMBER(F90)),F90=\"\"),SUM(GX146:GY146),F90)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(G90),NOT(ISNUMBER(G90)),G90=\"\"),IF(TRUNC(GX146/GY146,0)<2,2,TRUNC(GX146/GY146,0)+IF(MOD(TRUNC(GX146/GY146,0),2),1,0)),G90+IF(MOD(G90,2)>0,1))","v":2},2626,1,665,176,841]
[{"$f":"A35","v":3},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(OR(ISBLANK(B35),BK147=\"\"),0,IF(Metric,ROUND(CY_2_M3*(BK147),0),BK147))","v":0},{"$f":"IF(OR(ISBLANK(B35),BJ147=\"\"),\"\",IF(Metric,ROUND(CY_2_M3*(BJ147),0),BJ147))","v":""},{"$f":"IF(OR(ISBLANK(B35),C147=\"\",C147=0,T35=0),\"\",IF(OR(ISBLANK(O56),ISBLANK(P56)),\"Haul Info\",IF(BL147=0,\"Select Material\",IF(OR(BR147<>0,BQ147=0),\"Select Fleet\",IF(RIGHT(BQ147,6)=\"Loader\",INDIRECT(BP147&\"CrusherLoader\"),IF(RIGHT(BQ147,5)=\"Truck\",INDIRECT(BP147&\"Truck\")&\"/\"&INDIRECT(BP147&\"Loader\")&\"/\"&INDIRECT(BP147&\"CrusherLoader\"),IF(BP147=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BP147=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C147=\"\",C147=0,T35=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(Q56)),\"Haul Info\",IF(BL147=0,\"Select Material\",IF(OR(BR147<>0,BQ147=0),\"Select Fleet\",BT147))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C147=0,C147=\"\",T35=0),\"\",IF(OR(ISBLANK(O56),ISBLANK(P56)),\"Haul Info\",IF(BL147=0,\"Select Material\",IF(OR(BR147<>0,BQ147=0),\"Select Fleet\",BS147))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C147=0,T35=0),\"\",IF(OR(ISBLANK(O56),ISBLANK(P56)),\"Haul Info\",IF(BL147=0,\"Select Material\",IF(OR(BR147<>0,BQ147=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BU147,0),BU147)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C147=0,T35=0),0,IF(OR(ISBLANK(O56),ISBLANK(P56)),\"Haul Info\",IF(BL147=0,\"Select Material\",IF(OR(BR147<>0,BQ147=0),\"Select Fleet\",BV147))))","v":0},{"$f":"IF(OR(ISBLANK(B35),D147=\"\",D147=0),\"\",IF(OR(ISBLANK(T35),ISBLANK(U35)),\"Haul Info\",IF(BY147=0,\"Select Material\",IF(OR(CD147=0,CE147<>\"\"),\"Select Fleet\",IF(OR(CD147=\"Small Dozer\",CD147=\"Med Dozer\",CD147=\"Large Dozer\"),INDIRECT(CC147&\"Dozer\"),IF(RIGHT(CD147,5)=\"Truck\",INDIRECT(CC147&\"Truck\")&\"/\"&INDIRECT(CC147&\"Loader\")&\"/\"&INDIRECT(CC147&\"TruckDozer\"),IF(CC147=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CC147=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D147=\"\",D147=0),\"\",IF(OR(ISBLANK(T35),ISBLANK(U35)),\"Haul Info\",IF(BY147=0,\"Select Material\",IF(OR(CD147=0,CE147<>\"\"),\"Select Fleet\",IF(BD71=\"Push\",\"\",CG147)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D147=0,D147=\"\"),\"\",IF(OR(ISBLANK(T35),ISBLANK(U35)),\"Haul Info\",IF(BY147=0,\"Select Material\",IF(OR(CD147=0,CE147<>\"\"),\"Select Fleet\",CF147))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D147=0,D147=\"\"),\"\",IF(OR(ISBLANK(T35),ISBLANK(U35)),\"Haul Info\",IF(BY147=0,\"Select Material\",IF(OR(CD147=0,CE147<>\"\"),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CH147,0),CH147)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D147=0,D147=\"\"),0,IF(OR(ISBLANK(T35),ISBLANK(U35)),\"Haul Info\",IF(BY147=0,\"Select Material\",IF(OR(CD147=0,CE147<>\"\"),\"Select Fleet\",CI147))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(O56),ISBLANK(P56),I147=0),0,BW147)","v":0},{"$f":"IF(OR(ISBLANK(B35),O147=0),0,BX147)","v":0},{"$f":"IF(OR(ISBLANK(B35),C147=\"\",O147=\"\"),0,SUM(O147:P147))","v":0},{"$f":"IF(OR(ISBLANK(B35),C147=\"\",O147=\"\",),0,IF(L56=\"Yes\",CN147,0)+IF(M56=\"Yes\",CO147,0))","v":0},{"$f":"IF(OR(ISBLANK(B35),D147=\"\",ISBLANK(H71),ISBLANK(I71),OR(ISBLANK(R56),R56=\"No\")),0,BJ147*CompactionLabor)","v":0},{"$f":"IF(OR(ISBLANK(B35),D147=\"\",S147=0),0,D147*CompactionEquip)","v":0},{"$f":"IF(OR(ISBLANK(B35),D147=\"\",S147=\"\"),0,SUM(S147:T147))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(D147),D147=\"\",ISBLANK(H71),ISBLANK(I71),NOT(ISNUMBER(N147))),0,CJ147)","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(D147),D147=\"\",V147=0),0,CK147)","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(D147),D147=\"\",V147=\"\"),0,SUM(V147:W147))","v":0},{"$f":"IF(OR(ISBLANK(B35),D147=\"\",V147=\"\"),0,Q147+R147+U147+X147)","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,{"$f":"BA131","v":0},null,null,{"$f":"BD131","v":0},null,null,null,null,{"$f":"IF(OR(ISBLANK(BN35),BN35=\"\"),BI131)","v":0},{"$f":"IF(OR(ISBLANK(S35),S35=0),0,ROUND(IF(BK35=\"\",0,BK35)*(IF(BN35=\"\",BI147,BN35)*IF(BZ147=0,0.5,1)),CubesRounding))","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(L56),L56=\"No\"),OR(ISBLANK(M56),M56=\"No\")),BJ147=\"\"),0,ROUND(BJ147/IF(ISBLANK(N56),1,(1-N56)),0))","v":0},{"$f":"H71","v":0},{"$f":"BL35","v":0},{"$f":"BJ56","v":0},{"$f":"BF56","v":0},{"$f":"BH56","v":0},{"$f":"Q56","v":0},{"$f":"BG56","v":0},0,0,0,0,0,0,{"$f":"H71","v":0},{"$f":"BL35","v":0},{"$f":"U35","v":0},{"$f":"BD71","v":0},{"$f":"BF71","v":0},{"$f":"IF(OR(D147=0,D147=\"\",),0,I71)","v":0},{"$f":"BE71","v":""},0,0,0,0,0,0,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,null,0,0,{"$f":"IF(OR(ISBLANK(S56),NOT(ISNUMBER(S56)),S56=\"\"),IF(RIGHT(BQ147,6)=\"Loader\",ROUND(SUM(CQ147:CT147),2),0),S56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(ISBLANK(S56),NOT(ISNUMBER(S56)),S56=\"\"),SUM(DH147:DK147),S56)","v":0},{"$f":"IF(DK147=0,0,IF(OR(ISBLANK(T56),NOT(ISNUMBER(T56)),T56=\"\"),IF((DL147-DK147)/DK147<=1,2,ROUNDUP((DL147-DK147)/DK147,0)),T56))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,{"$f":"IF(OR(ISBLANK(S56),NOT(ISNUMBER(S56)),S56=\"\"),SUM(DZ147:EA147),S56)","v":1.2},{"$f":"IF(OR(ISBLANK(T56),NOT(ISNUMBER(T56)),T56=\"\"),IF(TRUNC(DZ147/EA147,0)<1,1,ROUND(DZ147/EA147,0)+1),T56)","v":1},1204,1,687,176,863,0,0,0,0,0,0,0,1.1000000000000001,{"$f":"IF(OR(ISBLANK(S56),NOT(ISNUMBER(S56)),S56=\"\"),SUM(EO147:EP147),S56)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(T56),NOT(ISNUMBER(T56)),T56=\"\"),IF(TRUNC(EO147/EP147,0)<2,2,TRUNC(EO147/EP147,0)+IF(MOD(TRUNC(EO147/EP147,0),2),1,0)),T56+IF(MOD(T56,2)>0,1))","v":2},2626,1,665,176,841,0,0,0,1,1,1,1,0,0,{"$f":"IF(OR(ISBLANK(I71),B147=\"\"),0,ROUND(FF147*INDIRECT(CC147&\"DozerLaborRate\"),0))","v":0},{"$f":"IF(OR(ISBLANK(I71),B147=\"\"),0,ROUND(FF147*INDIRECT(CC147&\"DozerEquipRate\"),0))","v":0},{"$f":"IF(OR(ISBLANK(I71),B147=\"\"),0,SUM(FG147:FH147))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CC147=0,0,IF(OR(ISBLANK(F71),NOT(ISNUMBER(F71)),F71=\"\"),SUM(FQ147:FT147),F91))","v":0},{"$f":"IF(FU147=0,0,IF(OR(ISBLANK(G91),NOT(ISNUMBER(G91)),G91=\"\"),IF((FU147-FT147)/FT147<=1,2,ROUNDUP((FU147-FT147)/FT147,0)),G91))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,{"$f":"IF(OR(ISBLANK(F91),NOT(ISNUMBER(F91)),F91=\"\"),SUM(GI147:GJ147),F91)","v":1.2},{"$f":"IF(OR(ISBLANK(K91),NOT(ISNUMBER(K91)),K91=\"\"),ROUNDUP((GK147-GJ147)/GJ147,0),K91)","v":0},0,0,654,117,771,0,0,0,0,0,0,0,1.1000000000000001,{"$f":"IF(OR(ISBLANK(F91),NOT(ISNUMBER(F91)),F91=\"\"),SUM(GX147:GY147),F91)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(G91),NOT(ISNUMBER(G91)),G91=\"\"),IF(TRUNC(GX147/GY147,0)<2,2,TRUNC(GX147/GY147,0)+IF(MOD(TRUNC(GX147/GY147,0),2),1,0)),G91+IF(MOD(G91,2)>0,1))","v":2},2626,1,665,176,841]
[{"$f":"A36","v":4},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":""},{"$f":"IF(OR(ISBLANK(B36),BK148=\"\"),0,IF(Metric,ROUND(CY_2_M3*(BK148),0),BK148))","v":0},{"$f":"IF(OR(ISBLANK(B36),BJ148=\"\"),\"\",IF(Metric,ROUND(CY_2_M3*(BJ148),0),BJ148))","v":""},{"$f":"IF(OR(ISBLANK(B36),C148=\"\",C148=0,T36=0),\"\",IF(OR(ISBLANK(O57),ISBLANK(P57)),\"Haul Info\",IF(BL148=0,\"Select Material\",IF(OR(BR148<>0,BQ148=0),\"Select Fleet\",IF(RIGHT(BQ148,6)=\"Loader\",INDIRECT(BP148&\"CrusherLoader\"),IF(RIGHT(BQ148,5)=\"Truck\",INDIRECT(BP148&\"Truck\")&\"/\"&INDIRECT(BP148&\"Loader\")&\"/\"&INDIRECT(BP148&\"CrusherLoader\"),IF(BP148=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BP148=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C148=\"\",C148=0,T36=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(Q57)),\"Haul Info\",IF(BL148=0,\"Select Material\",IF(OR(BR148<>0,BQ148=0),\"Select Fleet\",BT148))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C148=0,C148=\"\",T36=0),\"\",IF(OR(ISBLANK(O57),ISBLANK(P57)),\"Haul Info\",IF(BL148=0,\"Select Material\",IF(OR(BR148<>0,BQ148=0),\"Select Fleet\",BS148))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C148=0,T36=0),\"\",IF(OR(ISBLANK(O57),ISBLANK(P57)),\"Haul Info\",IF(BL148=0,\"Select Material\",IF(OR(BR148<>0,BQ148=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BU148,0),BU148)))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C148=0,T36=0),0,IF(OR(ISBLANK(O57),ISBLANK(P57)),\"Haul Info\",IF(BL148=0,\"Select Material\",IF(OR(BR148<>0,BQ148=0),\"Select Fleet\",BV148))))","v":0},{"$f":"IF(OR(ISBLANK(B36),D148=\"\",D148=0),\"\",IF(OR(ISBLANK(T36),ISBLANK(U36)),\"Haul Info\",IF(BY148=0,\"Select Material\",IF(OR(CD148=0,CE148<>\"\"),\"Select Fleet\",IF(OR(CD148=\"Small Dozer\",CD148=\"Med Dozer\",CD148=\"Large Dozer\"),INDIRECT(CC148&\"Dozer\"),IF(RIGHT(CD148,5)=\"Truck\",INDIRECT(CC148&\"Truck\")&\"/\"&INDIRECT(CC148&\"Loader\")&\"/\"&INDIRECT(CC148&\"TruckDozer\"),IF(CC148=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CC148=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B36),D148=\"\",D148=0),\"\",IF(OR(ISBLANK(T36),ISBLANK(U36)),\"Haul Info\",IF(BY148=0,\"Select Material\",IF(OR(CD148=0,CE148<>\"\"),\"Select Fleet\",IF(BD72=\"Push\",\"\",CG148)))))","v":""},{"$f":"IF(OR(ISBLANK(B36),D148=0,D148=\"\"),\"\",IF(OR(ISBLANK(T36),ISBLANK(U36)),\"Haul Info\",IF(BY148=0,\"Select Material\",IF(OR(CD148=0,CE148<>\"\"),\"Select Fleet\",CF148))))","v":""},{"$f":"IF(OR(ISBLANK(B36),D148=0,D148=\"\"),\"\",IF(OR(ISBLANK(T36),ISBLANK(U36)),\"Haul Info\",IF(BY148=0,\"Select Material\",IF(OR(CD148=0,CE148<>\"\"),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CH148,0),CH148)))))","v":""},{"$f":"IF(OR(ISBLANK(B36),D148=0,D148=\"\"),0,IF(OR(ISBLANK(T36),ISBLANK(U36)),\"Haul Info\",IF(BY148=0,\"Select Material\",IF(OR(CD148=0,CE148<>\"\"),\"Select Fleet\",CI148))))","v":0},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(O57),ISBLANK(P57),I148=0),0,BW148)","v":0},{"$f":"IF(OR(ISBLANK(B36),O148=0),0,BX148)","v":0},{"$f":"IF(OR(ISBLANK(B36),C148=\"\",O148=\"\"),0,SUM(O148:P148))","v":0},{"$f":"IF(OR(ISBLANK(B36),C148=\"\",O148=\"\",),0,IF(L57=\"Yes\",CN148,0)+IF(M57=\"Yes\",CO148,0))","v":0},{"$f":"IF(OR(ISBLANK(B36),D148=\"\",ISBLANK(H72),ISBLANK(I72),OR(ISBLANK(R57),R57=\"No\")),0,BJ148*CompactionLabor)","v":0},{"$f":"IF(OR(ISBLANK(B36),D148=\"\",S148=0),0,D148*CompactionEquip)","v":0},{"$f":"IF(OR(ISBLANK(B36),D148=\"\",S148=\"\"),0,SUM(S148:T148))","v":0},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(D148),D148=\"\",ISBLANK(H72),ISBLANK(I72),NOT(ISNUMBER(N148))),0,CJ148)","v":0},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(D148),D148=\"\",V148=0),0,CK148)","v":0},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(D148),D148=\"\",V148=\"\"),0,SUM(V148:W148))","v":0},{"$f":"IF(OR(ISBLANK(B36),D148=\"\",V148=\"\"),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,{"$f":"BA132","v":0},null,null,{"$f":"BD132","v":0},null,null,null,null,{"$f":"IF(OR(ISBLANK(BN36),BN36=\"\"),BI132)","v":0},{"$f":"IF(OR(ISBLANK(S36),S36=0),0,ROUND(IF(BK36=\"\",0,BK36)*(IF(BN36=\"\",BI148,BN36)*IF(BZ148=0,0.5,1)),CubesRounding))","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(L57),L57=\"No\"),OR(ISBLANK(M57),M57=\"No\")),BJ148=\"\"),0,ROUND(BJ148/IF(ISBLANK(N57),1,(1-N57)),0))","v":0},{"$f":"H72","v":0},{"$f":"BL36","v":0},{"$f":"BJ57","v":0},{"$f":"BF57","v":0},{"$f":"BH57","v":0},{"$f":"Q57","v":0},{"$f":"BG57","v":0},0,0,0,0,0,0,{"$f":"H72","v":0},{"$f":"BL36","v":0},{"$f":"U36","v":0},{"$f":"BD72","v":0},{"$f":"BF72","v":0},{"$f":"IF(OR(D148=0,D148=\"\",),0,I72)","v":0},{"$f":"BE72","v":""},0,0,0,0,0,0,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,null,0,0,{"$f":"IF(OR(ISBLANK(S57),NOT(ISNUMBER(S57)),S57=\"\"),IF(RIGHT(BQ148,6)=\"Loader\",ROUND(SUM(CQ148:CT148),2),0),S57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(ISBLANK(S57),NOT(ISNUMBER(S57)),S57=\"\"),SUM(DH148:DK148),S57)","v":0},{"$f":"IF(DK148=0,0,IF(OR(ISBLANK(T57),NOT(ISNUMBER(T57)),T57=\"\"),IF((DL148-DK148)/DK148<=1,2,ROUNDUP((DL148-DK148)/DK148,0)),T57))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,{"$f":"IF(OR(ISBLANK(S57),NOT(ISNUMBER(S57)),S57=\"\"),SUM(DZ148:EA148),S57)","v":1.2},{"$f":"IF(OR(ISBLANK(T57),NOT(ISNUMBER(T57)),T57=\"\"),IF(TRUNC(DZ148/EA148,0)<1,1,ROUND(DZ148/EA148,0)+1),T57)","v":1},1204,1,687,176,863,0,0,0,0,0,0,0,1.1000000000000001,{"$f":"IF(OR(ISBLANK(S57),NOT(ISNUMBER(S57)),S57=\"\"),SUM(EO148:EP148),S57)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(T57),NOT(ISNUMBER(T57)),T57=\"\"),IF(TRUNC(EO148/EP148,0)<2,2,TRUNC(EO148/EP148,0)+IF(MOD(TRUNC(EO148/EP148,0),2),1,0)),T57+IF(MOD(T57,2)>0,1))","v":2},2626,1,665,176,841,0,0,0,1,1,1,1,0,0,{"$f":"IF(OR(ISBLANK(I72),B148=\"\"),0,ROUND(FF148*INDIRECT(CC148&\"DozerLaborRate\"),0))","v":0},{"$f":"IF(OR(ISBLANK(I72),B148=\"\"),0,ROUND(FF148*INDIRECT(CC148&\"DozerEquipRate\"),0))","v":0},{"$f":"IF(OR(ISBLANK(I72),B148=\"\"),0,SUM(FG148:FH148))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CC148=0,0,IF(OR(ISBLANK(F72),NOT(ISNUMBER(F72)),F72=\"\"),SUM(FQ148:FT148),F92))","v":0},{"$f":"IF(FU148=0,0,IF(OR(ISBLANK(G92),NOT(ISNUMBER(G92)),G92=\"\"),IF((FU148-FT148)/FT148<=1,2,ROUNDUP((FU148-FT148)/FT148,0)),G92))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,{"$f":"IF(OR(ISBLANK(F92),NOT(ISNUMBER(F92)),F92=\"\"),SUM(GI148:GJ148),F92)","v":1.2},{"$f":"IF(OR(ISBLANK(K92),NOT(ISNUMBER(K92)),K92=\"\"),ROUNDUP((GK148-GJ148)/GJ148,0),K92)","v":0},0,0,654,117,771,0,0,0,0,0,0,0,1.1000000000000001,{"$f":"IF(OR(ISBLANK(F92),NOT(ISNUMBER(F92)),F92=\"\"),SUM(GX148:GY148),F92)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(G92),NOT(ISNUMBER(G92)),G92=\"\"),IF(TRUNC(GX148/GY148,0)<2,2,TRUNC(GX148/GY148,0)+IF(MOD(TRUNC(GX148/GY148,0),2),1,0)),G92+IF(MOD(G92,2)>0,1))","v":2},2626,1,665,176,841]
[]
[null,null,{"$f":"IF(SUM(C144:C149)=0,0,SUM(C144:C149))","v":0},{"$f":"IF(SUM(D144:D149)=0,0,SUM(D144:D149))","v":0},null,null,null,null,{"$f":"IF(SUM(I144:I149)=0,0,SUM(I144:I149))","v":0},null,null,null,null,{"$f":"IF(SUM(N144:N149)=0,0,SUM(N144:N149))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Notes:"]
[null,"1. If crushed or screened, Cover Volume = volume delivered to crusher - amount loss to crushing/screening)"]
[null,"2. If pond backfilled by dozing berm into pond, backfill volume will be 50% of the backfill volume to account for cut-to-fit construction"]
[]
[{"$f":"ThisSheetName(A157)&\" - \"&VLOOKUP(A157,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*(BE160),0),BE160))","v":""},{"$f":"IF(OR(ISBLANK(B32),C160=\"\",C160=0),\"\",IF(OR(ISBLANK(X32),ISBLANK(Y32)),\"Haul Info\",IF(BF160=0,\"Select Material\",IF(BJ160=0,\"Select Fleet\",IF(RIGHT(BJ160,5)=\"Truck\",INDIRECT(BI160&\"Truck\")&\"/\"&INDIRECT(BI160&\"Loader\")&\"/\"&INDIRECT(BI160&\"TruckDozer\"),IF(BI160=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BI160=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C160=\"\",C160=0),\"\",IF(OR(ISBLANK(X32),ISBLANK(Y32)),\"Haul Info\",IF(BF160=0,\"Select Material\",IF(BJ160=0,\"Select Fleet\",BA160))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C160=\"\"),\"\",IF(OR(ISBLANK(X32),ISBLANK(Y32)),\"Haul Info\",IF(BF160=0,\"Select Material\",IF(BJ160=0,\"Select Fleet\",IF(RIGHT(BJ160,5)=\"Truck\",BW160,IF(BJ160=\"Scraper Dozer\",CM160,IF(BJ160=\"Tandem Scraper\",DB160,\"\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C160=\"\",C160=0),\"\",IF(OR(ISBLANK(X32),ISBLANK(Y32)),\"Haul Info\",IF(BF160=0,\"Select Material\",IF(BJ160=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BB160,0),BB160)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C160=\"\"),0,IF(OR(ISBLANK(X32),ISBLANK(Y32)),\"Haul Info\",IF(BF160=0,\"Select Material\",IF(BJ160=0,\"Select Fleet\",IF(RIGHT(BJ160,5)=\"Truck\",BZ160,IF(BJ160=\"Scraper Dozer\",CO160,IF(BJ160=\"Tandem Scraper\",DD160,\"\")))))))","v":0},{"$f":"IF(OR(ISBLANK(B32),C160=\"\",ISTEXT(H160)),0,IF(RIGHT(BJ160,5)=\"Truck\",CB160,IF(BJ160=\"Scraper Dozer\",CQ160,IF(BJ160=\"Tandem Scraper\",DF160,0))))","v":0},{"$f":"IF(OR(ISBLANK(B32),C160=\"\",ISTEXT(H160)),0,IF(RIGHT(BJ160,5)=\"Truck\",CA160,IF(BJ160=\"Scraper Dozer\",CP160,IF(BJ160=\"Tandem Scraper\",DE160,0))))","v":0},{"$f":"IF(OR(ISBLANK(B32),C160=\"\",C160=0),0,SUM(I160:J160))","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,{"$f":"IF(RIGHT(BJ160,5)=\"Truck\",BV160,IF(BJ160=\"Scraper Dozer\",CL160,IF(BJ160=\"Tandem Scraper\",DA160,0)))","v":0},{"$f":"IF(RIGHT(BJ160,5)=\"Truck\",BY160,IF(BJ160=\"Scraper Dozer\",CN160,IF(BJ160=\"Tandem Scraper\",DC160,0)))","v":0},{"$f":"ROUND(BA128/43560,2)","v":0},{"$f":"BP32","v":0},{"$f":"ROUND((BD160*43620*(1/12)*BC160)/27,0)","v":0},{"$f":"L68","v":0},{"$f":"BQ32","v":0},0,{"$f":"BG68","v":0},{"$f":"M68","v":0},{"$f":"ABS(BH160)","v":0},{"$f":"IF(BI160=0,0,ROUND(BG160/(INDEX(INDIRECT(BI160&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI160&\"TruckLoadedWeight\"),0),MATCH(IF(BK160-INDIRECT(BI160&\"TruckRollingResistance\")<0,0,BK160-INDIRECT(BI160&\"TruckRollingResistance\")),INDIRECT(BI160&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI160=0,0,ROUND(BG160/(INDEX(INDIRECT(BI160&\"TruckSpeedTable\"),MATCH(BF160,HaulMaterials,0),MATCH(IF(BK160-INDIRECT(BI160&\"TruckRollingResistance\")<0,0,BK160-INDIRECT(BI160&\"TruckRollingResistance\")),INDIRECT(BI160&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI160=0,0,ROUND(BG160/(INDEX(INDIRECT(BI160&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI160&\"TruckLoadedWeight\"),0),MATCH(IF(BK160-INDIRECT(BI160&\"TruckRollingResistance\")<0,0,BK160+INDIRECT(BI160&\"TruckRollingResistance\")),INDIRECT(BI160&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI160=0,0,ROUND(BG160/(INDEX(INDIRECT(BI160&\"TruckUHSpeedTable\"),MATCH(BF160,HaulMaterials,0),MATCH(IF(BK160-INDIRECT(BI160&\"TruckRollingResistance\")<0,0,BK160+INDIRECT(BI160&\"TruckRollingResistance\")),INDIRECT(BI160&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH160>=0,BN160,BO160)","v":0},{"$f":"IF(BH160>=0,BM160,BL160)","v":0},{"$f":"BP160+BQ160","v":0},{"$f":"IF(BI160=0,0,INDIRECT(BI160&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BI160=0,0,INDIRECT(BI160&\"TruckManuverDump\"))","v":0},{"$f":"IF(BI160=0,0,INDIRECT(BI160&IF(INDIRECT(BI160&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(N68),NOT(ISNUMBER(N68)),N68=\"\"),BR160+BS160+BT160+BU160,N68)","v":0},{"$f":"IF(BU160=0,0,IF(OR(ISBLANK(O68),NOT(ISNUMBER(O68)),O68=\"\"),IF((BV160-BU160)/BU160<=1,2,ROUNDUP((BV160-BU160)/BU160,0)),O68))","v":0},{"$f":"IF(BI160=0,0,ROUND((60/BV160)*INDIRECT(BI160&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BI160=0,0,ROUND(BW160*BX160*TruckOperator*INDIRECT(BI160&\"TruckJobEfficiency\")*INDIRECT(BI160&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(BY160=0,0,ROUND(BE160/BY160,HoursRounding))","v":0},{"$f":"IF(BI160=0,0,ROUND(IF(BZ160<1,1,BZ160)*((BW160*INDIRECT(BI160&\"TruckEquipRate\"))+INDIRECT(BI160&\"LoaderEquipRate\")+INDIRECT(BI160&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BI160=0,0,ROUND(IF(BZ160<1,1,BZ160)*((BW160*INDIRECT(BI160&\"TruckLaborRate\"))+INDIRECT(BI160&\"LoaderLaborRate\")+INDIRECT(BI160&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"CA160+CB160","v":0},{"$f":"ROUND(BG160/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BK160-HaulScraperRollingResistance<0,0,BK160-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF160=0,0,ROUND(BG160/(INDEX(HaulScraperSpeedTable,MATCH(BF160,HaulMaterials,0)+1,MATCH(IF(BK160-HaulScraperRollingResistance<0,0,BK160-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BG160/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BK160-HaulScraperRollingResistance<0,0,BK160+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BG160=0,0,ROUND(BG160/(INDEX(HaulScraperUHSpeedTable,MATCH(BF160,HaulMaterials,0),MATCH(IF(BK160-HaulScraperRollingResistance<0,0,BK160+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BH160>=0,CF160,CG160)","v":0},{"$f":"IF(BH160>=0,CE160,CD160)","v":0},{"$f":"CH160+CI160","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(N68),NOT(ISNUMBER(N68)),N68=\"\"),CJ160+CK160,N68)","v":1.2},{"$f":"IF(OR(ISBLANK(O68),NOT(ISNUMBER(O68)),O68=\"\"),IF(TRUNC(CJ160/CK160,0)<1,1,ROUND(CJ160/CK160,0)+1),O68)","v":1},{"$f":"ROUND((60/(CJ160+CK160)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*ScraperOperator)*CM160,CubesRounding)","v":1204},{"$f":"IF(BE160/CN160<1,1,ROUND(BE160/CN160,HoursRounding))","v":1},{"$f":"ROUND(IF(CO160<1,1,CO160)*((CM160*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":879},{"$f":"ROUND(IF(CO160<1,1,CO160)*((CM160*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":176},{"$f":"CP160+CQ160","v":1055},{"$f":"ROUND(BG160/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BK160-TandemScraperRollingResistance<0,0,BK160-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF160=0,0,ROUND(BG160/(INDEX(TandemScraperSpeedTable,MATCH(BF160,HaulMaterials,0)+1,MATCH(IF(BK160-TandemScraperRollingResistance<0,0,BK160-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND((BG160/VLOOKUP(BK160+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP(BK160+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(BG160/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BK160-TandemScraperRollingResistance<0,0,BK160+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF160=0,0,ROUND(BG160/(INDEX(TandemScraperUHSpeedTable,MATCH(BF160,HaulMaterials,0),MATCH(IF(BK160-TandemScraperRollingResistance<0,0,BK160+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BH160>=0,CT160,CS160)","v":0},{"$f":"CW160+CX160","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(N68),NOT(ISNUMBER(N68)),N68=\"\"),SUM(CY160:CZ160),N68)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(O68),NOT(ISNUMBER(O68)),O68=\"\"),IF(TRUNC(CY160/CZ160,0)<2,2,TRUNC(CY160/CZ160,0)+IF(MOD(TRUNC(CY160/CZ160,0),2),1,0)),O68+IF(MOD(O68,2)>0,1))","v":2},{"$f":"ROUND((60/(CY160+CZ160)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*ScraperOperator)*DB160,CubesRounding)","v":2626},{"$f":"ROUND(BE160/DC160,HoursRounding)","v":0},{"$f":"ROUND(IF(DD160<1,1,DD160)*((DB160*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(DD160<1,1,DD160)*((DB160*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"DE160+DF160","v":841}]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"ARD Collection Pond 1"},{"$f":"IF(OR(ISBLANK(B33),AND(ISBLANK(X33),ISBLANK(Y33))),\"\",IF(Metric,ROUND(CY_2_M3*(BE161),0),BE161))","v":598},{"$f":"IF(OR(ISBLANK(B33),C161=\"\",C161=0),\"\",IF(OR(ISBLANK(X33),ISBLANK(Y33)),\"Haul Info\",IF(BF161=0,\"Select Material\",IF(BJ161=0,\"Select Fleet\",IF(RIGHT(BJ161,5)=\"Truck\",INDIRECT(BI161&\"Truck\")&\"/\"&INDIRECT(BI161&\"Loader\")&\"/\"&INDIRECT(BI161&\"TruckDozer\"),IF(BI161=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BI161=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":"725C2/966M/D6T"},{"$f":"IF(OR(ISBLANK(B33),C161=\"\",C161=0),\"\",IF(OR(ISBLANK(X33),ISBLANK(Y33)),\"Haul Info\",IF(BF161=0,\"Select Material\",IF(BJ161=0,\"Select Fleet\",BA161))))","v":13.139999999999999},{"$f":"IF(OR(ISBLANK(B33),C161=\"\"),\"\",IF(OR(ISBLANK(X33),ISBLANK(Y33)),\"Haul Info\",IF(BF161=0,\"Select Material\",IF(BJ161=0,\"Select Fleet\",IF(RIGHT(BJ161,5)=\"Truck\",BW161,IF(BJ161=\"Scraper Dozer\",CM161,IF(BJ161=\"Tandem Scraper\",DB161,\"\")))))))","v":6},{"$f":"IF(OR(ISBLANK(B33),C161=\"\",C161=0),\"\",IF(OR(ISBLANK(X33),ISBLANK(Y33)),\"Haul Info\",IF(BF161=0,\"Select Material\",IF(BJ161=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BB161,0),BB161)))))","v":388},{"$f":"IF(OR(ISBLANK(B33),C161=\"\"),0,IF(OR(ISBLANK(X33),ISBLANK(Y33)),\"Haul Info\",IF(BF161=0,\"Select Material\",IF(BJ161=0,\"Select Fleet\",IF(RIGHT(BJ161,5)=\"Truck\",BZ161,IF(BJ161=\"Scraper Dozer\",CO161,IF(BJ161=\"Tandem Scraper\",DD161,\"\")))))))","v":2},{"$f":"IF(OR(ISBLANK(B33),C161=\"\",ISTEXT(H161)),0,IF(RIGHT(BJ161,5)=\"Truck\",CB161,IF(BJ161=\"Scraper Dozer\",CQ161,IF(BJ161=\"Tandem Scraper\",DF161,0))))","v":843},{"$f":"IF(OR(ISBLANK(B33),C161=\"\",ISTEXT(H161)),0,IF(RIGHT(BJ161,5)=\"Truck\",CA161,IF(BJ161=\"Scraper Dozer\",CP161,IF(BJ161=\"Tandem Scraper\",DE161,0))))","v":2070},{"$f":"IF(OR(ISBLANK(B33),C161=\"\",C161=0),0,SUM(I161:J161))","v":2913},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RIGHT(BJ161,5)=\"Truck\",BV161,IF(BJ161=\"Scraper Dozer\",CL161,IF(BJ161=\"Tandem Scraper\",DA161,0)))","v":13.139999999999999},{"$f":"IF(RIGHT(BJ161,5)=\"Truck\",BY161,IF(BJ161=\"Scraper Dozer\",CN161,IF(BJ161=\"Tandem Scraper\",DC161,0)))","v":388},{"$f":"ROUND(BA129/43560,2)","v":0.37},{"$f":"BP33","v":12},{"$f":"ROUND((BD161*43620*(1/12)*BC161)/27,0)","v":598},{"$f":"L69","v":"Alluvium"},6800,-5,{"$f":"BG69","v":"Small"},{"$f":"M69","v":"Small Truck"},{"$f":"ABS(BH161)","v":5},{"$f":"IF(BI161=0,0,ROUND(BG161/(INDEX(INDIRECT(BI161&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI161&\"TruckLoadedWeight\"),0),MATCH(IF(BK161-INDIRECT(BI161&\"TruckRollingResistance\")<0,0,BK161-INDIRECT(BI161&\"TruckRollingResistance\")),INDIRECT(BI161&\"TruckDownhillSlopes\"),-1))*88),2))","v":2.58},{"$f":"IF(BI161=0,0,ROUND(BG161/(INDEX(INDIRECT(BI161&\"TruckSpeedTable\"),MATCH(BF161,HaulMaterials,0),MATCH(IF(BK161-INDIRECT(BI161&\"TruckRollingResistance\")<0,0,BK161-INDIRECT(BI161&\"TruckRollingResistance\")),INDIRECT(BI161&\"TruckDownhillSlopes\"),-1))*88),2))","v":3.03},{"$f":"IF(BI161=0,0,ROUND(BG161/(INDEX(INDIRECT(BI161&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI161&\"TruckLoadedWeight\"),0),MATCH(IF(BK161-INDIRECT(BI161&\"TruckRollingResistance\")<0,0,BK161+INDIRECT(BI161&\"TruckRollingResistance\")),INDIRECT(BI161&\"TruckUHSlopes\"),-1))*88),2))","v":3.79},{"$f":"IF(BI161=0,0,ROUND(BG161/(INDEX(INDIRECT(BI161&\"TruckUHSpeedTable\"),MATCH(BF161,HaulMaterials,0),MATCH(IF(BK161-INDIRECT(BI161&\"TruckRollingResistance\")<0,0,BK161+INDIRECT(BI161&\"TruckRollingResistance\")),INDIRECT(BI161&\"TruckUHSlopes\"),-1))*88),2))","v":6.66},{"$f":"IF(BH161>=0,BN161,BO161)","v":6.66},{"$f":"IF(BH161>=0,BM161,BL161)","v":2.58},{"$f":"BP161+BQ161","v":9.24},{"$f":"IF(BI161=0,0,INDIRECT(BI161&\"TruckManuverLoad\"))","v":0.7},{"$f":"IF(BI161=0,0,INDIRECT(BI161&\"TruckManuverDump\"))","v":1.1000000000000001},{"$f":"IF(BI161=0,0,INDIRECT(BI161&IF(INDIRECT(BI161&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":2.1},{"$f":"IF(OR(ISBLANK(N69),NOT(ISNUMBER(N69)),N69=\"\"),BR161+BS161+BT161+BU161,N69)","v":13.139999999999999},{"$f":"IF(BU161=0,0,IF(OR(ISBLANK(O69),NOT(ISNUMBER(O69)),O69=\"\"),IF((BV161-BU161)/BU161<=1,2,ROUNDUP((BV161-BU161)/BU161,0)),O69))","v":6},{"$f":"IF(BI161=0,0,ROUND((60/BV161)*INDIRECT(BI161&\"TruckAvgCapacity\"),CubesRounding))","v":78},{"$f":"IF(BI161=0,0,ROUND(BW161*BX161*TruckOperator*INDIRECT(BI161&\"TruckJobEfficiency\")*INDIRECT(BI161&\"TruckAltitudeDeration\"),CubesRounding))","v":388},{"$f":"IF(BY161=0,0,ROUND(BE161/BY161,HoursRounding))","v":2},{"$f":"IF(BI161=0,0,ROUND(IF(BZ161<1,1,BZ161)*((BW161*INDIRECT(BI161&\"TruckEquipRate\"))+INDIRECT(BI161&\"LoaderEquipRate\")+INDIRECT(BI161&\"TruckDozerEquipRate\")),0))","v":2070},{"$f":"IF(BI161=0,0,ROUND(IF(BZ161<1,1,BZ161)*((BW161*INDIRECT(BI161&\"TruckLaborRate\"))+INDIRECT(BI161&\"LoaderLaborRate\")+INDIRECT(BI161&\"TruckDozerLaborRate\")),0))","v":843},{"$f":"CA161+CB161","v":2913},{"$f":"ROUND(BG161/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BK161-HaulScraperRollingResistance<0,0,BK161-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":2.58},{"$f":"IF(BF161=0,0,ROUND(BG161/(INDEX(HaulScraperSpeedTable,MATCH(BF161,HaulMaterials,0)+1,MATCH(IF(BK161-HaulScraperRollingResistance<0,0,BK161-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":2.97},{"$f":"ROUND(BG161/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BK161-HaulScraperRollingResistance<0,0,BK161+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":4.42},6.9,{"$f":"IF(BH161>=0,CF161,CG161)","v":6.9},{"$f":"IF(BH161>=0,CE161,CD161)","v":2.58},{"$f":"CH161+CI161","v":9.48},1.2,{"$f":"IF(OR(ISBLANK(N69),NOT(ISNUMBER(N69)),N69=\"\"),CJ161+CK161,N69)","v":10.68},{"$f":"IF(OR(ISBLANK(O69),NOT(ISNUMBER(O69)),O69=\"\"),IF(TRUNC(CJ161/CK161,0)<1,1,ROUND(CJ161/CK161,0)+1),O69)","v":9},{"$f":"ROUND((60/(CJ161+CK161)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*ScraperOperator)*CM161,CubesRounding)","v":1217},{"$f":"IF(BE161/CN161<1,1,ROUND(BE161/CN161,HoursRounding))","v":1},{"$f":"ROUND(IF(CO161<1,1,CO161)*((CM161*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":2673},{"$f":"ROUND(IF(CO161<1,1,CO161)*((CM161*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":646},{"$f":"CP161+CQ161","v":3319},{"$f":"ROUND(BG161/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BK161-TandemScraperRollingResistance<0,0,BK161-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":2.58},{"$f":"IF(BF161=0,0,ROUND(BG161/(INDEX(TandemScraperSpeedTable,MATCH(BF161,HaulMaterials,0)+1,MATCH(IF(BK161-TandemScraperRollingResistance<0,0,BK161-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":2.58},{"$f":"ROUND((BG161/VLOOKUP(BK161+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP(BK161+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":2.82},{"$f":"ROUND(BG161/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BK161-TandemScraperRollingResistance<0,0,BK161+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":2.66},{"$f":"IF(BF161=0,0,ROUND(BG161/(INDEX(TandemScraperUHSpeedTable,MATCH(BF161,HaulMaterials,0),MATCH(IF(BK161-TandemScraperRollingResistance<0,0,BK161+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":5.08},{"$f":"IF(BH161>=0,CT161,CS161)","v":2.58},{"$f":"CW161+CX161","v":7.66},1.1000000000000001,{"$f":"IF(OR(ISBLANK(N69),NOT(ISNUMBER(N69)),N69=\"\"),SUM(CY161:CZ161),N69)","v":8.76},{"$f":"IF(OR(ISBLANK(O69),NOT(ISNUMBER(O69)),O69=\"\"),IF(TRUNC(CY161/CZ161,0)<2,2,TRUNC(CY161/CZ161,0)+IF(MOD(TRUNC(CY161/CZ161,0),2),1,0)),O69+IF(MOD(O69,2)>0,1))","v":6},{"$f":"ROUND((60/(CY161+CZ161)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*ScraperOperator)*DB161,CubesRounding)","v":989},{"$f":"ROUND(BE161/DC161,HoursRounding)","v":1},{"$f":"ROUND(IF(DD161<1,1,DD161)*((DB161*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":1773},{"$f":"ROUND(IF(DD161<1,1,DD161)*((DB161*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":411},{"$f":"DE161+DF161","v":2184}]
[{"$f":"A34","v":2},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":"ARD Collection Pond 2"},{"$f":"IF(OR(ISBLANK(B34),AND(ISBLANK(X34),ISBLANK(Y34))),\"\",IF(Metric,ROUND(CY_2_M3*(BE162),0),BE162))","v":775},{"$f":"IF(OR(ISBLANK(B34),C162=\"\",C162=0),\"\",IF(OR(ISBLANK(X34),ISBLANK(Y34)),\"Haul Info\",IF(BF162=0,\"Select Material\",IF(BJ162=0,\"Select Fleet\",IF(RIGHT(BJ162,5)=\"Truck\",INDIRECT(BI162&\"Truck\")&\"/\"&INDIRECT(BI162&\"Loader\")&\"/\"&INDIRECT(BI162&\"TruckDozer\"),IF(BI162=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BI162=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":"725C2/966M/D6T"},{"$f":"IF(OR(ISBLANK(B34),C162=\"\",C162=0),\"\",IF(OR(ISBLANK(X34),ISBLANK(Y34)),\"Haul Info\",IF(BF162=0,\"Select Material\",IF(BJ162=0,\"Select Fleet\",BA162))))","v":13.139999999999999},{"$f":"IF(OR(ISBLANK(B34),C162=\"\"),\"\",IF(OR(ISBLANK(X34),ISBLANK(Y34)),\"Haul Info\",IF(BF162=0,\"Select Material\",IF(BJ162=0,\"Select Fleet\",IF(RIGHT(BJ162,5)=\"Truck\",BW162,IF(BJ162=\"Scraper Dozer\",CM162,IF(BJ162=\"Tandem Scraper\",DB162,\"\")))))))","v":6},{"$f":"IF(OR(ISBLANK(B34),C162=\"\",C162=0),\"\",IF(OR(ISBLANK(X34),ISBLANK(Y34)),\"Haul Info\",IF(BF162=0,\"Select Material\",IF(BJ162=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BB162,0),BB162)))))","v":388},{"$f":"IF(OR(ISBLANK(B34),C162=\"\"),0,IF(OR(ISBLANK(X34),ISBLANK(Y34)),\"Haul Info\",IF(BF162=0,\"Select Material\",IF(BJ162=0,\"Select Fleet\",IF(RIGHT(BJ162,5)=\"Truck\",BZ162,IF(BJ162=\"Scraper Dozer\",CO162,IF(BJ162=\"Tandem Scraper\",DD162,\"\")))))))","v":2},{"$f":"IF(OR(ISBLANK(B34),C162=\"\",ISTEXT(H162)),0,IF(RIGHT(BJ162,5)=\"Truck\",CB162,IF(BJ162=\"Scraper Dozer\",CQ162,IF(BJ162=\"Tandem Scraper\",DF162,0))))","v":843},{"$f":"IF(OR(ISBLANK(B34),C162=\"\",ISTEXT(H162)),0,IF(RIGHT(BJ162,5)=\"Truck\",CA162,IF(BJ162=\"Scraper Dozer\",CP162,IF(BJ162=\"Tandem Scraper\",DE162,0))))","v":2070},{"$f":"IF(OR(ISBLANK(B34),C162=\"\",C162=0),0,SUM(I162:J162))","v":2913},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.139999999999999,388,{"$f":"ROUND(BA130/43560,2)","v":0.48},{"$f":"BP34","v":12},775,{"$f":"L70","v":"Alluvium"},6800,-5,{"$f":"BG70","v":"Small"},{"$f":"M70","v":"Small Truck"},5,2.58,3.03,3.79,6.66,6.66,2.58,9.24,0.7,1.1000000000000001,2.1,{"$f":"IF(OR(ISBLANK(N70),NOT(ISNUMBER(N70)),N70=\"\"),BR162+BS162+BT162+BU162,N70)","v":13.139999999999999},{"$f":"IF(BU162=0,0,IF(OR(ISBLANK(O70),NOT(ISNUMBER(O70)),O70=\"\"),IF((BV162-BU162)/BU162<=1,2,ROUNDUP((BV162-BU162)/BU162,0)),O70))","v":6},78,388,2,2070,843,2913,2.58,2.97,4.42,6.9,6.9,2.58,9.48,1.2,{"$f":"IF(OR(ISBLANK(N70),NOT(ISNUMBER(N70)),N70=\"\"),CJ162+CK162,N70)","v":10.68},{"$f":"IF(OR(ISBLANK(O70),NOT(ISNUMBER(O70)),O70=\"\"),IF(TRUNC(CJ162/CK162,0)<1,1,ROUND(CJ162/CK162,0)+1),O70)","v":9},1217,1,2673,646,3319,2.58,2.58,2.82,2.66,5.08,2.58,7.66,1.1000000000000001,{"$f":"IF(OR(ISBLANK(N70),NOT(ISNUMBER(N70)),N70=\"\"),SUM(CY162:CZ162),N70)","v":8.76},{"$f":"IF(OR(ISBLANK(O70),NOT(ISNUMBER(O70)),O70=\"\"),IF(TRUNC(CY162/CZ162,0)<2,2,TRUNC(CY162/CZ162,0)+IF(MOD(TRUNC(CY162/CZ162,0),2),1,0)),O70+IF(MOD(O70,2)>0,1))","v":6},989,1,1773,411,2184]
[{"$f":"A35","v":3},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(OR(ISBLANK(B35),AND(ISBLANK(X35),ISBLANK(Y35))),\"\",IF(Metric,ROUND(CY_2_M3*(BE163),0),BE163))","v":""},{"$f":"IF(OR(ISBLANK(B35),C163=\"\",C163=0),\"\",IF(OR(ISBLANK(X35),ISBLANK(Y35)),\"Haul Info\",IF(BF163=0,\"Select Material\",IF(BJ163=0,\"Select Fleet\",IF(RIGHT(BJ163,5)=\"Truck\",INDIRECT(BI163&\"Truck\")&\"/\"&INDIRECT(BI163&\"Loader\")&\"/\"&INDIRECT(BI163&\"TruckDozer\"),IF(BI163=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BI163=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C163=\"\",C163=0),\"\",IF(OR(ISBLANK(X35),ISBLANK(Y35)),\"Haul Info\",IF(BF163=0,\"Select Material\",IF(BJ163=0,\"Select Fleet\",BA163))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C163=\"\"),\"\",IF(OR(ISBLANK(X35),ISBLANK(Y35)),\"Haul Info\",IF(BF163=0,\"Select Material\",IF(BJ163=0,\"Select Fleet\",IF(RIGHT(BJ163,5)=\"Truck\",BW163,IF(BJ163=\"Scraper Dozer\",CM163,IF(BJ163=\"Tandem Scraper\",DB163,\"\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C163=\"\",C163=0),\"\",IF(OR(ISBLANK(X35),ISBLANK(Y35)),\"Haul Info\",IF(BF163=0,\"Select Material\",IF(BJ163=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BB163,0),BB163)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C163=\"\"),0,IF(OR(ISBLANK(X35),ISBLANK(Y35)),\"Haul Info\",IF(BF163=0,\"Select Material\",IF(BJ163=0,\"Select Fleet\",IF(RIGHT(BJ163,5)=\"Truck\",BZ163,IF(BJ163=\"Scraper Dozer\",CO163,IF(BJ163=\"Tandem Scraper\",DD163,\"\")))))))","v":0},{"$f":"IF(OR(ISBLANK(B35),C163=\"\",ISTEXT(H163)),0,IF(RIGHT(BJ163,5)=\"Truck\",CB163,IF(BJ163=\"Scraper Dozer\",CQ163,IF(BJ163=\"Tandem Scraper\",DF163,0))))","v":0},{"$f":"IF(OR(ISBLANK(B35),C163=\"\",ISTEXT(H163)),0,IF(RIGHT(BJ163,5)=\"Truck\",CA163,IF(BJ163=\"Scraper Dozer\",CP163,IF(BJ163=\"Tandem Scraper\",DE163,0))))","v":0},{"$f":"IF(OR(ISBLANK(B35),C163=\"\",C163=0),0,SUM(I163:J163))","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,3.9000000000000004,435,{"$f":"ROUND(BA131/43560,2)","v":0},{"$f":"BP35","v":0},0,{"$f":"L71","v":"Alluvium"},0,0,{"$f":"BG71","v":"Small"},{"$f":"M71","v":"Small Truck"},0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.1,{"$f":"IF(OR(ISBLANK(N71),NOT(ISNUMBER(N71)),N71=\"\"),BR163+BS163+BT163+BU163,N71)","v":3.9000000000000004},{"$f":"IF(BU163=0,0,IF(OR(ISBLANK(O71),NOT(ISNUMBER(O71)),O71=\"\"),IF((BV163-BU163)/BU163<=1,2,ROUNDUP((BV163-BU163)/BU163,0)),O71))","v":2},262,435,0,481,219,700,0,0,0,0,0,0,0,1.2,{"$f":"IF(OR(ISBLANK(N71),NOT(ISNUMBER(N71)),N71=\"\"),CJ163+CK163,N71)","v":1.2},{"$f":"IF(OR(ISBLANK(O71),NOT(ISNUMBER(O71)),O71=\"\"),IF(TRUNC(CJ163/CK163,0)<1,1,ROUND(CJ163/CK163,0)+1),O71)","v":1},1204,1,879,176,1055,0,0,0,0,0,0,0,1.1000000000000001,{"$f":"IF(OR(ISBLANK(N71),NOT(ISNUMBER(N71)),N71=\"\"),SUM(CY163:CZ163),N71)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(O71),NOT(ISNUMBER(O71)),O71=\"\"),IF(TRUNC(CY163/CZ163,0)<2,2,TRUNC(CY163/CZ163,0)+IF(MOD(TRUNC(CY163/CZ163,0),2),1,0)),O71+IF(MOD(O71,2)>0,1))","v":2},2626,0,665,176,841]
[{"$f":"A36","v":4},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":""},{"$f":"IF(OR(ISBLANK(B36),AND(ISBLANK(X36),ISBLANK(Y36))),\"\",IF(Metric,ROUND(CY_2_M3*(BE164),0),BE164))","v":""},{"$f":"IF(OR(ISBLANK(B36),C164=\"\",C164=0),\"\",IF(OR(ISBLANK(X36),ISBLANK(Y36)),\"Haul Info\",IF(BF164=0,\"Select Material\",IF(BJ164=0,\"Select Fleet\",IF(RIGHT(BJ164,5)=\"Truck\",INDIRECT(BI164&\"Truck\")&\"/\"&INDIRECT(BI164&\"Loader\")&\"/\"&INDIRECT(BI164&\"TruckDozer\"),IF(BI164=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BI164=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C164=\"\",C164=0),\"\",IF(OR(ISBLANK(X36),ISBLANK(Y36)),\"Haul Info\",IF(BF164=0,\"Select Material\",IF(BJ164=0,\"Select Fleet\",BA164))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C164=\"\"),\"\",IF(OR(ISBLANK(X36),ISBLANK(Y36)),\"Haul Info\",IF(BF164=0,\"Select Material\",IF(BJ164=0,\"Select Fleet\",IF(RIGHT(BJ164,5)=\"Truck\",BW164,IF(BJ164=\"Scraper Dozer\",CM164,IF(BJ164=\"Tandem Scraper\",DB164,\"\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C164=\"\",C164=0),\"\",IF(OR(ISBLANK(X36),ISBLANK(Y36)),\"Haul Info\",IF(BF164=0,\"Select Material\",IF(BJ164=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BB164,0),BB164)))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C164=\"\"),0,IF(OR(ISBLANK(X36),ISBLANK(Y36)),\"Haul Info\",IF(BF164=0,\"Select Material\",IF(BJ164=0,\"Select Fleet\",IF(RIGHT(BJ164,5)=\"Truck\",BZ164,IF(BJ164=\"Scraper Dozer\",CO164,IF(BJ164=\"Tandem Scraper\",DD164,\"\")))))))","v":0},{"$f":"IF(OR(ISBLANK(B36),C164=\"\",ISTEXT(H164)),0,IF(RIGHT(BJ164,5)=\"Truck\",CB164,IF(BJ164=\"Scraper Dozer\",CQ164,IF(BJ164=\"Tandem Scraper\",DF164,0))))","v":0},{"$f":"IF(OR(ISBLANK(B36),C164=\"\",ISTEXT(H164)),0,IF(RIGHT(BJ164,5)=\"Truck\",CA164,IF(BJ164=\"Scraper Dozer\",CP164,IF(BJ164=\"Tandem Scraper\",DE164,0))))","v":0},{"$f":"IF(OR(ISBLANK(B36),C164=\"\",C164=0),0,SUM(I164:J164))","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,3.9000000000000004,435,{"$f":"ROUND(BA132/43560,2)","v":0},{"$f":"BP36","v":0},0,{"$f":"L72","v":"Alluvium"},0,0,{"$f":"BG72","v":"Small"},{"$f":"M72","v":"Small Truck"},0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.1,{"$f":"IF(OR(ISBLANK(N72),NOT(ISNUMBER(N72)),N72=\"\"),BR164+BS164+BT164+BU164,N72)","v":3.9000000000000004},{"$f":"IF(BU164=0,0,IF(OR(ISBLANK(O72),NOT(ISNUMBER(O72)),O72=\"\"),IF((BV164-BU164)/BU164<=1,2,ROUNDUP((BV164-BU164)/BU164,0)),O72))","v":2},262,435,0,481,219,700,0,0,0,0,0,0,0,1.2,{"$f":"IF(OR(ISBLANK(N72),NOT(ISNUMBER(N72)),N72=\"\"),CJ164+CK164,N72)","v":1.2},{"$f":"IF(OR(ISBLANK(O72),NOT(ISNUMBER(O72)),O72=\"\"),IF(TRUNC(CJ164/CK164,0)<1,1,ROUND(CJ164/CK164,0)+1),O72)","v":1},1204,1,879,176,1055,0,0,0,0,0,0,0,1.1000000000000001,{"$f":"IF(OR(ISBLANK(N72),NOT(ISNUMBER(N72)),N72=\"\"),SUM(CY164:CZ164),N72)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(O72),NOT(ISNUMBER(O72)),O72=\"\"),IF(TRUNC(CY164/CZ164,0)<2,2,TRUNC(CY164/CZ164,0)+IF(MOD(TRUNC(CY164/CZ164,0),2),1,0)),O72+IF(MOD(O72,2)>0,1))","v":2},2626,0,665,176,841]
[]
[null,null,{"$f":"IF(SUM(C160:C165)=0,0,SUM(C160:C165))","v":1373},null,null,null,null,{"$f":"IF(SUM(H160:H165)=0,0,SUM(H160:H165))","v":4},{"$f":"IF(SUM(I160:I165)=0,0,SUM(I160:I165))","v":1686},{"$f":"IF(SUM(J160:J165)=0,0,SUM(J160:J165))","v":4140},{"$f":"IF(SUM(K160:K165)=0,0,SUM(K160:K165))","v":5826}]
[]
[{"$f":"ThisSheetName(A169)&\" - \"&VLOOKUP(A169,TableTitles,2)","v":"Process Ponds - Revegetation Costs"}]
[12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revegetation"]
[null,"Description\n(required)","Surface Area","Revegetation Labor Cost","Revegetation Equipment Cost","Revgetation Material Cost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Footprint","Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total"]
[null,null,{"$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":""},{"$f":"IF(ISBLANK(B32),\"\",IF(Metric,ROUND(Ac2Ha*BA172,2),BA172))","v":""},{"$f":"IF(OR(P68=\"None\",ISBLANK(P68)),0,BC172)","v":0},{"$f":"IF(OR(P68=\"None\",ISBLANK(P68)),0,BB172)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISERROR(BG172)),0,BG172)","v":0},{"$f":"IF(AND(D172=\"\",E172=0,F172=0),0,SUM(D172:F172))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BA128=0,0,IF(BA128/43560<0.1,0.1,ROUND(BA128/43560,1)))","v":0},{"$f":"IF(OR(P68=\"None\",ISBLANK(P68),BA172=0),0,IF(BA172<1,SeedEquipPondFlat,ROUND(SeedEquipPondFlat*BA172,0)))","v":0},{"$f":"IF(OR(P68=\"None\",ISBLANK(P68),BA172=0),0,IF(BA172<1,SeedLaborPondFlat,ROUND(SeedLaborPondFlat*BA172,0)))","v":0},{"$f":"IF(OR(P68=\"None\",ISBLANK(P68),BA172=0),0,ROUND(INDEX(SeedMixArray,MATCH(P68,SeedMixes,0),4)*C172,0))","v":0},{"$f":"IF(OR(Q68=\"None\",ISBLANK(Q68),BA172=0),0,ROUND(INDEX(MulchArray,MATCH(Q68,Mulches,0),4)*C172,0))","v":0},{"$f":"IF(OR(R68=\"None\",ISBLANK(R68),BA172=0),0,ROUND(INDEX(FertilizerArray,MATCH(R68,Fertilizers,0),4)*C172,0))","v":0},{"$f":"IF(AND(BD172=\"\",BE172=\"\",BF172=\"\"),0,SUM(BD172:BF172))","v":0},{"$f":"IF(OR(P111=\"None\",ISBLANK(P111)),0,ROUND(BB172+BC172+BG172,0))","v":0}]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"ARD Collection Pond 1"},{"$f":"IF(ISBLANK(B33),\"\",IF(Metric,ROUND(Ac2Ha*BA173,2),BA173))","v":0.4},{"$f":"IF(OR(P69=\"None\",ISBLANK(P69)),0,BC173)","v":175},{"$f":"IF(OR(P69=\"None\",ISBLANK(P69)),0,BB173)","v":100},{"$f":"IF(OR(ISBLANK(B33),ISERROR(BG173)),0,BG173)","v":96},{"$f":"IF(AND(D173=\"\",E173=0,F173=0),0,SUM(D173:F173))","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,{"$f":"IF(BA129=0,0,IF(BA129/43560<0.1,0.1,ROUND(BA129/43560,1)))","v":0.4},{"$f":"IF(OR(P69=\"None\",ISBLANK(P69),BA173=0),0,IF(BA173<1,SeedEquipPondFlat,ROUND(SeedEquipPondFlat*BA173,0)))","v":100},{"$f":"IF(OR(P69=\"None\",ISBLANK(P69),BA173=0),0,IF(BA173<1,SeedLaborPondFlat,ROUND(SeedLaborPondFlat*BA173,0)))","v":175},{"$f":"IF(OR(P69=\"None\",ISBLANK(P69),BA173=0),0,ROUND(INDEX(SeedMixArray,MATCH(P69,SeedMixes,0),4)*C173,0))","v":96},{"$f":"IF(OR(Q69=\"None\",ISBLANK(Q69),BA173=0),0,ROUND(INDEX(MulchArray,MATCH(Q69,Mulches,0),4)*C173,0))","v":0},{"$f":"IF(OR(R69=\"None\",ISBLANK(R69),BA173=0),0,ROUND(INDEX(FertilizerArray,MATCH(R69,Fertilizers,0),4)*C173,0))","v":0},{"$f":"IF(AND(BD173=\"\",BE173=\"\",BF173=\"\"),0,SUM(BD173:BF173))","v":96},{"$f":"IF(OR(P112=\"None\",ISBLANK(P112)),0,ROUND(BB173+BC173+BG173,0))","v":0}]
[{"$f":"A34","v":2},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":"ARD Collection Pond 2"},{"$f":"IF(ISBLANK(B34),\"\",IF(Metric,ROUND(Ac2Ha*BA174,2),BA174))","v":0.5},{"$f":"IF(OR(P70=\"None\",ISBLANK(P70)),0,BC174)","v":175},{"$f":"IF(OR(P70=\"None\",ISBLANK(P70)),0,BB174)","v":100},{"$f":"IF(OR(ISBLANK(B34),ISERROR(BG174)),0,BG174)","v":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,{"$f":"IF(BA130=0,0,IF(BA130/43560<0.1,0.1,ROUND(BA130/43560,1)))","v":0.5},{"$f":"IF(OR(P70=\"None\",ISBLANK(P70),BA174=0),0,IF(BA174<1,SeedEquipPondFlat,ROUND(SeedEquipPondFlat*BA174,0)))","v":100},{"$f":"IF(OR(P70=\"None\",ISBLANK(P70),BA174=0),0,IF(BA174<1,SeedLaborPondFlat,ROUND(SeedLaborPondFlat*BA174,0)))","v":175},{"$f":"IF(OR(P70=\"None\",ISBLANK(P70),BA174=0),0,ROUND(INDEX(SeedMixArray,MATCH(P70,SeedMixes,0),4)*C174,0))","v":121},{"$f":"IF(OR(Q70=\"None\",ISBLANK(Q70),BA174=0),0,ROUND(INDEX(MulchArray,MATCH(Q70,Mulches,0),4)*C174,0))","v":0},{"$f":"IF(OR(R70=\"None\",ISBLANK(R70),BA174=0),0,ROUND(INDEX(FertilizerArray,MATCH(R70,Fertilizers,0),4)*C174,0))","v":0},121,{"$f":"IF(OR(P113=\"None\",ISBLANK(P113)),0,ROUND(BB174+BC174+BG174,0))","v":0}]
[{"$f":"A35","v":3},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(ISBLANK(B35),\"\",IF(Metric,ROUND(Ac2Ha*BA175,2),BA175))","v":""},{"$f":"IF(OR(P71=\"None\",ISBLANK(P71)),0,BC175)","v":0},{"$f":"IF(OR(P71=\"None\",ISBLANK(P71)),0,BB175)","v":0},{"$f":"IF(OR(ISBLANK(B35),ISERROR(BG175)),0,BG175)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BA131=0,0,IF(BA131/43560<0.1,0.1,ROUND(BA131/43560,1)))","v":0},{"$f":"IF(OR(P71=\"None\",ISBLANK(P71),BA175=0),0,IF(BA175<1,SeedEquipPondFlat,ROUND(SeedEquipPondFlat*BA175,0)))","v":0},{"$f":"IF(OR(P71=\"None\",ISBLANK(P71),BA175=0),0,IF(BA175<1,SeedLaborPondFlat,ROUND(SeedLaborPondFlat*BA175,0)))","v":0},{"$f":"IF(OR(P71=\"None\",ISBLANK(P71),BA175=0),0,ROUND(INDEX(SeedMixArray,MATCH(P71,SeedMixes,0),4)*C175,0))","v":0},{"$f":"IF(OR(Q71=\"None\",ISBLANK(Q71),BA175=0),0,ROUND(INDEX(MulchArray,MATCH(Q71,Mulches,0),4)*C175,0))","v":0},{"$f":"IF(OR(R71=\"None\",ISBLANK(R71),BA175=0),0,ROUND(INDEX(FertilizerArray,MATCH(R71,Fertilizers,0),4)*C175,0))","v":0},0,{"$f":"IF(OR(P114=\"None\",ISBLANK(P114)),0,ROUND(BB175+BC175+BG175,0))","v":0}]
[{"$f":"A36","v":4},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":""},{"$f":"IF(ISBLANK(B36),\"\",IF(Metric,ROUND(Ac2Ha*BA176,2),BA176))","v":""},{"$f":"IF(OR(P72=\"None\",ISBLANK(P72)),0,BC176)","v":0},{"$f":"IF(OR(P72=\"None\",ISBLANK(P72)),0,BB176)","v":0},{"$f":"IF(OR(ISBLANK(B36),ISERROR(BG176)),0,BG176)","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,{"$f":"IF(BA132=0,0,IF(BA132/43560<0.1,0.1,ROUND(BA132/43560,1)))","v":0},{"$f":"IF(OR(P72=\"None\",ISBLANK(P72),BA176=0),0,IF(BA176<1,SeedEquipPondFlat,ROUND(SeedEquipPondFlat*BA176,0)))","v":0},{"$f":"IF(OR(P72=\"None\",ISBLANK(P72),BA176=0),0,IF(BA176<1,SeedLaborPondFlat,ROUND(SeedLaborPondFlat*BA176,0)))","v":0},{"$f":"IF(OR(P72=\"None\",ISBLANK(P72),BA176=0),0,ROUND(INDEX(SeedMixArray,MATCH(P72,SeedMixes,0),4)*C176,0))","v":0},{"$f":"IF(OR(Q72=\"None\",ISBLANK(Q72),BA176=0),0,ROUND(INDEX(MulchArray,MATCH(Q72,Mulches,0),4)*C176,0))","v":0},{"$f":"IF(OR(R72=\"None\",ISBLANK(R72),BA176=0),0,ROUND(INDEX(FertilizerArray,MATCH(R72,Fertilizers,0),4)*C176,0))","v":0},0,{"$f":"IF(OR(P115=\"None\",ISBLANK(P115)),0,ROUND(BB176+BC176+BG176,0))","v":0}]
[null,{"$f":"IF(ISBLANK(B59),\"\",B59)","v":""},{"$f":"IF(ISBLANK(B59),\"\",BA177)","v":""},{"$f":"IF(OR(P112=\"None\",ISBLANK(P112)),\"\",BC177)","v":""},{"$f":"IF(OR(P112=\"None\",ISBLANK(P112)),\"\",BB177)","v":""},{"$f":"IF(OR(P112=\"None\",ISBLANK(P112)),\"\",BG177)","v":""},{"$f":"IF(AND(D177=\"\",E177=\"\",F177=\"\"),\"\",SUM(D177:F177))","v":""}]
[null,null,{"$f":"IF(SUM(C172:C177)=0,0,SUM(C172:C177))","v":0.9},{"$f":"IF(SUM(D172:D177)=0,0,SUM(D172:D177))","v":350},{"$f":"IF(SUM(E172:E177)=0,0,SUM(E172:E177))","v":200},{"$f":"IF(SUM(F172:F177)=0,0,SUM(F172:F177))","v":217},{"$f":"IF(SUM(G172:G177)=0,0,SUM(G172:G177))","v":767}]
[]
[]
[{"$f":"ThisSheetName(A182)&\" - \"&VLOOKUP(A182,TableTitles,2)","v":"Process Ponds - Evaporation/Evapotranspiration Cell Liners"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[16,null,"Liner Repair",null,null,null,null,"Other Geosynthetics",null,null,null,null,"Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liner Repair/replacement information",null,null,null,null,"Other geosynthetics",null,null,"Liners",null,null,null,"Geotextile"]
[null,"Description\n(required)","Surface Area","Material Costs","Labor Cost","Equipment Cost","Total Liner Cost","Surface Area","Material Costs","Labor Cost","Equipment Cost","Total Geosynthetic Cost","Subtotal","Markup","Total Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pond Bottom Area","End surface area","Side surface area","Liner Surface Area","Total Liner Area","Area (assumes pond top)","Total Geofabric",null,"Liner Material","Liner Labor","Liner Equipment","Liner Premium","Geotextile Material","Geotextile Labor","Geotextile Equipment","Geotextile Premium"]
[null,null,{"$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(C83)),0,IF(Metric,ROUND(Ft2_2_M2*(BE185),0),BE185))","v":0},{"$f":"IF(OR(ISBLANK(B32),C185=0),0,BI185*C185)","v":0},{"$f":"IF(OR(ISBLANK(B32),C185=0),0,BJ185*C185)","v":0},{"$f":"IF(OR(ISBLANK(B32),C185=0),0,BK185*C185)","v":0},{"$f":"IF(OR(ISBLANK(B32),C185=0),0,SUM(D185:F185))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(J32),ISBLANK(K32),ISBLANK(L32),ISBLANK(M32),ISBLANK(C83)),0,IF(Metric,ROUND(Ft2_2_M2*(BG185),0),BG185))","v":0},{"$f":"IF(OR(ISBLANK(B32),H185=0),0,BM185*H185)","v":0},{"$f":"IF(OR(ISBLANK(B32),H185=0),0,BN185*H185)","v":0},{"$f":"IF(OR(ISBLANK(B32),H185=0),0,BO185*H185)","v":0},{"$f":"IF(OR(ISBLANK(B32),H185=0),0,SUM(I185:K185))","v":0},{"$f":"IF(OR(ISBLANK(B32),AND(C185=0,H185=0)),0,G185+L185)","v":0},{"$f":"M185*O83","v":0},{"$f":"IF(OR(ISBLANK(B32),C185=\"\"),0,SUM(M185:N185))","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,{"$f":"BE128*BF128","v":0},{"$f":"ROUND(BG128*(BD128+BF128)/2,0)","v":0},{"$f":"ROUND(BG128*(BC128+BE128)/2,0)","v":0},{"$f":"BA185+(2*BB185)+(2*BC185)","v":0},{"$f":"BD185*BA83*IF(BB83=\"Repair\",0.1,1)","v":0},{"$f":"BA128","v":0},{"$f":"BF185*G83","v":0},null,{"$f":"IF(ISBLANK(D83),0,INDEX(LinerCostTable,MATCH(D83,LinerTypes,0)+3,6))","v":0},{"$f":"IF(BI185=0,0,INDEX(LinerCostTable,MATCH(D83,LinerTypes,0),7))","v":0},{"$f":"IF(BI185=0,0,INDEX(LinerCostTable,MATCH(D83,LinerTypes,0),8))","v":0},{"$f":"IF(BI185=0,0,INDEX(LinerCostTable,MATCH(D83,LinerTypes,0),9))","v":0},{"$f":"INDEX(LinerCostTable,MATCH(\"Geotextile\",Geofabrics,0),6)","v":0},{"$f":"INDEX(LinerCostTable,MATCH(\"Geotextile\",Geofabrics,0),7)","v":0.93},{"$f":"INDEX(LinerCostTable,MATCH(\"Geotextile\",Geofabrics,0),8)","v":0.44},{"$f":"INDEX(LinerCostTable,MATCH(\"Geotextile\",Geofabrics,0),9)","v":""}]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"ARD Collection Pond 1"},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(J33),ISBLANK(K33),ISBLANK(L33),ISBLANK(M33),ISBLANK(C84)),0,IF(Metric,ROUND(Ft2_2_M2*(BE186),0),BE186))","v":0},{"$f":"IF(OR(ISBLANK(B33),C186=0),0,BI186*C186)","v":0},{"$f":"IF(OR(ISBLANK(B33),C186=0),0,BJ186*C186)","v":0},{"$f":"IF(OR(ISBLANK(B33),C186=0),0,BK186*C186)","v":0},{"$f":"IF(OR(ISBLANK(B33),C186=0),0,SUM(D186:F186))","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(J33),ISBLANK(K33),ISBLANK(L33),ISBLANK(M33),ISBLANK(C84)),0,IF(Metric,ROUND(Ft2_2_M2*(BG186),0),BG186))","v":0},{"$f":"IF(OR(ISBLANK(B33),H186=0),0,BM186*H186)","v":0},{"$f":"IF(OR(ISBLANK(B33),H186=0),0,BN186*H186)","v":0},{"$f":"IF(OR(ISBLANK(B33),H186=0),0,BO186*H186)","v":0},{"$f":"IF(OR(ISBLANK(B33),H186=0),0,SUM(I186:K186))","v":0},{"$f":"IF(OR(ISBLANK(B33),AND(C186=0,H186=0)),0,G186+L186)","v":0},{"$f":"M186*O84","v":0},{"$f":"IF(OR(ISBLANK(B33),C186=\"\"),0,SUM(M186:N186))","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,{"$f":"BE129*BF129","v":8584},{"$f":"ROUND(BG129*(BD129+BF129)/2,0)","v":1332},{"$f":"ROUND(BG129*(BC129+BE129)/2,0)","v":2952},{"$f":"BA186+(2*BB186)+(2*BC186)","v":17152},{"$f":"BD186*BA84*IF(BB84=\"Repair\",0.1,1)","v":0},{"$f":"BA129","v":16200},{"$f":"BF186*G84","v":0},null,{"$f":"IF(ISBLANK(D84),0,INDEX(LinerCostTable,MATCH(D84,LinerTypes,0)+3,6))","v":0},{"$f":"IF(BI186=0,0,INDEX(LinerCostTable,MATCH(D84,LinerTypes,0),7))","v":0},{"$f":"IF(BI186=0,0,INDEX(LinerCostTable,MATCH(D84,LinerTypes,0),8))","v":0},{"$f":"IF(BI186=0,0,INDEX(LinerCostTable,MATCH(D84,LinerTypes,0),9))","v":0},0,0.93,0.44,""]
[{"$f":"A34","v":2},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":"ARD Collection Pond 2"},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(J34),ISBLANK(K34),ISBLANK(L34),ISBLANK(M34),ISBLANK(C85)),0,IF(Metric,ROUND(Ft2_2_M2*(BE187),0),BE187))","v":0},{"$f":"IF(OR(ISBLANK(B34),C187=0),0,BI187*C187)","v":0},{"$f":"IF(OR(ISBLANK(B34),C187=0),0,BJ187*C187)","v":0},{"$f":"IF(OR(ISBLANK(B34),C187=0),0,BK187*C187)","v":0},{"$f":"IF(OR(ISBLANK(B34),C187=0),0,SUM(D187:F187))","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(J34),ISBLANK(K34),ISBLANK(L34),ISBLANK(M34),ISBLANK(C85)),0,IF(Metric,ROUND(Ft2_2_M2*(BG187),0),BG187))","v":0},{"$f":"IF(OR(ISBLANK(B34),H187=0),0,BM187*H187)","v":0},{"$f":"IF(OR(ISBLANK(B34),H187=0),0,BN187*H187)","v":0},{"$f":"IF(OR(ISBLANK(B34),H187=0),0,BO187*H187)","v":0},{"$f":"IF(OR(ISBLANK(B34),H187=0),0,SUM(I187:K187))","v":0},{"$f":"IF(OR(ISBLANK(B34),AND(C187=0,H187=0)),0,G187+L187)","v":0},{"$f":"M187*O85","v":0},{"$f":"IF(OR(ISBLANK(B34),C187=\"\"),0,SUM(M187:N187))","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,{"$f":"BE130*BF130","v":12544},{"$f":"ROUND(BG130*(BD130+BF130)/2,0)","v":2052},{"$f":"ROUND(BG130*(BC130+BE130)/2,0)","v":2592},21832,{"$f":"BD187*BA85*IF(BB85=\"Repair\",0.1,1)","v":0},{"$f":"BA130","v":20800},{"$f":"BF187*G85","v":0},null,{"$f":"IF(ISBLANK(D85),0,INDEX(LinerCostTable,MATCH(D85,LinerTypes,0)+3,6))","v":0},{"$f":"IF(BI187=0,0,INDEX(LinerCostTable,MATCH(D85,LinerTypes,0),7))","v":0},{"$f":"IF(BI187=0,0,INDEX(LinerCostTable,MATCH(D85,LinerTypes,0),8))","v":0},{"$f":"IF(BI187=0,0,INDEX(LinerCostTable,MATCH(D85,LinerTypes,0),9))","v":0},0,0.93,0.44,""]
[{"$f":"A35","v":3},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(J35),ISBLANK(K35),ISBLANK(L35),ISBLANK(M35),ISBLANK(C86)),0,IF(Metric,ROUND(Ft2_2_M2*(BE188),0),BE188))","v":0},{"$f":"IF(OR(ISBLANK(B35),C188=0),0,BI188*C188)","v":0},{"$f":"IF(OR(ISBLANK(B35),C188=0),0,BJ188*C188)","v":0},{"$f":"IF(OR(ISBLANK(B35),C188=0),0,BK188*C188)","v":0},{"$f":"IF(OR(ISBLANK(B35),C188=0),0,SUM(D188:F188))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(J35),ISBLANK(K35),ISBLANK(L35),ISBLANK(M35),ISBLANK(C86)),0,IF(Metric,ROUND(Ft2_2_M2*(BG188),0),BG188))","v":0},{"$f":"IF(OR(ISBLANK(B35),H188=0),0,BM188*H188)","v":0},{"$f":"IF(OR(ISBLANK(B35),H188=0),0,BN188*H188)","v":0},{"$f":"IF(OR(ISBLANK(B35),H188=0),0,BO188*H188)","v":0},{"$f":"IF(OR(ISBLANK(B35),H188=0),0,SUM(I188:K188))","v":0},{"$f":"IF(OR(ISBLANK(B35),AND(C188=0,H188=0)),0,G188+L188)","v":0},{"$f":"M188*O86","v":0},{"$f":"IF(OR(ISBLANK(B35),C188=\"\"),0,SUM(M188:N188))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE131*BF131","v":0},{"$f":"ROUND(BG131*(BD131+BF131)/2,0)","v":0},{"$f":"ROUND(BG131*(BC131+BE131)/2,0)","v":0},0,{"$f":"BD188*BA86*IF(BB86=\"Repair\",0.1,1)","v":0},{"$f":"BA131","v":0},{"$f":"BF188*G86","v":0},null,{"$f":"IF(ISBLANK(D86),0,INDEX(LinerCostTable,MATCH(D86,LinerTypes,0)+3,6))","v":0},{"$f":"IF(BI188=0,0,INDEX(LinerCostTable,MATCH(D86,LinerTypes,0),7))","v":0},{"$f":"IF(BI188=0,0,INDEX(LinerCostTable,MATCH(D86,LinerTypes,0),8))","v":0},{"$f":"IF(BI188=0,0,INDEX(LinerCostTable,MATCH(D86,LinerTypes,0),9))","v":0},0,0.93,0.44,""]
[{"$f":"A36","v":4},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":""},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(J36),ISBLANK(K36),ISBLANK(L36),ISBLANK(M36),ISBLANK(C87)),0,IF(Metric,ROUND(Ft2_2_M2*(BE189),0),BE189))","v":0},{"$f":"IF(OR(ISBLANK(B36),C189=0),0,BI189*C189)","v":0},{"$f":"IF(OR(ISBLANK(B36),C189=0),0,BJ189*C189)","v":0},{"$f":"IF(OR(ISBLANK(B36),C189=0),0,BK189*C189)","v":0},{"$f":"IF(OR(ISBLANK(B36),C189=0),0,SUM(D189:F189))","v":0},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(J36),ISBLANK(K36),ISBLANK(L36),ISBLANK(M36),ISBLANK(C87)),0,IF(Metric,ROUND(Ft2_2_M2*(BG189),0),BG189))","v":0},{"$f":"IF(OR(ISBLANK(B36),H189=0),0,BM189*H189)","v":0},{"$f":"IF(OR(ISBLANK(B36),H189=0),0,BN189*H189)","v":0},{"$f":"IF(OR(ISBLANK(B36),H189=0),0,BO189*H189)","v":0},{"$f":"IF(OR(ISBLANK(B36),H189=0),0,SUM(I189:K189))","v":0},{"$f":"IF(OR(ISBLANK(B36),AND(C189=0,H189=0)),0,G189+L189)","v":0},{"$f":"M189*O87","v":0},{"$f":"IF(OR(ISBLANK(B36),C189=\"\"),0,SUM(M189:N189))","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,{"$f":"BE132*BF132","v":0},{"$f":"ROUND(BG132*(BD132+BF132)/2,0)","v":0},{"$f":"ROUND(BG132*(BC132+BE132)/2,0)","v":0},0,{"$f":"BD189*BA87*IF(BB87=\"Repair\",0.1,1)","v":0},{"$f":"BA132","v":0},{"$f":"BF189*G87","v":0},null,{"$f":"IF(ISBLANK(D87),0,INDEX(LinerCostTable,MATCH(D87,LinerTypes,0)+3,6))","v":0},{"$f":"IF(BI189=0,0,INDEX(LinerCostTable,MATCH(D87,LinerTypes,0),7))","v":0},{"$f":"IF(BI189=0,0,INDEX(LinerCostTable,MATCH(D87,LinerTypes,0),8))","v":0},{"$f":"IF(BI189=0,0,INDEX(LinerCostTable,MATCH(D87,LinerTypes,0),9))","v":0},0,0.93,0.44,""]
[]
[null,null,{"$f":"IF(SUM(C185:C190)=0,0,SUM(C185:C190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$f":"ThisSheetName(A195)&\" - \"&VLOOKUP(A195,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":""},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(J32),AND(ISBLANK(J83),ISBLANK(H83)),ISBLANK(K32),ISBLANK(L32),ISBLANK(M32)),0,IF(Metric,ROUND(Ft2M*(BA198),0),BA198))","v":0},{"$f":"IF(OR(ISBLANK(Q32),C198=0,C198=\"\"),0,BG198*C198)","v":0},{"$f":"IF(OR(ISBLANK(Q32),C198=0,C198=\"\"),0,BH198*C198)","v":0},{"$f":"IF(OR(ISBLANK(Q32),C198=0,C198=\"\"),0,BI198*C198)","v":0},{"$f":"IF(OR(ISBLANK(B32),C198=0,C198=\"\"),0,SUM(D198:F198))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(K83)),0,IF(Metric,ROUND(Ft2_2_M2*(BB198),0),BB198))","v":0},{"$f":"IF(OR(ISBLANK(B32),H198=0),0,BJ198*H198)","v":0},{"$f":"IF(OR(ISBLANK(B32),H198=0),0,BK198*H198)","v":0},{"$f":"IF(OR(ISBLANK(B32),H198=0),0,BL198*H198)","v":0},{"$f":"IF(OR(ISBLANK(H32),H198=\"\"),0,SUM(I198:K198))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(M83)),0,IF(Metric,ROUND(Ft2_2_M2*(BC198),0),BC198))","v":0},{"$f":"IF(OR(ISBLANK(B32),AND(M198=0,ISBLANK(N83))),0,IF(OR(AND(M198<>0,ISBLANK(N83)),AND(M198=0,NOT(ISBLANK(N83)))),\"Pipe Info\",BM198*M198))","v":0},{"$f":"IF(OR(ISBLANK(B32),AND(M198=0,ISBLANK(N83))),0,IF(OR(AND(M198<>0,ISBLANK(N83)),AND(M198=0,NOT(ISBLANK(N83)))),\"Pipe Info\",BN198*M198))","v":0},{"$f":"IF(OR(ISBLANK(B32),AND(M198=0,ISBLANK(N83))),0,IF(OR(AND(M198<>0,ISBLANK(N83)),AND(M198=0,NOT(ISBLANK(N83)))),\"Pipe Info\",BL198*M198))","v":0},{"$f":"IF(OR(ISBLANK(B32),M198=0),0,SUM(N198:P198))","v":0},{"$f":"IF(ISBLANK(B32),0,G198+L198+Q198)","v":0},{"$f":"R198*O83","v":0},{"$f":"IF(ISBLANK(B32),0,SUM(R198:S198))","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,{"$f":"IF(AND(BC83=0,ISBLANK(J83)),0,IF(ISBLANK(J83),ROUNDUP(BB32/BC83,0)*BC32,BD83))","v":0},{"$f":"BE83","v":0},0,{"$f":"BA128","v":0},{"$f":"BF185*G83","v":0},null,{"$f":"IF(ISBLANK(I83),0,INDEX(DrainPipeCostTable,MATCH(I83,DrainpipeTypes,0)-1,6))","v":0},{"$f":"IF(ISBLANK(I83),0,INDEX(DrainPipeCostTable,MATCH(I83,DrainpipeTypes,0)-1,7))","v":0},{"$f":"IF(ISBLANK(I83),0,INDEX(DrainPipeCostTable,MATCH(I83,DrainpipeTypes,0)-1,8))","v":0},{"$f":"IF(ISBLANK(L83),0,INDEX(WaterPipeCostTable,MATCH(L83,WaterPipeTypes,0)-1,6))","v":0},{"$f":"IF(ISBLANK(L83),0,INDEX(WaterPipeCostTable,MATCH(L83,WaterPipeTypes,0)-1,7))","v":0},{"$f":"IF(ISBLANK(L83),0,INDEX(WaterPipeCostTable,MATCH(L83,WaterPipeTypes,0)-1,8))","v":0},{"$f":"IF(ISBLANK(N83),0,INDEX(DrainPipeCostTable,MATCH(N83,DrainpipeTypes,0)-1,6))","v":0},{"$f":"IF(ISBLANK(N83),0,INDEX(DrainPipeCostTable,MATCH(N83,DrainpipeTypes,0)-1,7))","v":0},{"$f":"IF(ISBLANK(N83),0,INDEX(DrainPipeCostTable,MATCH(N83,DrainpipeTypes,0)-1,8))","v":0}]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"ARD Collection Pond 1"},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(J33),AND(ISBLANK(J84),ISBLANK(H84)),ISBLANK(K33),ISBLANK(L33),ISBLANK(M33)),0,IF(Metric,ROUND(Ft2M*(BA199),0),BA199))","v":0},{"$f":"IF(OR(ISBLANK(Q33),C199=0,C199=\"\"),0,BG199*C199)","v":0},{"$f":"IF(OR(ISBLANK(Q33),C199=0,C199=\"\"),0,BH199*C199)","v":0},{"$f":"IF(OR(ISBLANK(Q33),C199=0,C199=\"\"),0,BI199*C199)","v":0},{"$f":"IF(OR(ISBLANK(B33),C199=0,C199=\"\"),0,SUM(D199:F199))","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(K84)),0,IF(Metric,ROUND(Ft2_2_M2*(BB199),0),BB199))","v":0},{"$f":"IF(OR(ISBLANK(B33),H199=0),0,BJ199*H199)","v":0},{"$f":"IF(OR(ISBLANK(B33),H199=0),0,BK199*H199)","v":0},{"$f":"IF(OR(ISBLANK(B33),H199=0),0,BL199*H199)","v":0},{"$f":"IF(OR(ISBLANK(H33),H199=\"\"),0,SUM(I199:K199))","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(M84)),0,IF(Metric,ROUND(Ft2_2_M2*(BC199),0),BC199))","v":0},{"$f":"IF(OR(ISBLANK(B33),AND(M199=0,ISBLANK(N84))),0,IF(OR(AND(M199<>0,ISBLANK(N84)),AND(M199=0,NOT(ISBLANK(N84)))),\"Pipe Info\",BM199*M199))","v":0},{"$f":"IF(OR(ISBLANK(B33),AND(M199=0,ISBLANK(N84))),0,IF(OR(AND(M199<>0,ISBLANK(N84)),AND(M199=0,NOT(ISBLANK(N84)))),\"Pipe Info\",BN199*M199))","v":0},{"$f":"IF(OR(ISBLANK(B33),AND(M199=0,ISBLANK(N84))),0,IF(OR(AND(M199<>0,ISBLANK(N84)),AND(M199=0,NOT(ISBLANK(N84)))),\"Pipe Info\",BL199*M199))","v":0},{"$f":"IF(OR(ISBLANK(B33),M199=0),0,SUM(N199:P199))","v":0},{"$f":"IF(ISBLANK(B33),0,G199+L199+Q199)","v":0},{"$f":"R199*O84","v":0},{"$f":"IF(ISBLANK(B33),0,SUM(R199:S199))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BC84=0,ISBLANK(J84)),0,IF(ISBLANK(J84),ROUNDUP(BB33/BC84,0)*BC33,BD84))","v":0},0,0,{"$f":"BA129","v":16200},{"$f":"BF186*G84","v":0},null,{"$f":"IF(ISBLANK(I84),0,INDEX(DrainPipeCostTable,MATCH(I84,DrainpipeTypes,0)-1,6))","v":0},{"$f":"IF(ISBLANK(I84),0,INDEX(DrainPipeCostTable,MATCH(I84,DrainpipeTypes,0)-1,7))","v":0},{"$f":"IF(ISBLANK(I84),0,INDEX(DrainPipeCostTable,MATCH(I84,DrainpipeTypes,0)-1,8))","v":0},{"$f":"IF(ISBLANK(L84),0,INDEX(WaterPipeCostTable,MATCH(L84,WaterPipeTypes,0)-1,6))","v":0},{"$f":"IF(ISBLANK(L84),0,INDEX(WaterPipeCostTable,MATCH(L84,WaterPipeTypes,0)-1,7))","v":0},{"$f":"IF(ISBLANK(L84),0,INDEX(WaterPipeCostTable,MATCH(L84,WaterPipeTypes,0)-1,8))","v":0},{"$f":"IF(ISBLANK(N84),0,INDEX(DrainPipeCostTable,MATCH(N84,DrainpipeTypes,0)-1,6))","v":0},{"$f":"IF(ISBLANK(N84),0,INDEX(DrainPipeCostTable,MATCH(N84,DrainpipeTypes,0)-1,7))","v":0},{"$f":"IF(ISBLANK(N84),0,INDEX(DrainPipeCostTable,MATCH(N84,DrainpipeTypes,0)-1,8))","v":0}]
[{"$f":"A34","v":2},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":"ARD Collection Pond 2"},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(J34),AND(ISBLANK(J85),ISBLANK(H85)),ISBLANK(K34),ISBLANK(L34),ISBLANK(M34)),0,IF(Metric,ROUND(Ft2M*(BA200),0),BA200))","v":0},{"$f":"IF(OR(ISBLANK(Q34),C200=0,C200=\"\"),0,BG200*C200)","v":0},{"$f":"IF(OR(ISBLANK(Q34),C200=0,C200=\"\"),0,BH200*C200)","v":0},{"$f":"IF(OR(ISBLANK(Q34),C200=0,C200=\"\"),0,BI200*C200)","v":0},{"$f":"IF(OR(ISBLANK(B34),C200=0,C200=\"\"),0,SUM(D200:F200))","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(K85)),0,IF(Metric,ROUND(Ft2_2_M2*(BB200),0),BB200))","v":0},{"$f":"IF(OR(ISBLANK(B34),H200=0),0,BJ200*H200)","v":0},{"$f":"IF(OR(ISBLANK(B34),H200=0),0,BK200*H200)","v":0},{"$f":"IF(OR(ISBLANK(B34),H200=0),0,BL200*H200)","v":0},{"$f":"IF(OR(ISBLANK(H34),H200=\"\"),0,SUM(I200:K200))","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(M85)),0,IF(Metric,ROUND(Ft2_2_M2*(BC200),0),BC200))","v":0},{"$f":"IF(OR(ISBLANK(B34),AND(M200=0,ISBLANK(N85))),0,IF(OR(AND(M200<>0,ISBLANK(N85)),AND(M200=0,NOT(ISBLANK(N85)))),\"Pipe Info\",BM200*M200))","v":0},{"$f":"IF(OR(ISBLANK(B34),AND(M200=0,ISBLANK(N85))),0,IF(OR(AND(M200<>0,ISBLANK(N85)),AND(M200=0,NOT(ISBLANK(N85)))),\"Pipe Info\",BN200*M200))","v":0},{"$f":"IF(OR(ISBLANK(B34),AND(M200=0,ISBLANK(N85))),0,IF(OR(AND(M200<>0,ISBLANK(N85)),AND(M200=0,NOT(ISBLANK(N85)))),\"Pipe Info\",BL200*M200))","v":0},{"$f":"IF(OR(ISBLANK(B34),M200=0),0,SUM(N200:P200))","v":0},{"$f":"IF(ISBLANK(B34),0,G200+L200+Q200)","v":0},{"$f":"R200*O85","v":0},{"$f":"IF(ISBLANK(B34),0,SUM(R200:S200))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BC85=0,ISBLANK(J85)),0,IF(ISBLANK(J85),ROUNDUP(BB34/BC85,0)*BC34,BD85))","v":0},0,0,{"$f":"BA130","v":20800},{"$f":"BF187*G85","v":0},null,{"$f":"IF(ISBLANK(I85),0,INDEX(DrainPipeCostTable,MATCH(I85,DrainpipeTypes,0)-1,6))","v":0},{"$f":"IF(ISBLANK(I85),0,INDEX(DrainPipeCostTable,MATCH(I85,DrainpipeTypes,0)-1,7))","v":0},{"$f":"IF(ISBLANK(I85),0,INDEX(DrainPipeCostTable,MATCH(I85,DrainpipeTypes,0)-1,8))","v":0},{"$f":"IF(ISBLANK(L85),0,INDEX(WaterPipeCostTable,MATCH(L85,WaterPipeTypes,0)-1,6))","v":0},{"$f":"IF(ISBLANK(L85),0,INDEX(WaterPipeCostTable,MATCH(L85,WaterPipeTypes,0)-1,7))","v":0},{"$f":"IF(ISBLANK(L85),0,INDEX(WaterPipeCostTable,MATCH(L85,WaterPipeTypes,0)-1,8))","v":0},{"$f":"IF(ISBLANK(N85),0,INDEX(DrainPipeCostTable,MATCH(N85,DrainpipeTypes,0)-1,6))","v":0},{"$f":"IF(ISBLANK(N85),0,INDEX(DrainPipeCostTable,MATCH(N85,DrainpipeTypes,0)-1,7))","v":0},{"$f":"IF(ISBLANK(N85),0,INDEX(DrainPipeCostTable,MATCH(N85,DrainpipeTypes,0)-1,8))","v":0}]
[{"$f":"A35","v":3},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(J35),AND(ISBLANK(J86),ISBLANK(H86)),ISBLANK(K35),ISBLANK(L35),ISBLANK(M35)),0,IF(Metric,ROUND(Ft2M*(BA201),0),BA201))","v":0},{"$f":"IF(OR(ISBLANK(Q35),C201=0,C201=\"\"),0,BG201*C201)","v":0},{"$f":"IF(OR(ISBLANK(Q35),C201=0,C201=\"\"),0,BH201*C201)","v":0},{"$f":"IF(OR(ISBLANK(Q35),C201=0,C201=\"\"),0,BI201*C201)","v":0},{"$f":"IF(OR(ISBLANK(B35),C201=0,C201=\"\"),0,SUM(D201:F201))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(K86)),0,IF(Metric,ROUND(Ft2_2_M2*(BB201),0),BB201))","v":0},{"$f":"IF(OR(ISBLANK(B35),H201=0),0,BJ201*H201)","v":0},{"$f":"IF(OR(ISBLANK(B35),H201=0),0,BK201*H201)","v":0},{"$f":"IF(OR(ISBLANK(B35),H201=0),0,BL201*H201)","v":0},{"$f":"IF(OR(ISBLANK(H35),H201=\"\"),0,SUM(I201:K201))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(M86)),0,IF(Metric,ROUND(Ft2_2_M2*(BC201),0),BC201))","v":0},{"$f":"IF(OR(ISBLANK(B35),AND(M201=0,ISBLANK(N86))),0,IF(OR(AND(M201<>0,ISBLANK(N86)),AND(M201=0,NOT(ISBLANK(N86)))),\"Pipe Info\",BM201*M201))","v":0},{"$f":"IF(OR(ISBLANK(B35),AND(M201=0,ISBLANK(N86))),0,IF(OR(AND(M201<>0,ISBLANK(N86)),AND(M201=0,NOT(ISBLANK(N86)))),\"Pipe Info\",BN201*M201))","v":0},{"$f":"IF(OR(ISBLANK(B35),AND(M201=0,ISBLANK(N86))),0,IF(OR(AND(M201<>0,ISBLANK(N86)),AND(M201=0,NOT(ISBLANK(N86)))),\"Pipe Info\",BL201*M201))","v":0},{"$f":"IF(OR(ISBLANK(B35),M201=0),0,SUM(N201:P201))","v":0},{"$f":"IF(ISBLANK(B35),0,G201+L201+Q201)","v":0},{"$f":"R201*O86","v":0},{"$f":"IF(ISBLANK(B35),0,SUM(R201:S201))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BC86=0,ISBLANK(J86)),0,IF(ISBLANK(J86),ROUNDUP(BB35/BC86,0)*BC35,BD86))","v":0},0,0,{"$f":"BA131","v":0},{"$f":"BF188*G86","v":0},null,{"$f":"IF(ISBLANK(I86),0,INDEX(DrainPipeCostTable,MATCH(I86,DrainpipeTypes,0)-1,6))","v":0},{"$f":"IF(ISBLANK(I86),0,INDEX(DrainPipeCostTable,MATCH(I86,DrainpipeTypes,0)-1,7))","v":0},{"$f":"IF(ISBLANK(I86),0,INDEX(DrainPipeCostTable,MATCH(I86,DrainpipeTypes,0)-1,8))","v":0},{"$f":"IF(ISBLANK(L86),0,INDEX(WaterPipeCostTable,MATCH(L86,WaterPipeTypes,0)-1,6))","v":0},{"$f":"IF(ISBLANK(L86),0,INDEX(WaterPipeCostTable,MATCH(L86,WaterPipeTypes,0)-1,7))","v":0},{"$f":"IF(ISBLANK(L86),0,INDEX(WaterPipeCostTable,MATCH(L86,WaterPipeTypes,0)-1,8))","v":0},{"$f":"IF(ISBLANK(N86),0,INDEX(DrainPipeCostTable,MATCH(N86,DrainpipeTypes,0)-1,6))","v":0},{"$f":"IF(ISBLANK(N86),0,INDEX(DrainPipeCostTable,MATCH(N86,DrainpipeTypes,0)-1,7))","v":0},{"$f":"IF(ISBLANK(N86),0,INDEX(DrainPipeCostTable,MATCH(N86,DrainpipeTypes,0)-1,8))","v":0}]
[{"$f":"A36","v":4},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":""},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(J36),AND(ISBLANK(J87),ISBLANK(H87)),ISBLANK(K36),ISBLANK(L36),ISBLANK(M36)),0,IF(Metric,ROUND(Ft2M*(BA202),0),BA202))","v":0},{"$f":"IF(OR(ISBLANK(Q36),C202=0,C202=\"\"),0,BG202*C202)","v":0},{"$f":"IF(OR(ISBLANK(Q36),C202=0,C202=\"\"),0,BH202*C202)","v":0},{"$f":"IF(OR(ISBLANK(Q36),C202=0,C202=\"\"),0,BI202*C202)","v":0},{"$f":"IF(OR(ISBLANK(B36),C202=0,C202=\"\"),0,SUM(D202:F202))","v":0},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(K87)),0,IF(Metric,ROUND(Ft2_2_M2*(BB202),0),BB202))","v":0},{"$f":"IF(OR(ISBLANK(B36),H202=0),0,BJ202*H202)","v":0},{"$f":"IF(OR(ISBLANK(B36),H202=0),0,BK202*H202)","v":0},{"$f":"IF(OR(ISBLANK(B36),H202=0),0,BL202*H202)","v":0},{"$f":"IF(OR(ISBLANK(H36),H202=\"\"),0,SUM(I202:K202))","v":0},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(M87)),0,IF(Metric,ROUND(Ft2_2_M2*(BC202),0),BC202))","v":0},{"$f":"IF(OR(ISBLANK(B36),AND(M202=0,ISBLANK(N87))),0,IF(OR(AND(M202<>0,ISBLANK(N87)),AND(M202=0,NOT(ISBLANK(N87)))),\"Pipe Info\",BM202*M202))","v":0},{"$f":"IF(OR(ISBLANK(B36),AND(M202=0,ISBLANK(N87))),0,IF(OR(AND(M202<>0,ISBLANK(N87)),AND(M202=0,NOT(ISBLANK(N87)))),\"Pipe Info\",BN202*M202))","v":0},{"$f":"IF(OR(ISBLANK(B36),AND(M202=0,ISBLANK(N87))),0,IF(OR(AND(M202<>0,ISBLANK(N87)),AND(M202=0,NOT(ISBLANK(N87)))),\"Pipe Info\",BL202*M202))","v":0},{"$f":"IF(OR(ISBLANK(B36),M202=0),0,SUM(N202:P202))","v":0},{"$f":"IF(ISBLANK(B36),0,G202+L202+Q202)","v":0},{"$f":"R202*O87","v":0},{"$f":"IF(ISBLANK(B36),0,SUM(R202:S202))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BC87=0,ISBLANK(J87)),0,IF(ISBLANK(J87),ROUNDUP(BB36/BC87,0)*BC36,BD87))","v":0},0,0,{"$f":"BA132","v":0},{"$f":"BF189*G87","v":0},null,{"$f":"IF(ISBLANK(I87),0,INDEX(DrainPipeCostTable,MATCH(I87,DrainpipeTypes,0)-1,6))","v":0},{"$f":"IF(ISBLANK(I87),0,INDEX(DrainPipeCostTable,MATCH(I87,DrainpipeTypes,0)-1,7))","v":0},{"$f":"IF(ISBLANK(I87),0,INDEX(DrainPipeCostTable,MATCH(I87,DrainpipeTypes,0)-1,8))","v":0},{"$f":"IF(ISBLANK(L87),0,INDEX(WaterPipeCostTable,MATCH(L87,WaterPipeTypes,0)-1,6))","v":0},{"$f":"IF(ISBLANK(L87),0,INDEX(WaterPipeCostTable,MATCH(L87,WaterPipeTypes,0)-1,7))","v":0},{"$f":"IF(ISBLANK(L87),0,INDEX(WaterPipeCostTable,MATCH(L87,WaterPipeTypes,0)-1,8))","v":0},{"$f":"IF(ISBLANK(N87),0,INDEX(DrainPipeCostTable,MATCH(N87,DrainpipeTypes,0)-1,6))","v":0},{"$f":"IF(ISBLANK(N87),0,INDEX(DrainPipeCostTable,MATCH(N87,DrainpipeTypes,0)-1,7))","v":0},{"$f":"IF(ISBLANK(N87),0,INDEX(DrainPipeCostTable,MATCH(N87,DrainpipeTypes,0)-1,8))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C198:C203)=0,0,SUM(C198:C203))","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":144,"n_cols":191,"rows_kept":144,"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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$36,TRUE,L99:L100)","v":0},{"$f":"SUMIF($BA$35:$BA$36,TRUE,M99:M100)","v":0},"N/A",{"$f":"SUM(C13:E13)","v":0}]
[null,"Cover 1 Placement Cost",{"$f":"SUMIF($BA$35:$BA$36,TRUE,S108:S109)+SUMIF($BA$35:$BA$36,TRUE,V108:V109)+SUMIF($BA$35:$BA$36,TRUE,O108:O109)","v":0},{"$f":"SUMIF($BA$35:$BA$36,TRUE,P108:P109)+SUMIF($BA$35:$BA$36,TRUE,R108:R109)+SUMIF($BA$35:$BA$36,TRUE,T108:T109)+SUMIF($BA$35:$BA$36,TRUE,W108:W109)","v":0},"N/A",{"$f":"SUM(C14:E14)","v":0}]
[null,"Cover 2 Placement Cost",{"$f":"SUMIF($BA$35:$BA$36,TRUE,S119:S120)+SUMIF($BA$35:$BA$36,TRUE,V119:V120)+SUMIF($BA$35:$BA$36,TRUE,O119:O120)","v":0},{"$f":"SUMIF($BA$35:$BA$36,TRUE,P119:P120)+SUMIF($BA$35:$BA$36,TRUE,R119:R120)+SUMIF($BA$35:$BA$36,TRUE,T119:T120)+SUMIF($BA$35:$BA$36,TRUE,W119:W120)","v":0},"N/A",{"$f":"SUM(C15:E15)","v":0}]
[null,"Growth Media Placement Cost",{"$f":"SUMIF($BA$35:$BA$36,TRUE,I130:I131)","v":0},{"$f":"SUMIF($BA$35:$BA$36,TRUE,J130:J131)","v":0},"N/A",{"$f":"SUM(C16:E16)","v":0}]
[null,"Ripping/Scarifying Cost",{"$f":"SUMIF($BA$35:$BA$36,TRUE,G139:G140)","v":0},{"$f":"SUMIF($BA$35:$BA$36,TRUE,H139:H140)","v":0},"N/A",{"$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$36,TRUE,J139:J140)","v":0},{"$f":"SUMIF($BA$35:$BA$36,TRUE,K139:K140)","v":0},{"$f":"SUMIF($BA$35:$BA$36,TRUE,L139:L140)","v":0},{"$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},{"$f":"U35","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. Input distance from crusher to placement location if material to be crushed, screened or compacted"]
[null,"  3. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivity Sheet)"]
[]
[]
[]
[]
[]
[{"$f":"ThisSheetName(A18)&\" - \"&VLOOKUP(A48,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,{"$f":"IF(OR(ABS(P51)>20,ABS(P51)>20,ABS(P51)>20,ABS(P51)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(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},{"$f":"IF(ISBLANK(O51),0,IF(O51<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BF51=\"ShortHaul\",RIGHT(Q51,6)<>\"Loader\"),AND(BF51=\"LongHaul\",RIGHT(Q51,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(Q51),0,LEFT(Q51,SEARCH(\" \",Q51)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*O51,0),O51)","v":0},{"$f":"P51","v":0}]
[]
[]
[null,"Notes:"]
[null,"1. Input distance to crusher if material to be crushed or screened"]
[null,{"$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"}]
[]
[{"$f":"ThisSheetName(A32)&\" - \"&VLOOKUP(A59,TableTitles,2)","v":"Yards, Etc. - User Input (Cont.)"},null,null,"You must fill in ALL green cells and relevant blue cells in this section for each building or facility"]
[4,null,"Grading",null,null,"Cover 1",null,null,null,"Cover 2",null,null,null,"Growth Media",null,null,null,"Revegetation"]
[null,"Description\n(required)","Dozing Material Condition","Dozing\nMaterial\nType","Grading Equipment Fleet","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Seed Mix","Mulch","Fertilizer","Scarify/ Rip?","Ripping Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grading Fleet","Cover 1 Truck Fleet","Cover 2 Truck Fleet","GrowthMed truck fleet","Grading"]
[null,null,"(select)","(select)","(select)","(select)","(select)","(user override)","(user override)","(select)","(select)","(user override)","(user override)","(select)","(select)","(user override)","(user override)","(select)","(select)","(select)","(select)","(select)"]
[{"$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(E62=\"Medium\",\"Med\",E62)","v":0},{"$f":"IF(ISBLANK(G62),0,LEFT(G62,SEARCH(\" \",G62)-1))","v":0},{"$f":"IF(ISBLANK(K62),0,LEFT(K62,SEARCH(\" \",K62)-1))","v":0},{"$f":"IF(ISBLANK(O62),0,LEFT(O62,SEARCH(\" \",O62)-1))","v":0},{"$f":"IF(ISBLANK(V62),0,LEFT(V62,SEARCH(\" \",V62)-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"]
[]
[{"$f":"ThisSheetName(A1) & \" - Assumptions & Calculations\"","v":"Yards, Etc. - Assumptions & Calculations"}]
[]
[]
[null,"Grading Calculations"]
[]
[null,{"$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*BB99,0),BB99))","v":""},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(BD35),BD35=0),\"\",IF(Metric,ROUND(Ft2M*BA99,0),BA99))","v":""},{"$f":"IF(OR(ISBLANK(B35),B99=\"\",B99=0),\"\",IF(ISBLANK(E62),\"Select Fleet\",INDIRECT(BA62&\"Dozer\")))","v":""},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(BD35),BD35=0),\"\",IF(ISBLANK(E62),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BC99,0),BC99)))","v":""},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(BD35),BD35=0),\"\",IF(ISBLANK(E62),\"Select Fleet\",BD99))","v":""},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(BD35),BD35=0),\"\",IF(ISBLANK(E62),\"Select Fleet\",IF(ISBLANK(C62),\"Dozing Material!\",BE99)))","v":""},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(BD35),BD35=0),\"\",IF(ISBLANK(E62),\"Select Fleet\",IF(ISBLANK(D62),\"Material Type!\",BF99)))","v":""},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(BD35),ISBLANK(C62),ISBLANK(D62),BD35=0),\"\",IF(ISBLANK(E62),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BH99,0),BH99)))","v":""},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(BD35),ISBLANK(C62),ISBLANK(D62),BD35=0),0,IF(ISBLANK(E62),\"Select Fleet\",BI99))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(BD35),ISBLANK(C62),ISBLANK(D62),ISBLANK(E62),BD35=0),0,BJ99)","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(BD35),ISBLANK(C62),ISBLANK(D62),ISBLANK(E62),BD35=0),0,BK99)","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(BD35),ISBLANK(C62),ISBLANK(D62),ISBLANK(E62),BD35=0),0,BL99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B99=\"\",0,TailingsMaxDozingDist)","v":0},{"$f":"IF(B99=\"\",0,BD35)","v":0},{"$f":"IF(ISBLANK(E62),0,ROUND(HLOOKUP(INDIRECT(E62&\"Dozer\"),DozerProductionArray,13,FALSE)*BA99^HLOOKUP(INDIRECT(E62&\"Dozer\"),DozerProductionArray,14,FALSE),0))","v":0},{"$f":"IF(B99=\"\",0,1)","v":0},{"$f":"IF(B99=\"\",1,C62)","v":1},{"$f":"IF(B99=\"\",1,VLOOKUP(D62,DozingDensityCorrectionArray,2))","v":1},{"$f":"IF(ISBLANK(B35),1,IF(BB99=0,0,HLOOKUP(INDIRECT(E62&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":1},{"$f":"IF(B99=\"\",0,ROUND(BC99*BD99*BE99*BF99*Dozer_Job_Efficiency*Dozer_Operator*BG99,CubesRounding))","v":0},{"$f":"IF(B99=\"\",0,IF(BB99=0,0,IF(BB99/BH99<1,1,ROUND(BB99/BH99,HoursRounding))))","v":0},{"$f":"IF(OR(ISBLANK(E62),B99=\"\"),0,ROUND(K99*INDIRECT(BA62&\"DozerLaborRate\"),0))","v":0},{"$f":"IF(OR(ISBLANK(E62),B99=\"\"),0,ROUND(K99*INDIRECT(BA62&\"DozerEquipRate\"),0))","v":0},{"$f":"IF(OR(ISBLANK(E62),B99=\"\"),0,SUM(L99:M99))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C99:C100)=0,0,SUM(C99:C100))","v":0},null,null,null,null,null,null,null,{"$f":"IF(SUM(K99:K100)=0,0,SUM(K99:K100))","v":0},{"$f":"IF(SUM(L99:L100)=0,0,SUM(L99:L100))","v":0},{"$f":"IF(SUM(M99:M100)=0,0,SUM(M99:M100))","v":0},{"$f":"IF(SUM(N99:N100)=0,0,SUM(N99:N100))","v":0}]
[]
[]
[{"$f":"ThisSheetName(A62)&\" - \"&VLOOKUP(A105,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":""},{"$f":"IF(OR(ISBLANK(B35),CB108=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CB108),0),CB108))","v":0},{"$f":"IF(OR(ISBLANK(B35)),0,IF(Metric,ROUND(CY_2_M3*(CC108),0),CC108))","v":0},{"$f":"IF(OR(ISBLANK(B35),C108=0),\"\",IF(OR(ISBLANK(F51),ISBLANK(G51)),\"Haul Info\",IF(BD108=0,\"Select Material\",IF(OR(BJ108<>0,BI108=0),\"Select Fleet\",IF(RIGHT(BI108,6)=\"Loader\",INDIRECT(BH108&\"CrusherLoader\"),IF(RIGHT(BI108,5)=\"Truck\",INDIRECT(BH108&\"Truck\")&\"/\"&INDIRECT(BH108&\"Loader\")&\"/\"&INDIRECT(BH108&\"CrusherLoader\"),IF(BH108=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BH108=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C108=0),\"\",IF(OR(ISBLANK(F51),ISBLANK(G51)),\"Haul Info\",IF(BD108=0,\"Select Material\",IF(OR(BJ108<>0,BI108=0),\"Select Fleet\",BL108))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C108=0),\"\",IF(OR(ISBLANK(F51),ISBLANK(G51)),\"Haul Info\",IF(BD108=0,\"Select Material\",IF(OR(BJ108<>0,BI108=0),\"Select Fleet\",BK108))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C108=0),\"\",IF(OR(ISBLANK(F51),ISBLANK(G51)),\"Haul Info\",IF(BD108=0,\"Select Material\",IF(OR(BJ108<>0,BI108=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BM108,0),BM108)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C108=0),0,IF(OR(ISBLANK(F51),ISBLANK(G51)),\"Haul Info\",IF(BD108=0,\"Select Material\",IF(OR(BJ108<>0,BI108=0),\"Select Fleet\",BN108))))","v":0},{"$f":"IF(OR(ISBLANK(B35),D108=0),\"\",IF(OR(ISBLANK(N35),ISBLANK(O35)),\"Haul Info\",IF(BD108=0,\"Select Material\",IF(BT108=0,\"Select Fleet\",IF(RIGHT(BT108,5)=\"Truck\",INDIRECT(BS108&\"Truck\")&\"/\"&INDIRECT(BS108&\"Loader\")&\"/\"&INDIRECT(BS108&\"TruckDozer\"),IF(BS108=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BS108=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D108=0),\"\",IF(OR(ISBLANK(N35),ISBLANK(O35)),\"Haul Info\",IF(BD108=0,\"Select Material\",IF(BT108=0,\"Select Fleet\",BV108))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D108=0),\"\",IF(OR(ISBLANK(N35),ISBLANK(O35)),\"Haul Info\",IF(BD108=0,\"Select Material\",IF(BT108=0,\"Select Fleet\",BU108))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D108=0),\"\",IF(OR(ISBLANK(N35),ISBLANK(O35)),\"Haul Info\",IF(BD108=0,\"Select Material\",IF(BT108=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BW108,0),BW108)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D108=0),0,IF(OR(ISBLANK(N35),ISBLANK(O35)),\"Haul Info\",IF(BD108=0,\"Select Material\",IF(BT108=0,\"Select Fleet\",BX108))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(F51),ISBLANK(G51),I108=\"\"),0,BO108)","v":0},{"$f":"IF(OR(ISBLANK(B35),O108=\"\"),0,BP108)","v":0},{"$f":"IF(OR(ISBLANK(B35),C108=0,O108=\"\"),0,SUM(O108:P108))","v":0},{"$f":"IF(OR(ISBLANK(B35),C108=0,O108=\"\",),0,IF(C51=\"Yes\",CD108,0)+IF(D51=\"Yes\",CE108,0))","v":0},{"$f":"IF(OR(ISBLANK(B35),D108=0,ISBLANK(F62),ISBLANK(G62),OR(ISBLANK(I51),I51=\"No\")),0,D108*CompactionLabor)","v":0},{"$f":"IF(OR(ISBLANK(B35),D108=0,S108=0),0,D108*CompactionEquip)","v":0},{"$f":"IF(OR(ISBLANK(B35),S108=\"\",D108=0),0,SUM(S108:T108))","v":0},{"$f":"IF(OR(ISBLANK(B35),D108=0,ISBLANK(F62),ISBLANK(G62)),0,BY108)","v":0},{"$f":"IF(OR(ISBLANK(B35),D108=0,ISBLANK(F62),ISBLANK(G62)),0,BZ108)","v":0},{"$f":"IF(OR(ISBLANK(B35),D108=0,V108=\"\"),0,SUM(V108:W108))","v":0},{"$f":"IF(OR(ISBLANK(B35),D108=0,ISBLANK(F62),ISBLANK(G62)),0,Q108+R108+U108+X108)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE35","v":0},{"$f":"BB35","v":0},{"$f":"ROUND((BB108*43560*(1/12)*BA108)/27,0)","v":0},{"$f":"F62","v":0},{"$f":"BD51","v":0},{"$f":"BE51","v":0},{"$f":"BA51","v":0},{"$f":"BC51","v":0},{"$f":"IF(OR(D108=0,D108=\"\"),0,H51)","v":0},{"$f":"BB51","v":0},{"$f":"IF(RIGHT(BI108,5)=\"Truck\",DB108,IF(BI108=\"Scraper Dozer\",DR108,IF(BI108=\"Tandem Scraper\",EG108,IF(RIGHT(BI108,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BG108=\"LongHaul\",IF(RIGHT(BI108,5)=\"Truck\",DA108,IF(BI108=\"Scraper Dozer\",DQ108,IF(BI108=\"Tandem Scraper\",EF108,0))),CJ108)","v":0},{"$f":"IF(BG108=\"LongHaul\",IF(RIGHT(BI108,5)=\"Truck\",DD108,IF(BI108=\"Scraper Dozer\",DS108,IF(BI108=\"Tandem Scraper\",EH108,0))),CL108)","v":0},{"$f":"IF(BG108=\"LongHaul\",IF(RIGHT(BI108,5)=\"Truck\",DD108,IF(BI108=\"Scraper Dozer\",DT108,IF(BI108=\"Tandem Scraper\",EI108,0))),CM108)","v":0},{"$f":"IF(BG108=\"LongHaul\",IF(RIGHT(BI108,5)=\"Truck\",DG108,IF(BI108=\"Scraper Dozer\",DV108,IF(BI108=\"Tandem Scraper\",EK108,0))),CO108)","v":0},{"$f":"IF(BG108=\"LongHaul\",IF(RIGHT(BI108,5)=\"Truck\",DF108,IF(BI108=\"Scraper Dozer\",DU108,IF(BI108=\"Tandem Scraper\",EJ108,0))),CN108)","v":0},{"$f":"BF35","v":0},{"$f":"BG35","v":0},{"$f":"BB62","v":0},{"$f":"IF(OR(D108=0,D108=\"\",),0,G62)","v":0},{"$f":"IF(RIGHT(BT108,5)=\"Truck\",EY108,IF(BT108=\"Scraper Dozer\",FO108,IF(BT108=\"Tandem Scraper\",GD108,0)))","v":0},{"$f":"IF(RIGHT(BT108,5)=\"Truck\",EX108,IF(BT108=\"Scraper Dozer\",FN108,IF(BT108=\"Tandem Scraper\",GC108,0)))","v":0},{"$f":"IF(RIGHT(BT108,5)=\"Truck\",FA108,IF(BT108=\"Scraper Dozer\",FP108,IF(BT108=\"Tandem Scraper\",GE108,0)))","v":0},{"$f":"IF(RIGHT(BT108,5)=\"Truck\",FB108,IF(BT108=\"Scraper Dozer\",FQ108,IF(BT108=\"Tandem Scraper\",GF108,0)))","v":0},{"$f":"IF(RIGHT(BT108,5)=\"Truck\",FD108,IF(BT108=\"Scraper Dozer\",FS108,IF(BT108=\"Tandem Scraper\",GH108,0)))","v":0},{"$f":"IF(RIGHT(BT108,5)=\"Truck\",FC108,IF(BT108=\"Scraper Dozer\",FR108,IF(BT108=\"Tandem Scraper\",GG108,0)))","v":0},{"$f":"BB108","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(C51),C51=\"No\"),OR(ISBLANK(D51),D51=\"No\")),ISBLANK(BC108)),0,ROUND(BC108/IF(ISBLANK(E51),1,(1-E51)),0))","v":0},{"$f":"BC108","v":0},{"$f":"C108*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C108*Screening","v":{"$error":"#VALUE!"}},{"$f":"ABS(BF108)","v":0},{"$f":"IF(RIGHT(BI108,6)=\"Loader\",(ROUND(Ft2M*BE108,0)*INDEX(LoaderTravelEmptyArray,MATCH(E108,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E108,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI108,6)=\"Loader\",(ROUND(Ft2M*BE108,0)*INDEX(LoaderTravelLoadedArray,MATCH(E108,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E108,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI108,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E108,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(J51),NOT(ISNUMBER(J51)),J51=\"\"),IF(RIGHT(BI108,6)=\"Loader\",ROUND(SUM(CG108:CI108),2),0),J51)","v":0},{"$f":"IF(RIGHT(BI108,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E108,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BI108,6)=\"Loader\",ROUND(60/CJ108*CK108,0),0)","v":0},{"$f":"IF(RIGHT(BI108,6)=\"Loader\",ROUND(CB108/CL108,0),0)","v":0},{"$f":"IF(RIGHT(BI108,6)=\"Loader\",ROUND(IF(CM108<1,1,(CM108))*INDIRECT(BH108&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI108,6)=\"Loader\",ROUND(IF(CM108<1,1,(CM108))*INDIRECT(BH108&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI108,6)=\"Loader\",CN108+CO108,0)","v":0},{"$f":"IF(BH108=0,0,ROUND(BE108/(INDEX(INDIRECT(BH108&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BH108&\"TruckLoadedWeight\"),0),MATCH(IF($CF108-INDIRECT(BH108&\"TruckRollingResistance\")<0,0,$CF108-INDIRECT(BH108&\"TruckRollingResistance\")),INDIRECT(BH108&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH108=0,0,ROUND(BE108/(INDEX(INDIRECT(BH108&\"TruckSpeedTable\"),MATCH(BD108,HaulMaterials,0),MATCH(IF(CF108-INDIRECT(BH108&\"TruckRollingResistance\")<0,0,CF108-INDIRECT(BH108&\"TruckRollingResistance\")),INDIRECT(BH108&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH108=0,0,ROUND(BE108/(INDEX(INDIRECT(BH108&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BH108&\"TruckLoadedWeight\"),0),MATCH(IF(CF108-INDIRECT(BH108&\"TruckRollingResistance\")<0,0,CF108+INDIRECT(BH108&\"TruckRollingResistance\")),INDIRECT(BH108&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH108=0,0,ROUND(BE108/(INDEX(INDIRECT(BH108&\"TruckUHSpeedTable\"),MATCH(BD108,HaulMaterials,0),MATCH(IF(CF108-INDIRECT(BH108&\"TruckRollingResistance\")<0,0,CF108+INDIRECT(BH108&\"TruckRollingResistance\")),INDIRECT(BH108&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR108>=0,CS108,CT108)","v":0},{"$f":"IF(BR108>=0,CR108,CQ108)","v":0},{"$f":"CU108+CV108","v":0},{"$f":"IF(BH108=0,0,INDIRECT(BH108&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BH108=0,0,INDIRECT(BH108&\"TruckManuverDump\"))","v":0},{"$f":"IF(BH108=0,0,INDIRECT(BH108&IF(INDIRECT(BH108&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(J51),NOT(ISNUMBER(J51)),J51=\"\"),SUM(CW108:CZ108),J51)","v":0},{"$f":"IF(CZ108=0,0,IF(OR(ISBLANK(K51),NOT(ISNUMBER(K51)),K51=\"\"),IF((DA108-CZ108)/CZ108<=1,2,ROUNDUP((DA108-CZ108)/CZ108,0)),K51))","v":0},{"$f":"IF(DA108=0,0,ROUND((60/DA108)*INDIRECT(BH108&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BH108=0,0,ROUND(DB108*DC108*TruckOperator*INDIRECT(BH108&\"TruckJobEfficiency\")*INDIRECT(BH108&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DD108=0,0,IF(ROUND(CB108/DD108,HoursRounding)<1,1,ROUND(CB108/DD108,HoursRounding)))","v":0},{"$f":"IF(BH108=0,0,ROUND(IF(DE108<1,1,(DE108))*((DB108*INDIRECT(BH108&\"TruckEquipRate\"))+INDIRECT(BH108&\"LoaderEquipRate\")+INDIRECT(BH108&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BH108=0,0,ROUND(IF(DE108<1,1,(DE108))*((DB108*INDIRECT(BH108&\"TruckLaborRate\"))+INDIRECT(BH108&\"LoaderLaborRate\")+INDIRECT(BH108&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DF108+DG108","v":0},{"$f":"ROUND(BE108/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CF108-HaulScraperRollingResistance<0,0,CF108-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD108=0,0,ROUND(BE108/(INDEX(HaulScraperSpeedTable,MATCH(BD108,HaulMaterials,0)+1,MATCH(IF(CF108-HaulScraperRollingResistance<0,0,CF108-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE108/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CF108-HaulScraperRollingResistance<0,0,CF108+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD108=0,0,ROUND(BE108/(INDEX(HaulScraperUHSpeedTable,MATCH(BD108,HaulMaterials,0),MATCH(IF(CF108-HaulScraperRollingResistance<0,0,CF108+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF108>=0,DK108,DL108)","v":0},{"$f":"IF(BF108>=0,DJ108,DI108)","v":0},{"$f":"DM108+DN108","v":0},{"$f":"IF(D108=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":""},{"$f":"IF(OR(ISBLANK(J51),NOT(ISNUMBER(J51)),J51=\"\"),SUM(DO108:DP108),J51)","v":0},{"$f":"IF(OR(ISBLANK(K51),NOT(ISNUMBER(K51)),K51=\"\"),ROUNDUP(DO108/DP108,0),K51)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/(DO108+DP108)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DR108,CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(DS108=0,0,IF(ROUND(CB108/DS108,HoursRounding)<1,1,ROUND(CB108/DS108,HoursRounding)))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DT108<1,1,DT108)*((DR108*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DT108<1,1,DT108)*((DR108*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DU108+DV108","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BE108/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CF108-TandemScraperRollingResistance<0,0,CF108-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD108=0,0,ROUND(BE108/(INDEX(TandemScraperSpeedTable,MATCH(BD108,HaulMaterials,0)+1,MATCH(IF(CF108-TandemScraperRollingResistance<0,0,CF108-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE108/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CF108-TandemScraperRollingResistance<0,0,CF108+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD108=0,0,ROUND(BE108/(INDEX(TandemScraperUHSpeedTable,MATCH(BD108,HaulMaterials,0),MATCH(IF(CF108-TandemScraperRollingResistance<0,0,CF108+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF108>=0,DZ108,EA108)","v":0},{"$f":"IF(BF108>=0,DY108,DX108)","v":0},{"$f":"EB108+EC108","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(J51),NOT(ISNUMBER(J51)),J51=\"\"),SUM(ED108:EE108),J51)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(K51),NOT(ISNUMBER(K51)),K51=\"\"),IF(TRUNC(ED108/EE108,0)<2,2,TRUNC(ED108/EE108,0)+IF(MOD(TRUNC(ED108/EE108,0),2),1,0)),K51+IF(MOD(K51,2)>0,1))","v":2},{"$f":"ROUND((60/(ED108+EE108)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EG108,CubesRounding)","v":2626},{"$f":"IF(ROUND(CB108/EH108,HoursRounding)<1,1,ROUND(CB108/EH108,HoursRounding))","v":1},{"$f":"ROUND(IF(EI108<1,1,EI108)*((EG108*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(EI108<1,1,EI108)*((EG108*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"EJ108+EK108","v":841},{"$f":"ABS(BR108)","v":0},{"$f":"IF(BS108=0,0,ROUND(BQ108/(INDEX(INDIRECT(BS108&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS108&\"TruckLoadedWeight\"),0),MATCH(IF(EM108-INDIRECT(BS108&\"TruckRollingResistance\")<0,0,EM108-INDIRECT(BS108&\"TruckRollingResistance\")),INDIRECT(BS108&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS108=0,0,ROUND(BQ108/(INDEX(INDIRECT(BS108&\"TruckSpeedTable\"),MATCH(BD108,HaulMaterials,0),MATCH(IF(EM108-INDIRECT(BS108&\"TruckRollingResistance\")<0,0,EM108-INDIRECT(BS108&\"TruckRollingResistance\")),INDIRECT(BS108&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS108=0,0,ROUND(BQ108/(INDEX(INDIRECT(BS108&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS108&\"TruckLoadedWeight\"),0),MATCH(IF(EM108-INDIRECT(BS108&\"TruckRollingResistance\")<0,0,EM108+INDIRECT(BS108&\"TruckRollingResistance\")),INDIRECT(BS108&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS108=0,0,ROUND(BQ108/(INDEX(INDIRECT(BS108&\"TruckUHSpeedTable\"),MATCH(BD108,HaulMaterials,0),MATCH(IF(EM108-INDIRECT(BS108&\"TruckRollingResistance\")<0,0,EM108+INDIRECT(BS108&\"TruckRollingResistance\")),INDIRECT(BS108&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR108>=0,EP108,EQ108)","v":0},{"$f":"IF(BR108>=0,EO108,EN108)","v":0},{"$f":"ER108+ES108","v":0},{"$f":"IF(BS108=0,0,INDIRECT(BS108&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BS108=0,0,INDIRECT(BS108&\"TruckManuverDump\"))","v":0},{"$f":"IF(BS108=0,0,INDIRECT(BS108&IF(INDIRECT(BS108&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(H62),NOT(ISNUMBER(H62)),H62=\"\"),SUM(ET108:EW108),H62)","v":0},{"$f":"IF(EW108=0,0,IF(OR(ISBLANK(I62),NOT(ISNUMBER(I62)),I62=\"\"),IF((EX108-EW108)/EW108<=1,2,ROUNDUP((EX108-EW108)/EW108,0)),I62))","v":0},{"$f":"IF(BS108=0,0,ROUND((60/EX108)*INDIRECT(BS108&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BS108=0,0,ROUND(EY108*EZ108*TruckOperator*INDIRECT(BS108&\"TruckJobEfficiency\")*INDIRECT(BS108&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(BS108=0,0,IF(ROUND(CC108/FA108,HoursRounding)<1,1,ROUND(CC108/FA108,HoursRounding)))","v":0},{"$f":"IF(BS108=0,0,ROUND(IF(FB108<1,1,(FB108))*((EY108*INDIRECT(BS108&\"TruckEquipRate\"))+INDIRECT(BS108&\"LoaderEquipRate\")+INDIRECT(BS108&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BS108=0,0,ROUND(IF(FB108<1,1,(FB108))*((EY108*INDIRECT(BS108&\"TruckLaborRate\"))+INDIRECT(BS108&\"LoaderLaborRate\")+INDIRECT(BS108&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FC108+FD108","v":0},{"$f":"ROUND(BQ108/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EM108-HaulScraperRollingResistance<0,0,EM108-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD108=0,0,ROUND(BQ108/(INDEX(HaulScraperSpeedTable,MATCH(BD108,HaulMaterials,0)+1,MATCH(IF(EM108-HaulScraperRollingResistance<0,0,EM108-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ108/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EM108-HaulScraperRollingResistance<0,0,EM108+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD108=0,0,ROUND(BQ108/(INDEX(HaulScraperUHSpeedTable,MATCH(BD108,HaulMaterials,0),MATCH(IF(EM108-HaulScraperRollingResistance<0,0,EM108+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR108>=0,FH108,FI108)","v":0},{"$f":"IF(BR108>=0,FG108,FF108)","v":0},{"$f":"FJ108+FK108","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(H62),NOT(ISNUMBER(H62)),H62=\"\"),SUM(FL108:FM108),H62)","v":1.2},{"$f":"IF(OR(ISBLANK(I62),NOT(ISNUMBER(I62)),I62=\"\"),ROUNDUP(FL108/FM108,0),I62)","v":0},{"$f":"ROUND((60/(FL108+FM108)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*FO108,CubesRounding)","v":0},{"$f":"IF(FP108=0,0,IF(ROUND(CC108/FP108,HoursRounding)<1,1,ROUND($CC108/FP108,HoursRounding)))","v":0},{"$f":"ROUND(IF(FQ108<1,1,FQ108)*((FO108*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":654},{"$f":"ROUND(IF(FQ108<1,1,FQ108)*((FO108*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":117},{"$f":"FR108+FS108","v":771},{"$f":"ROUND(BQ108/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EM108-TandemScraperRollingResistance<0,0,EM108-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD108=0,0,ROUND(BQ108/(INDEX(TandemScraperSpeedTable,MATCH(BD108,HaulMaterials,0)+1,MATCH(IF(EM108-TandemScraperRollingResistance<0,0,EM108-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ108/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EM108-TandemScraperRollingResistance<0,0,EM108+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD108=0,0,ROUND(BQ108/(INDEX(TandemScraperUHSpeedTable,MATCH(BD108,HaulMaterials,0),MATCH(IF(EM108-TandemScraperRollingResistance<0,0,EM108+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR108>=0,FW108,FX108)","v":0},{"$f":"IF(BR108>=0,FV108,FU108)","v":0},{"$f":"FY108+FZ108","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(H62),NOT(ISNUMBER(H62)),H62=\"\"),SUM(GA108:GB108),H62)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(I62),NOT(ISNUMBER(I62)),I62=\"\"),IF(TRUNC(GA108/GB108,0)<2,2,TRUNC(GA108/GB108,0)+IF(MOD(TRUNC(GA108/GB108,0),2),1,0)),I62+IF(MOD(I62,2)>0,1))","v":2},{"$f":"ROUND((60/(GA108+GB108)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GD108,CubesRounding)","v":2626},{"$f":"IF(ROUND(CC108/GE108,HoursRounding)<1,1,ROUND(CC108/GE108,HoursRounding))","v":1},{"$f":"ROUND(IF(GF108<1,1,GF108)*((GD108*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(GF108<1,1,GF108)*((GD108*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"GG108+GH108","v":841}]
[]
[null,null,{"$f":"IF(SUM(C108:C109)=0,0,SUM(C108:C109))","v":0},{"$f":"IF(SUM(D108:D109)=0,0,SUM(D108:D109))","v":0},null,null,null,null,{"$f":"IF(SUM(I108:I109)=0,0,SUM(I108:I109))","v":0},null,null,null,null,{"$f":"IF(SUM(N108:N109)=0,0,SUM(N108:N109))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Notes:"]
[null,"1. If crushed or screened, Cover Volume = volume delivered to crusher - amount loss to crushing/screening)"]
[]
[{"$f":"ThisSheetName(A88)&\" - \"&VLOOKUP(A116,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),CB119=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CB119),0),CB119))","v":0},{"$f":"IF(OR(ISBLANK(B35)),0,IF(Metric,ROUND(CY_2_M3*(CC119),0),CC119))","v":0},{"$f":"IF(OR(ISBLANK(B35),C119=0),\"\",IF(OR(ISBLANK(O51),ISBLANK(P51)),\"Haul Info\",IF(BD119=0,\"Select Material\",IF(OR(BJ119<>0,BI119=0),\"Select Fleet\",IF(RIGHT(BI119,6)=\"Loader\",INDIRECT(BH119&\"CrusherLoader\"),IF(RIGHT(BI119,5)=\"Truck\",INDIRECT(BH119&\"Truck\")&\"/\"&INDIRECT(BH119&\"Loader\")&\"/\"&INDIRECT(BH119&\"CrusherLoader\"),IF(BH119=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BH119=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C119=0),\"\",IF(OR(ISBLANK(O51),ISBLANK(P51)),\"Haul Info\",IF(BD119=0,\"Select Material\",IF(OR(BJ119<>0,BI119=0),\"Select Fleet\",BL119))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C119=0),\"\",IF(OR(ISBLANK(O51),ISBLANK(P51)),\"Haul Info\",IF(BD119=0,\"Select Material\",IF(OR(BJ119<>0,BI119=0),\"Select Fleet\",BK119))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C119=0),\"\",IF(OR(ISBLANK(O51),ISBLANK(P51)),\"Haul Info\",IF(BD119=0,\"Select Material\",IF(OR(BJ119<>0,BI119=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BM119,0),BM119)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C119=0),0,IF(OR(ISBLANK(O51),ISBLANK(P51)),\"Haul Info\",IF(BD119=0,\"Select Material\",IF(OR(BJ119<>0,BI119=0),\"Select Fleet\",BN119))))","v":0},{"$f":"IF(OR(ISBLANK(B35),D119=0),\"\",IF(OR(ISBLANK(Q35),ISBLANK(R35)),\"Haul Info\",IF(BD119=0,\"Select Material\",IF(BT119=0,\"Select Fleet\",IF(RIGHT(BT119,5)=\"Truck\",INDIRECT(BS119&\"Truck\")&\"/\"&INDIRECT(BS119&\"Loader\")&\"/\"&INDIRECT(BS119&\"TruckDozer\"),IF(BS119=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BS119=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D119=0),\"\",IF(OR(ISBLANK(Q35),ISBLANK(R35)),\"Haul Info\",IF(BD119=0,\"Select Material\",IF(BT119=0,\"Select Fleet\",BV119))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D119=0),\"\",IF(OR(ISBLANK(Q35),ISBLANK(R35)),\"Haul Info\",IF(BD119=0,\"Select Material\",IF(BT119=0,\"Select Fleet\",BU119))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D119=0),\"\",IF(OR(ISBLANK(Q35),ISBLANK(R35)),\"Haul Info\",IF(BD119=0,\"Select Material\",IF(BT119=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BW119,0),BW119)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D119=0),0,IF(OR(ISBLANK(Q35),ISBLANK(R35)),\"Haul Info\",IF(BD119=0,\"Select Material\",IF(BT119=0,\"Select Fleet\",BX119))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(O51),ISBLANK(P51),I119=\"\"),0,BO119)","v":0},{"$f":"IF(OR(ISBLANK(B35),O119=\"\"),0,BP119)","v":0},{"$f":"IF(OR(ISBLANK(B35),C119=0,O119=\"\"),0,SUM(O119:P119))","v":0},{"$f":"IF(OR(ISBLANK(B35),C119=0,O119=\"\",),0,IF(L51=\"Yes\",CD119,0)+IF(M51=\"Yes\",CE119,0))","v":0},{"$f":"IF(OR(ISBLANK(B35),D119=0,ISBLANK(J62),ISBLANK(K62),OR(ISBLANK(R51),R51=\"No\")),0,D119*CompactionLabor)","v":0},{"$f":"IF(OR(ISBLANK(B35),D119=0,S119=0),0,D119*CompactionEquip)","v":0},{"$f":"IF(OR(ISBLANK(B35),S119=\"\",D119=0),0,SUM(S119:T119))","v":0},{"$f":"IF(OR(ISBLANK(B35),D119=0,ISBLANK(J62),ISBLANK(K62)),0,BY119)","v":0},{"$f":"IF(OR(ISBLANK(B35),D119=0,V119=\"\"),0,BZ119)","v":0},{"$f":"IF(OR(ISBLANK(B35),D119=0,V119=\"\"),0,SUM(V119:W119))","v":0},{"$f":"IF(OR(ISBLANK(B35),D119=0,V119=\"\"),0,Q119+R119+U119+X119)","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},{"$f":"ROUND((BB119*43560*(1/12)*BA119)/27,0)","v":0},{"$f":"J62","v":0},{"$f":"BI51","v":0},{"$f":"P51","v":0},{"$f":"BF51","v":0},{"$f":"BH51","v":0},{"$f":"Q51","v":0},{"$f":"BG51","v":0},{"$f":"IF(RIGHT(BI119,5)=\"Truck\",DB119,IF(BI119=\"Scraper Dozer\",DR119,IF(BI119=\"Tandem Scraper\",EG119,IF(RIGHT(BI119,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BG119=\"LongHaul\",IF(RIGHT(BI119,5)=\"Truck\",DA119,IF(BI119=\"Scraper Dozer\",DQ119,IF(BI119=\"Tandem Scraper\",EF119,0))),CJ119)","v":0},{"$f":"IF(BG119=\"LongHaul\",IF(RIGHT(BI119,5)=\"Truck\",DD119,IF(BI119=\"Scraper Dozer\",DS119,IF(BI119=\"Tandem Scraper\",EH119,0))),CL119)","v":0},{"$f":"IF(BG119=\"LongHaul\",IF(RIGHT(BI119,5)=\"Truck\",DD119,IF(BI119=\"Scraper Dozer\",DT119,IF(BI119=\"Tandem Scraper\",EI119,0))),CM119)","v":0},{"$f":"IF(BG119=\"LongHaul\",IF(RIGHT(BI119,5)=\"Truck\",DG119,IF(BI119=\"Scraper Dozer\",DV119,IF(BI119=\"Tandem Scraper\",EK119,0))),CO119)","v":0},{"$f":"IF(BG119=\"LongHaul\",IF(RIGHT(BI119,5)=\"Truck\",DF119,IF(BI119=\"Scraper Dozer\",DU119,IF(BI119=\"Tandem Scraper\",EJ119,0))),CN119)","v":0},{"$f":"BI35","v":0},{"$f":"BJ35","v":0},{"$f":"BC62","v":0},{"$f":"K62","v":0},{"$f":"IF(RIGHT(BT119,5)=\"Truck\",EY119,IF(BT119=\"Scraper Dozer\",FO119,IF(BT119=\"Tandem Scraper\",GD119,0)))","v":0},{"$f":"IF(RIGHT(BT119,5)=\"Truck\",EX119,IF(BT119=\"Scraper Dozer\",FN119,IF(BT119=\"Tandem Scraper\",GC119,0)))","v":0},{"$f":"IF(RIGHT(BT119,5)=\"Truck\",FA119,IF(BT119=\"Scraper Dozer\",FP119,IF(BT119=\"Tandem Scraper\",GE119,0)))","v":0},{"$f":"IF(RIGHT(BT119,5)=\"Truck\",FB119,IF(BT119=\"Scraper Dozer\",FQ119,IF(BT119=\"Tandem Scraper\",GF119,0)))","v":0},{"$f":"IF(RIGHT(BT119,5)=\"Truck\",FD119,IF(BT119=\"Scraper Dozer\",FS119,IF(BT119=\"Tandem Scraper\",GH119,0)))","v":0},{"$f":"IF(RIGHT(BT119,5)=\"Truck\",FC119,IF(BT119=\"Scraper Dozer\",FR119,IF(BT119=\"Tandem Scraper\",GG119,0)))","v":0},{"$f":"BB119","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(L51),L51=\"No\"),OR(ISBLANK(M51),M51=\"No\")),ISBLANK(BC119)),0,ROUND(BC119/IF(ISBLANK(N51),1,(1-N51)),0))","v":0},{"$f":"BC119","v":0},{"$f":"C119*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C119*Screening","v":{"$error":"#VALUE!"}},{"$f":"ABS(BF119)","v":0},{"$f":"IF(RIGHT(BI119,6)=\"Loader\",(ROUND(Ft2M*BE119,0)*INDEX(LoaderTravelEmptyArray,MATCH(E119,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E119,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI119,6)=\"Loader\",(ROUND(Ft2M*BE119,0)*INDEX(LoaderTravelLoadedArray,MATCH(E119,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E119,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI119,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E119,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(S51),NOT(ISNUMBER(S51)),S51=\"\"),IF(RIGHT(BI119,6)=\"Loader\",ROUND(SUM(CG119:CI119),2),0),S51)","v":0},{"$f":"IF(RIGHT(BI119,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E119,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BI119,6)=\"Loader\",ROUND(60/CJ119*CK119,0),0)","v":0},{"$f":"IF(RIGHT(BI119,6)=\"Loader\",ROUND(CB119/CL119,0),0)","v":0},{"$f":"IF(RIGHT(BI119,6)=\"Loader\",ROUND(IF(CM119<1,1,(CM119))*INDIRECT(BH119&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI119,6)=\"Loader\",ROUND(IF(CM119<1,1,(CM119))*INDIRECT(BH119&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI119,6)=\"Loader\",CN119+CO119,0)","v":0},{"$f":"IF(BH119=0,0,ROUND(BE119/(INDEX(INDIRECT(BH119&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BH119&\"TruckLoadedWeight\"),0),MATCH(IF($CF119-INDIRECT(BH119&\"TruckRollingResistance\")<0,0,$CF119-INDIRECT(BH119&\"TruckRollingResistance\")),INDIRECT(BH119&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH119=0,0,ROUND(BE119/(INDEX(INDIRECT(BH119&\"TruckSpeedTable\"),MATCH(BD119,HaulMaterials,0),MATCH(IF(CF119-INDIRECT(BH119&\"TruckRollingResistance\")<0,0,CF119-INDIRECT(BH119&\"TruckRollingResistance\")),INDIRECT(BH119&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH119=0,0,ROUND(BE119/(INDEX(INDIRECT(BH119&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BH119&\"TruckLoadedWeight\"),0),MATCH(IF(CF119-INDIRECT(BH119&\"TruckRollingResistance\")<0,0,CF119+INDIRECT(BH119&\"TruckRollingResistance\")),INDIRECT(BH119&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH119=0,0,ROUND(BE119/(INDEX(INDIRECT(BH119&\"TruckUHSpeedTable\"),MATCH(BD119,HaulMaterials,0),MATCH(IF(CF119-INDIRECT(BH119&\"TruckRollingResistance\")<0,0,CF119+INDIRECT(BH119&\"TruckRollingResistance\")),INDIRECT(BH119&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR119>=0,CS119,CT119)","v":0},{"$f":"IF(BR119>=0,CR119,CQ119)","v":0},{"$f":"CU119+CV119","v":0},{"$f":"IF(BH119=0,0,INDIRECT(BH119&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BH119=0,0,INDIRECT(BH119&\"TruckManuverDump\"))","v":0},{"$f":"IF(BH119=0,0,INDIRECT(BH119&IF(INDIRECT(BH119&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(S51),NOT(ISNUMBER(S51)),S51=\"\"),SUM(CW119:CZ119),S51)","v":0},{"$f":"IF(CZ119=0,0,IF(OR(ISBLANK(T51),NOT(ISNUMBER(T51)),T51=\"\"),IF((DA119-CZ119)/CZ119<=1,2,ROUNDUP((DA119-CZ119)/CZ119,0)),T51))","v":0},{"$f":"IF(BH119=0,0,ROUND((60/DA119)*INDIRECT(BH119&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BH119=0,0,ROUND(DB119*DC119*TruckOperator*INDIRECT(BH119&\"TruckJobEfficiency\")*INDIRECT(BH119&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DD119=0,0,IF(ROUND(CB119/DD119,HoursRounding)<1,1,ROUND(CB119/DD119,HoursRounding)))","v":0},{"$f":"IF(BH119=0,0,ROUND(IF(DE119<1,1,(DE119))*((DB119*INDIRECT(BH119&\"TruckEquipRate\"))+INDIRECT(BH119&\"LoaderEquipRate\")+INDIRECT(BH119&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BH119=0,0,ROUND(IF(DE119<1,1,(DE119))*((DB119*INDIRECT(BH119&\"TruckLaborRate\"))+INDIRECT(BH119&\"LoaderLaborRate\")+INDIRECT(BH119&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DF119+DG119","v":0},{"$f":"ROUND(BE119/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CF119-HaulScraperRollingResistance<0,0,CF119-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD119=0,0,ROUND(BE119/(INDEX(HaulScraperSpeedTable,MATCH(BD119,HaulMaterials,0)+1,MATCH(IF(CF119-HaulScraperRollingResistance<0,0,CF119-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE119/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CF119-HaulScraperRollingResistance<0,0,CF119+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD119=0,0,ROUND(BE119/(INDEX(HaulScraperUHSpeedTable,MATCH(BD119,HaulMaterials,0),MATCH(IF(CF119-HaulScraperRollingResistance<0,0,CF119+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF119>=0,DK119,DL119)","v":0},{"$f":"IF(BF119>=0,DJ119,DI119)","v":0},{"$f":"DM119+DN119","v":0},{"$f":"IF(D119=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":""},{"$f":"IF(OR(ISBLANK(S51),NOT(ISNUMBER(S51)),S51=\"\"),SUM(DO119:DP119),S51)","v":0},{"$f":"IF(OR(ISBLANK(T51),NOT(ISNUMBER(T51)),T51=\"\"),ROUNDUP(DO119/DP119,0),T51)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/(DO119+DP119)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DR119,CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(DS119=0,0,IF(ROUND(CB119/DS119,HoursRounding)<1,1,ROUND(CB119/DS119,HoursRounding)))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DT119<1,1,DT119)*((DR119*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DT119<1,1,DT119)*((DR119*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DU119+DV119","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BE119/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CF119-TandemScraperRollingResistance<0,0,CF119-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD119=0,0,ROUND(BE119/(INDEX(TandemScraperSpeedTable,MATCH(BD119,HaulMaterials,0)+1,MATCH(IF(CF119-TandemScraperRollingResistance<0,0,CF119-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE119/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CF119-TandemScraperRollingResistance<0,0,CF119+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD119=0,0,ROUND(BE119/(INDEX(TandemScraperUHSpeedTable,MATCH(BD119,HaulMaterials,0),MATCH(IF(CF119-TandemScraperRollingResistance<0,0,CF119+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF119>=0,DZ119,EA119)","v":0},{"$f":"IF(BF119>=0,DY119,DX119)","v":0},{"$f":"EB119+EC119","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(S51),NOT(ISNUMBER(S51)),S51=\"\"),SUM(ED119:EE119),S51)","v":1.1000000000000001},{"$f":"IF(EE119=0,0,IF(OR(ISBLANK(T51),NOT(ISNUMBER(T51)),T51=\"\"),IF(TRUNC(ED119/EE119,0)<2,2,TRUNC(ED119/EE119,0)+IF(MOD(TRUNC(ED119/EE119,0),2),1,0)),T51+IF(MOD(T51,2)>0,1)))","v":2},{"$f":"ROUND((60/(ED119+EE119)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EG119,CubesRounding)","v":2626},{"$f":"IF(ROUND(CB119/EH119,HoursRounding)<1,1,ROUND(CB119/EH119,HoursRounding))","v":1},{"$f":"ROUND(IF(EI119<1,1,EI119)*((EG119*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(EI119<1,1,EI119)*((EG119*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"EJ119+EK119","v":841},{"$f":"ABS(BR119)","v":0},{"$f":"IF(BS119=0,0,ROUND(BQ119/(INDEX(INDIRECT(BS119&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS119&\"TruckLoadedWeight\"),0),MATCH(IF(EM119-INDIRECT(BS119&\"TruckRollingResistance\")<0,0,EM119-INDIRECT(BS119&\"TruckRollingResistance\")),INDIRECT(BS119&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS119=0,0,ROUND(BQ119/(INDEX(INDIRECT(BS119&\"TruckSpeedTable\"),MATCH(BD119,HaulMaterials,0),MATCH(IF(EM119-INDIRECT(BS119&\"TruckRollingResistance\")<0,0,EM119-INDIRECT(BS119&\"TruckRollingResistance\")),INDIRECT(BS119&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS119=0,0,ROUND(BQ119/(INDEX(INDIRECT(BS119&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS119&\"TruckLoadedWeight\"),0),MATCH(IF(EM119-INDIRECT(BS119&\"TruckRollingResistance\")<0,0,EM119+INDIRECT(BS119&\"TruckRollingResistance\")),INDIRECT(BS119&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS119=0,0,ROUND(BQ119/(INDEX(INDIRECT(BS119&\"TruckUHSpeedTable\"),MATCH(BD119,HaulMaterials,0),MATCH(IF(EM119-INDIRECT(BS119&\"TruckRollingResistance\")<0,0,EM119+INDIRECT(BS119&\"TruckRollingResistance\")),INDIRECT(BS119&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR119>=0,EP119,EQ119)","v":0},{"$f":"IF(BR119>=0,EO119,EN119)","v":0},{"$f":"ER119+ES119","v":0},{"$f":"IF(BS119=0,0,INDIRECT(BS119&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BS119=0,0,INDIRECT(BS119&\"TruckManuverDump\"))","v":0},{"$f":"IF(BS119=0,0,INDIRECT(BS119&IF(INDIRECT(BS119&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(L62),NOT(ISNUMBER(L62)),L62=\"\"),SUM(ET119:EW119),L62)","v":0},{"$f":"IF(EW119=0,0,IF(OR(ISBLANK(M62),NOT(ISNUMBER(M62)),M62=\"\"),IF((EX119-EW119)/EW119<=1,2,ROUNDUP((EX119-EW119)/EW119,0)),M62))","v":0},{"$f":"IF(BS119=0,0,ROUND((60/EX119)*INDIRECT(BS119&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BS119=0,0,ROUND(EY119*EZ119*TruckOperator*INDIRECT(BS119&\"TruckJobEfficiency\")*INDIRECT(BS119&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(BS119=0,0,IF(ROUND(CC119/FA119,HoursRounding)<1,1,ROUND(CC119/FA119,HoursRounding)))","v":0},{"$f":"IF(BS119=0,0,ROUND(IF(FB119<1,1,(FB119))*((EY119*INDIRECT(BS119&\"TruckEquipRate\"))+INDIRECT(BS119&\"LoaderEquipRate\")+INDIRECT(BS119&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BS119=0,0,ROUND(IF(FB119<1,1,(FB119))*((EY119*INDIRECT(BS119&\"TruckLaborRate\"))+INDIRECT(BS119&\"LoaderLaborRate\")+INDIRECT(BS119&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FC119+FD119","v":0},{"$f":"ROUND(BQ119/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EM119-HaulScraperRollingResistance<0,0,EM119-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD119=0,0,ROUND(BQ119/(INDEX(HaulScraperSpeedTable,MATCH(BD119,HaulMaterials,0)+1,MATCH(IF(EM119-HaulScraperRollingResistance<0,0,EM119-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ119/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EM119-HaulScraperRollingResistance<0,0,EM119+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD119=0,0,ROUND(BQ119/(INDEX(HaulScraperUHSpeedTable,MATCH(BD119,HaulMaterials,0),MATCH(IF(EM119-HaulScraperRollingResistance<0,0,EM119+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR119>=0,FH119,FI119)","v":0},{"$f":"IF(BR119>=0,FG119,FF119)","v":0},{"$f":"FJ119+FK119","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(L62),NOT(ISNUMBER(L62)),L62=\"\"),SUM(FL119:FM119),L62)","v":1.2},{"$f":"IF(OR(ISBLANK(M62),NOT(ISNUMBER(M62)),M62=\"\"),ROUNDUP(FL119/FM119,0),M62)","v":0},{"$f":"ROUND((60/(FL119+FM119)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*FO119,CubesRounding)","v":0},{"$f":"IF(FP119=0,0,IF(ROUND(CC119/FP119,HoursRounding)<1,1,ROUND($CC119/FP119,HoursRounding)))","v":0},{"$f":"ROUND(IF(FQ119<1,1,FQ119)*((FO119*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":654},{"$f":"ROUND(IF(FQ119<1,1,FQ119)*((FO119*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":117},{"$f":"FR119+FS119","v":771},{"$f":"ROUND(BQ119/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EM119-TandemScraperRollingResistance<0,0,EM119-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD119=0,0,ROUND(BQ119/(INDEX(TandemScraperSpeedTable,MATCH(BD119,HaulMaterials,0)+1,MATCH(IF(EM119-TandemScraperRollingResistance<0,0,EM119-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ119/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EM119-TandemScraperRollingResistance<0,0,EM119+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD119=0,0,ROUND(BQ119/(INDEX(TandemScraperUHSpeedTable,MATCH(BD119,HaulMaterials,0),MATCH(IF(EM119-TandemScraperRollingResistance<0,0,EM119+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR119>=0,FW119,FX119)","v":0},{"$f":"IF(BR119>=0,FV119,FU119)","v":0},{"$f":"FY119+FZ119","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(L62),NOT(ISNUMBER(L62)),L62=\"\"),SUM(GA119:GB119),L62)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(M62),NOT(ISNUMBER(M62)),M62=\"\"),IF(TRUNC(GA119/GB119,0)<2,2,TRUNC(GA119/GB119,0)+IF(MOD(TRUNC(GA119/GB119,0),2),1,0)),M62+IF(MOD(M62,2)>0,1))","v":2},{"$f":"ROUND((60/(GA119+GB119)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GD119,CubesRounding)","v":2626},{"$f":"IF(ROUND(CC119/GE119,HoursRounding)<1,1,ROUND(CC119/GE119,HoursRounding))","v":1},{"$f":"ROUND(IF(GF119<1,1,GF119)*((GD119*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(GF119<1,1,GF119)*((GD119*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"GG119+GH119","v":841}]
[]
[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,null,null,null,{"$f":"IF(SUM(I119:I120)=0,0,SUM(I119:I120))","v":0},null,null,null,null,{"$f":"IF(SUM(N119:N120)=0,0,SUM(N119:N120))","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(A86)&\" - \"&VLOOKUP(A127,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":""},{"$f":"IF(OR(ISBLANK(B35),AND(ISBLANK(S35),ISBLANK(T35)),AND(ISBLANK(U35),ISBLANK(S35),ISBLANK(T35),ISBLANK(U35))),\"\",IF(Metric,ROUND(CY_2_M3*(BE130),0),BE130))","v":""},{"$f":"IF(OR(ISBLANK(B35),C130=\"\",C130=0),\"\",IF(OR(ISBLANK(T35),ISBLANK(U35)),\"Haul Info\",IF(BF130=0,\"Select Material\",IF(BJ130=0,\"Select Fleet\",IF(RIGHT(BJ130,5)=\"Truck\",INDIRECT(BI130&\"Truck\")&\"/\"&INDIRECT(BI130&\"Loader\")&\"/\"&INDIRECT(BI130&\"TruckDozer\"),IF(BI130=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BI130=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C130=\"\",C130=0),\"\",IF(OR(ISBLANK(T35),ISBLANK(U35)),\"Haul Info\",IF(BF130=0,\"Select Material\",IF(BJ130=0,\"Select Fleet\",BA130))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C130=\"\"),\"\",IF(OR(ISBLANK(T35),ISBLANK(U35)),\"Haul Info\",IF(BF130=0,\"Select Material\",IF(BJ130=0,\"Select Fleet\",IF(RIGHT(BJ130,5)=\"Truck\",BW130,IF(BJ130=\"Scraper Dozer\",CM130,IF(BJ130=\"Tandem Scraper\",DB130,\"\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C130=\"\",C130=0),\"\",IF(OR(ISBLANK(T35),ISBLANK(U35)),\"Haul Info\",IF(BF130=0,\"Select Material\",IF(BJ130=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BB130,0),BB130)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C130=\"\"),0,IF(OR(ISBLANK(T35),ISBLANK(U35)),\"Haul Info\",IF(BF130=0,\"Select Material\",IF(BJ130=0,\"Select Fleet\",IF(RIGHT(BJ130,5)=\"Truck\",BZ130,IF(BJ130=\"Scraper Dozer\",CO130,IF(BJ130=\"Tandem Scraper\",DD130,\"\")))))))","v":0},{"$f":"IF(OR(ISBLANK(B35),C130=\"\",ISTEXT(H130)),0,IF(RIGHT(BJ130,5)=\"Truck\",CB130,IF(BJ130=\"Scraper Dozer\",CQ130,IF(BJ130=\"Tandem Scraper\",DF130,0))))","v":0},{"$f":"IF(OR(ISBLANK(B35),C130=\"\",ISTEXT(H130)),0,IF(RIGHT(BJ130,5)=\"Truck\",CA130,IF(BJ130=\"Scraper Dozer\",CP130,IF(BJ130=\"Tandem Scraper\",DE130,0))))","v":0},{"$f":"IF(OR(ISBLANK(B35),C130=\"\",C130=0,AND(I130=\"\",J130=\"\")),0,SUM(I130:J130))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RIGHT(BJ130,5)=\"Truck\",BV130,IF(BJ130=\"Scraper Dozer\",CL130,IF(BJ130=\"Tandem Scraper\",DA130,0)))","v":0},{"$f":"IF(RIGHT(BJ130,5)=\"Truck\",BY130,IF(BJ130=\"Scraper Dozer\",CN130,IF(BJ130=\"Tandem Scraper\",DC130,0)))","v":0},{"$f":"BB35","v":0},{"$f":"BK35","v":0},{"$f":"ROUND((BD130*43560*(1/12)*BC130)/27,0)","v":0},{"$f":"N62","v":0},{"$f":"BL35","v":0},{"$f":"BM35","v":0},{"$f":"BD62","v":0},{"$f":"O62","v":0},{"$f":"ABS(BH130)","v":0},{"$f":"IF(BI130=0,0,ROUND(BG130/(INDEX(INDIRECT(BI130&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI130&\"TruckLoadedWeight\"),0),MATCH(IF(BK130-INDIRECT(BI130&\"TruckRollingResistance\")<0,0,BK130-INDIRECT(BI130&\"TruckRollingResistance\")),INDIRECT(BI130&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI130=0,0,ROUND(BG130/(INDEX(INDIRECT(BI130&\"TruckSpeedTable\"),MATCH(BF130,HaulMaterials,0),MATCH(IF(BK130-INDIRECT(BI130&\"TruckRollingResistance\")<0,0,BK130-INDIRECT(BI130&\"TruckRollingResistance\")),INDIRECT(BI130&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI130=0,0,ROUND(BG130/(INDEX(INDIRECT(BI130&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI130&\"TruckLoadedWeight\"),0),MATCH(IF(BK130-INDIRECT(BI130&\"TruckRollingResistance\")<0,0,BK130+INDIRECT(BI130&\"TruckRollingResistance\")),INDIRECT(BI130&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI130=0,0,ROUND(BG130/(INDEX(INDIRECT(BI130&\"TruckUHSpeedTable\"),MATCH(BF130,HaulMaterials,0),MATCH(IF(BK130-INDIRECT(BI130&\"TruckRollingResistance\")<0,0,BK130+INDIRECT(BI130&\"TruckRollingResistance\")),INDIRECT(BI130&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI130=0,0,IF(BH130>=0,BN130,BO130))","v":0},{"$f":"IF(BH130>=0,BM130,BL130)","v":0},{"$f":"BP130+BQ130","v":0},{"$f":"IF(BI130=0,0,INDIRECT(BI130&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BI130=0,0,INDIRECT(BI130&\"TruckManuverDump\"))","v":0},{"$f":"IF(BI130=0,0,INDIRECT(BI130&IF(INDIRECT(BI130&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(P62),NOT(ISNUMBER(P62)),P62=\"\"),SUM(BR130:BU130),P62)","v":0},{"$f":"IF(BT130=0,0,IF(OR(ISBLANK(Q62),NOT(ISNUMBER(Q62)),Q62=\"\"),IF((BV130-BU130)/BU130<=1,2,ROUNDUP((BV130-BU130)/BU130,0)),Q62))","v":0},{"$f":"IF(BV130=0,0,ROUND((60/BV130)*INDIRECT(BI130&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BI130=0,0,ROUND(BW130*BX130*TruckOperator*INDIRECT(BI130&\"TruckJobEfficiency\")*INDIRECT(BI130&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(BY130=0,0,ROUND(BE130/BY130,HoursRounding))","v":0},{"$f":"IF(BI130=0,0,ROUND(IF(BZ130<1,1,BZ130)*((BW130*INDIRECT(BI130&\"TruckEquipRate\"))+INDIRECT(BI130&\"LoaderEquipRate\")+INDIRECT(BI130&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BI130=0,0,ROUND(IF(BZ130<1,1,BZ130)*((BW130*INDIRECT(BI130&\"TruckLaborRate\"))+INDIRECT(BI130&\"LoaderLaborRate\")+INDIRECT(BI130&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"CA130+CB130","v":0},{"$f":"ROUND(BG130/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BK130-HaulScraperRollingResistance<0,0,BK130-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF130=0,0,ROUND(BG130/(INDEX(HaulScraperSpeedTable,MATCH(BF130,HaulMaterials,0)+1,MATCH(IF(BK130-HaulScraperRollingResistance<0,0,BK130-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BG130/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BK130-HaulScraperRollingResistance<0,0,BK130+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF130=0,0,ROUND(BG130/(INDEX(HaulScraperUHSpeedTable,MATCH(BF130,HaulMaterials,0),MATCH(IF(BK130-HaulScraperRollingResistance<0,0,BK130+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BH130>=0,CF130,CG130)","v":0},{"$f":"IF(BH130>=0,CE130,CD130)","v":0},{"$f":"CH130+CI130","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(P62),NOT(ISNUMBER(P62)),P62=\"\"),CJ130+CK130,P62)","v":1.2},{"$f":"IF(OR(ISBLANK(Q62),NOT(ISNUMBER(Q62)),Q62=\"\"),ROUNDUP(CJ130/CK130,0),Q62)","v":0},{"$f":"ROUND((60/(CJ130+CK130)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*ScraperOperator)*CM130,CubesRounding)","v":0},{"$f":"IF(CN130=0,0,ROUND(BE130/CN130,HoursRounding))","v":0},{"$f":"ROUND(IF(CO130<1,1,CO130)*((CM130*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":654},{"$f":"ROUND(IF(CO130<1,1,CO130)*((CM130*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":117},{"$f":"CP130+CQ130","v":771},{"$f":"ROUND(BG130/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BK130-TandemScraperRollingResistance<0,0,BK130-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF130=0,0,ROUND(BG130/(INDEX(TandemScraperSpeedTable,MATCH(BF130,HaulMaterials,0)+1,MATCH(IF(BK130-TandemScraperRollingResistance<0,0,BK130-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BG130/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BK130-TandemScraperRollingResistance<0,0,BK130+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF130=0,0,ROUND(BG130/(INDEX(TandemScraperUHSpeedTable,MATCH(BF130,HaulMaterials,0),MATCH(IF(BK130-TandemScraperRollingResistance<0,0,BK130+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BH130>=0,CU130,CV130)","v":0},{"$f":"IF(BH130>=0,CT130,CS130)","v":0},{"$f":"CW130+CX130","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(P62),NOT(ISNUMBER(P62)),P62=\"\"),CY130+CZ130,P62)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(Q62),NOT(ISNUMBER(Q62)),Q62=\"\"),IF(TRUNC(CY130/CZ130,0)<2,2,TRUNC(CY130/CZ130,0)+IF(MOD(TRUNC(CY130/CZ130,0),2),1,0)),Q62+IF(MOD(Q62,2)>0,1))","v":2},{"$f":"ROUND((60/(CY130+CZ130)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*ScraperOperator)*DB130,CubesRounding)","v":2626},{"$f":"ROUND(BE130/DC130,HoursRounding)","v":0},{"$f":"ROUND(IF(DD130<1,1,DD130)*((DB130*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(DD130<1,1,DD130)*((DB130*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"DE130+DF130","v":841}]
[]
[null,null,{"$f":"IF(SUM(C130:C131)=0,0,SUM(C130:C131))","v":0},null,null,null,null,{"$f":"IF(SUM(H130:H131)=0,0,SUM(H130:H131))","v":0},{"$f":"IF(SUM(I130:I131)=0,0,SUM(I130:I131))","v":0},{"$f":"IF(SUM(J130:J131)=0,0,SUM(J130:J131))","v":0},{"$f":"IF(SUM(K130:K131)=0,0,SUM(K130:K131))","v":0}]
[]
[]
[{"$f":"ThisSheetName(A97)&\" - \"&VLOOKUP(A136,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":""},{"$f":"IF(ISBLANK(B35),\"\",IF(BB108=0,\"\",IF(Metric,ROUND(Ac2Ha*BC139,2),BC139)))","v":""},{"$f":"IF(OR(ISBLANK(B35),BA139=0,BA139=\"No\"),\"\",IF(BB139=0,\"Rip Dist\",IF(Metric,ROUND(Ft2M*BB139,0),BB139)))","v":""},{"$f":"IF(OR(ISBLANK(B35),BA139=0,BA139=\"No\"),\"\",IF(BE139=0,\"Select Fleet\",IF(RIGHT(BE139,5)=\"Dozer\",INDIRECT(\"Rip\"&BF139&\"Dozer\"),RipGrader)))","v":""},{"$f":"IF(OR(ISBLANK(B35),BA139=0,BA139=\"No\",ISBLANK(BE139),BB139=0,BE139=0),0,IF(BE139=\"Small Dozer\",BQ139,IF(BE139=\"Med Dozer\",BX139,IF(BE139=\"Large Dozer\",CD139,BJ139))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISTEXT(F139),BA139=\"No\",F139=0),0,IF(BE139=\"Small Dozer\",BS139,IF(BE139=\"Med Dozer\",BZ139,IF(BE139=\"Large Dozer\",CG139,IF(ISBLANK(BE139),0,BL139)))))","v":0},{"$f":"IF(OR(ISBLANK(B35),F139=0,BA139=\"No\"),0,IF(BE139=\"Small Dozer\",BR139,IF(BE139=\"Med Dozer\",BY139,IF(BE139=\"Large Dozer\",CF139,IF(ISBLANK(BE139),\"\",BK139)))))","v":0},{"$f":"IF(OR(ISBLANK(B35),F139=\"\"),0,IF(OR(ISNUMBER(H139),ISNUMBER(G139)),H139+G139,0))","v":0},{"$f":"IF(AND(OR(R62=\"None\",ISBLANK(R62))),0,CK139)","v":0},{"$f":"IF(J139=0,0,CJ139)","v":0},{"$f":"IF(OR(ISBLANK(B35),ISERROR(CO139)),0,CO139)","v":0},{"$f":"IF(AND(J139=\"\",K139=\"\",L139=\"\"),0,SUM(J139:L139))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U62),U62=\"No\"),\"No\",U62)","v":"No"},{"$f":"BC35","v":0},{"$f":"BB35","v":0},{"$f":"IF(OR(BA139=\"No\",BB139=0),0,ROUND(BC139*43560/BB139,0))","v":0},{"$f":"V62","v":0},{"$f":"BE62","v":0},{"$f":"ROUND(BD139/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"BG139*BB139","v":0},{"$f":"ROUND((BH139/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BG139*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),1)","v":0},{"$f":"IF(AND(BI139<1,BI139>0),1,ROUNDUP(BI139,HoursRounding))","v":0},{"$f":"ROUND(IF((BJ139)<1,1,(BJ139))*GraderRipEquipRate,0)","v":216},{"$f":"ROUND(IF((BJ139)<1,1,(BJ139))*GraderRipLaborRate,0)","v":59},{"$f":"BK139+BL139","v":275},{"$f":"ROUND(BD139/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"BN139*BB139","v":0},{"$f":"ROUND((BO139/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BN139*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(AND(BP139<1,BP139>0),1,ROUNDUP(BP139,HoursRounding))","v":0},{"$f":"ROUND(IF((BQ139)<1,1,(BQ139))*SmallDozerRipEquipRate,0)","v":99},{"$f":"ROUND(IF((BQ139)<1,1,(BQ139))*SmallDozerRipLaborRate,0)","v":59},{"$f":"BR139+BS139","v":158},{"$f":"ROUND(BD139/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"BU139*BB139","v":0},{"$f":"ROUND((BV139/INDIRECT(RipMedDozer&\"RippingProd\"))+(BU139*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(AND(BW139<1,BW139>0),1,ROUNDUP(BW139,HoursRounding))","v":0},{"$f":"ROUND(IF((BX139)<1,1,(BX139))*MedDozerRipEquipRate,0)","v":111},{"$f":"ROUND(IF((BX139)<1,1,(BX139))*MedDozerRipLaborRate,0)","v":59},{"$f":"BY139+BZ139","v":170},{"$f":"ROUND(BD139/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"CB139*BB139","v":0},{"$f":"ROUND((CC139/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CB139*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(AND(CD139<1,CD139>0),1,ROUNDUP(CD139,HoursRounding))","v":0},{"$f":"ROUND(IF((CE139)<1,1,(CE139))*LargeDozerRipEquipRate,0)","v":181},{"$f":"ROUND(IF((CE139)<1,1,(CE139))*LargeDozerRipLaborRate,0)","v":59},{"$f":"CF139+CG139","v":240},null,{"$f":"ROUND(SeedEquipYardsFlat*C139,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(SeedLaborYardsFlat*C139,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(R62=\"None\",ISBLANK(R62)),0,ROUND(INDEX(SeedMixArray,MATCH(R62,SeedMixes,0),4)*C139,0))","v":0},{"$f":"IF(OR(S62=\"None\",ISBLANK(S62)),0,ROUND(INDEX(MulchArray,MATCH(S62,Mulches,0),4)*C139,0))","v":0},{"$f":"IF(OR(T62=\"None\",ISBLANK(T62)),0,ROUND(INDEX(FertilizerArray,MATCH(T62,Fertilizers,0),4)*C139,0))","v":0},{"$f":"IF(SUM(CL139:CN139)=0,0,SUM(CL139:CN139))","v":0},{"$f":"ROUND(CJ139+CK139+CO139,0)","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"IF(SUM(C139:C140)=0,0,SUM(C139:C140))","v":0},null,null,{"$f":"IF(SUM(F139:F140)=0,0,SUM(F139:F140))","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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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},{"$f":"ROUND(IF(EI99<1,1,EI99)*((EG99*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"EJ99+EK99","v":841},{"$f":"ABS(BR99)","v":0},{"$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":117},{"$f":"FR99+FS99","v":771},{"$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},{"$f":"ROUND(IF(GF99<1,1,GF99)*((GD99*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"GG99+GH99","v":841}]
[]
[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":176},{"$f":"EJ110+EK110","v":841},{"$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},{"$f":"ROUND(IF(FQ110<1,1,FQ110)*((FO110*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":117},{"$f":"FR110+FS110","v":771},{"$f":"ROUND(BQ110/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EM110-TandemScraperRollingResistance<0,0,EM110-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$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":176},{"$f":"GG110+GH110","v":841}]
[]
[null,null,{"$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},{"$f":"ROUND(IF(CO121<1,1,CO121)*((CM121*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":117},{"$f":"CP121+CQ121","v":771},{"$f":"ROUND(BG121/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BK121-TandemScraperRollingResistance<0,0,BK121-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$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":176},{"$f":"DE121+DF121","v":841}]
[]
[null,null,{"$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":59},{"$f":"BK130+BL130","v":275},{"$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},{"$f":"ROUND(IF((BP130)<1,1,(BP130))*SmallDozerRipLaborRate,0)","v":59},{"$f":"BR130+BS130","v":158},{"$f":"ROUND(BD130/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$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":59},{"$f":"BY130+BZ130","v":170},{"$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},{"$f":"ROUND(IF((CE130)<1,1,(CE130))*LargeDozerRipLaborRate,0)","v":59},{"$f":"CF130+CG130","v":240},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":164,"n_cols":189,"rows_kept":164,"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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$34,TRUE,S62:S65)+SUMIF($BA$31:$BA$34,TRUE,V62:V65)+SUMIF($BA$31:$BA$34,TRUE,O62:O65)","v":0},{"$f":"SUMIF($BA$31:$BA$34,TRUE,T62:T65)+SUMIF($BA$31:$BA$34,TRUE,W62:W65)+SUMIF($BA$31:$BA$34,TRUE,P62:P65)","v":0},"N/A",{"$f":"SUM(C12:E12)","v":0}]
[null,"Cover Placement Cost",{"$f":"SUMIF($BA$31:$BA$34,TRUE,I74:I77)","v":0},{"$f":"SUMIF($BA$31:$BA$34,TRUE,J74:J77)","v":0},"N/A",{"$f":"SUM(C13:E13)","v":0}]
[null,"Topsoil Placement Cost",{"$f":"SUMIF($BA$31:$BA$34,TRUE,R74:R77)","v":0},{"$f":"SUMIF($BA$31:$BA$34,TRUE,S74:S77)","v":0},"N/A",{"$f":"SUM(C14:E14)","v":0}]
[null,"Ripping/Scarifying Cost",{"$f":"SUMIF($BA$31:$BA$34,TRUE,F85:F88)","v":0},{"$f":"SUMIF($BA$31:$BA$34,TRUE,G85:G88)","v":0},"N/A",{"$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$34,TRUE,I85:I88)","v":0},{"$f":"SUMIF($BA$31:$BA$34,TRUE,J85:J88)","v":0},{"$f":"SUMIF($BA$31:$BA$34,TRUE,K85:K88)","v":0},{"$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}]
[{"$f":"ROW(A32) - ROW($A$30)-1","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(N32)>20,ABS(S32)>20,ABS(V32)>20,ABS(Y32)>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,{"$f":"NOT(ISERR(FIND(CostType,I32)))","v":false},{"$f":"IF(Metric,Ha2Ac*J32,J32)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*K32,0),K32)","v":0},{"$f":"IF(ISBLANK(L32),0,IF(Metric,ROUND(M3_2_CY*L32,0),L32))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*M32,0),M32)","v":0},{"$f":"N32","v":0},{"$f":"IF(Metric,ROUND(M2Ft*R32,0),R32)","v":0},{"$f":"S32","v":0},{"$f":"IF(Metric,mm2in*T32,T32)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*U32,0),U32)","v":0},{"$f":"V32","v":0},{"$f":"IF(Metric,mm2in*W32,W32)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*X32,0),X32)","v":0},{"$f":"Y32","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,{"$f":"NOT(ISERR(FIND(CostType,I33)))","v":false},{"$f":"IF(Metric,Ha2Ac*J33,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},{"$f":"IF(Metric,ROUND(M2Ft*M33,0),M33)","v":0},0,{"$f":"IF(Metric,ROUND(M2Ft*R33,0),R33)","v":0},0,{"$f":"IF(Metric,mm2in*T33,T33)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*U33,0),U33)","v":0},0,{"$f":"IF(Metric,mm2in*W33,W33)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*X33,0),X33)","v":0},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(BA49=\"ShortHaul\",RIGHT(D49,6)<>\"Loader\"),AND(BA49=\"LongHaul\",RIGHT(D49,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(D49),0,LEFT(D49,SEARCH(\" \",D49)-1))","v":0},{"$f":"IF(ISBLANK(G49),0,LEFT(G49,SEARCH(\" \",G49)-1))","v":0},{"$f":"IF(ISBLANK(L49),0,LEFT(L49,SEARCH(\" \",L49)-1))","v":0},{"$f":"IF(ISBLANK(P49),0,LEFT(P49,SEARCH(\" \",P49)-1))","v":0},{"$f":"IF(ISBLANK(W49),0,LEFT(W49,SEARCH(\" \",W49)-1))","v":0}]
[{"$f":"A32","v":1},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(M32),0,IF(M32<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BA50=\"ShortHaul\",RIGHT(D50,6)<>\"Loader\"),AND(BA50=\"LongHaul\",RIGHT(D50,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(D50),0,LEFT(D50,SEARCH(\" \",D50)-1))","v":0},{"$f":"IF(ISBLANK(G50),0,LEFT(G50,SEARCH(\" \",G50)-1))","v":0},{"$f":"IF(ISBLANK(L50),0,LEFT(L50,SEARCH(\" \",L50)-1))","v":0},{"$f":"IF(ISBLANK(P50),0,LEFT(P50,SEARCH(\" \",P50)-1))","v":0},{"$f":"IF(ISBLANK(W50),0,LEFT(W50,SEARCH(\" \",W50)-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,{"$f":"IF(ISBLANK(M33),0,IF(M33<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(BA52=\"ShortHaul\",RIGHT(I52,6)<>\"Loader\"),AND(BA52=\"LongHaul\",RIGHT(I52,6)=\"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(BA53=\"ShortHaul\",RIGHT(H53,6)<>\"Loader\"),AND(BA53=\"LongHaul\",RIGHT(H53,6)=\"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":""},{"$f":"IF(OR(ISBLANK(A31),L31=0),0,IF(AND(ISBLANK(O31),ISBLANK(P31)),\"\",IF(Metric,ROUND(CY_2_M3*(BZ62),0),BZ62)))","v":0},{"$f":"IF(OR(ISBLANK(B31),L31=0),0,IF(AND(ISBLANK(BE31),ISBLANK(BD31)),\"\",IF(Metric,ROUND(CY_2_M3*(CA62),0),CA62)))","v":0},{"$f":"IF(OR(ISBLANK(B31),B62=\"\",B62=0,C62=0, C62=\"\"),\"\",IF(OR(ISBLANK(M31),ISBLANK(N31)),\"Haul Info\",IF(ISBLANK(C49),\"Select Material\",IF(OR(BH62<>0,BI62=0),\"Select Fleet\",IF(RIGHT(BI62,6)=\"Loader\",INDIRECT(BJ62&\"CrusherLoader\"),IF(RIGHT(BI62,5)=\"Truck\",INDIRECT(BJ62&\"Truck\")&\"/\"&INDIRECT(BJ62&\"Loader\")&\"/\"&INDIRECT(BJ62&\"CrusherLoader\"),IF(BJ62=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BJ62=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B31),C62=0, C62=\"\"),\"\",IF(OR(ISBLANK(M31),ISBLANK(N31)),\"Haul Info\",IF(ISBLANK(C49),\"Select Material\",IF(OR(BH62<>0,BI62=0),\"Select Fleet\",BL62))))","v":""},{"$f":"IF(OR(ISBLANK(B31),C62=0,AND(ISBLANK(O31),ISBLANK(P31))),\"\",IF(OR(ISBLANK(M31),ISBLANK(N31)),\"Haul Info\",IF(ISBLANK(C49),\"Select Material\",IF(OR(BH62<>0,BI62=0),\"Select Fleet\",BK62))))","v":""},{"$f":"IF(OR(ISBLANK(B31),C62=0,AND(ISBLANK(O31),ISBLANK(P31))),\"\",IF(OR(ISBLANK(M31),ISBLANK(N31)),\"Haul Info\",IF(ISBLANK(C49),\"Select Material\",IF(OR(BH62<>0,BI62=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BM62,0),BM62)))))","v":""},{"$f":"IF(OR(ISBLANK(B31),C62=0,AND(ISBLANK(O31),ISBLANK(P31))),0,IF(ISBLANK(C49),\"Select Material\",IF(OR(BH62<>0,BI62=0),\"Select Fleet\",BN62)))","v":0},{"$f":"IF(OR(ISBLANK(B31),D62=0),\"\",IF(ISBLANK(C49),\"Select Material\",IF(BQ62=0,\"Select Fleet\",IF(RIGHT(BQ62,5)=\"Truck\",INDIRECT(BD49&\"Truck\")&\"/\"&INDIRECT(BD49&\"Loader\")&\"/\"&INDIRECT(BD49&\"TruckDozer\"),IF(BQ62=\"Scraper Dozer\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BQ62=\"Tandem Scraper\",TandemScraper&\"/\"&TandemScraperDozer))))))","v":""},{"$f":"IF(OR(ISBLANK(B31),D62=0),\"\",IF(ISBLANK(C49),\"Select Material\",IF(ISBLANK(G49),\"Select Fleet\",BT62)))","v":""},{"$f":"IF(OR(ISBLANK(B31),D62=0),\"\",IF(OR(ISBLANK(R31),ISBLANK(S31)),\"Haul Info\",IF(ISBLANK(C49),\"Select Material\",IF(ISBLANK(G49),\"Select Fleet\",BS62))))","v":""},{"$f":"IF(OR(ISBLANK(B31),BQ62=0,BQ62=\"\"),\"\",IF(OR(ISBLANK(R31),ISBLANK(S31)),\"Haul Info\",IF(ISBLANK(C49),\"Select Material\",IF(ISBLANK(G49),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BU62,0),BU62)))))","v":""},{"$f":"IF(OR(ISBLANK(B31),D62=0),0,IF(OR(ISBLANK(R31),ISBLANK(S31)),\"Haul Info\",IF(ISBLANK(C49),\"Select Material\",IF(ISBLANK(G49),\"Select Fleet\",BV62))))","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(C49),ISBLANK(D49),N62=0),0,IF(BA49=\"LongHaul\",IF(RIGHT(D49,5)=\"Truck\",DE62,IF(D49=\"Scraper Dozer\",DT62,IF(D49=\"Tandem Scraper\",EI62,\"\"))),CM62))","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(C49),ISBLANK(D49),N62=0),0,IF(BA49=\"LongHaul\",IF(RIGHT(D49,5)=\"Truck\",DD62,IF(D49=\"Scraper Dozer\",DS62,IF(D49=\"Tandem Scraper\",EH62,\"\"))),CL62))","v":0},{"$f":"IF(OR(ISBLANK(B31),C62=0,ISBLANK(C49),ISBLANK(D49),D62=0),0,SUM(O62:P62))","v":0},{"$f":"IF(OR(ISBLANK(B31),C62=0,O62=\"\",),0,IF(O31=\"Yes\",CB62,0)+IF(P31=\"Yes\",CC62,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(C49),ISBLANK(D49)),0,IF(J49=\"Yes\",D62*CompactionLabor,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(C49),ISBLANK(D49)),0,IF(J49=\"Yes\",D62*CompactionEquip,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),D62=\"\",J49=\"No\",ISBLANK(J49)),0,IF(D62=0,\"\",SUM(S62:T62)))","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(G49),ISBLANK(G49),N62=0),0,BW62)","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(C49),ISBLANK(G49),N62=0),0,BX62)","v":0},{"$f":"IF(OR(ISBLANK(B31),D62=0,ISBLANK(C49),ISBLANK(G49)),0,SUM(V62:W62))","v":0},{"$f":"IF(OR(ISBLANK(B31),D62=0,ISBLANK(C49),ISBLANK(G49)),0,Q62+R62+U62+X62)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BB31,2)","v":0},{"$f":"C49","v":0},{"$f":"BE31","v":0},{"$f":"BF31","v":0},{"$f":"BG31","v":0},{"$f":"BH31","v":0},{"$f":"BA49","v":0},{"$f":"BB49","v":0},{"$f":"IF(OR(ISBLANK(B31),D62=0,D62=\"\",OR(ISBLANK(M31),ISBLANK(N31))),0,IF(ISBLANK(C49),\"Haul Material!\",IF(ISBLANK(D49),\"Select Fleet\",IF(D49=\"optimize\",\"Select Fleet\",D49))))","v":0},{"$f":"BC49","v":0},{"$f":"IF(RIGHT(BI62,5)=\"Truck\",CZ62,IF(BI62=\"Scraper Dozer\",DP62,IF(BI62=\"Tandem Scraper\",EE62,\"1\")))","v":"1"},{"$f":"IF(BG62=\"LongHaul\",IF(RIGHT(BI62,5)=\"Truck\",CY62,IF(BI62=\"Scraper Dozer\",DO62,IF(BI62=\"Tandem Scraper\",ED62,0))),CH62)","v":0},{"$f":"IF(BG62=\"LongHaul\",IF(RIGHT(BI62,5)=\"Truck\",DB62,IF(BI62=\"Scraper Dozer\",DQ62,IF(BI62=\"Tandem Scraper\",EF62,0))),CJ62)","v":0},{"$f":"IF(BG62=\"LongHaul\",IF(RIGHT(BI62,5)=\"Truck\",DC62,IF(BI62=\"Scraper Dozer\",DR62,IF(BI62=\"Tandem Scraper\",EG62,0))),CK62)","v":0},{"$f":"IF(BG62=\"LongHaul\",IF(RIGHT(BI62,5)=\"Truck\",DE62,IF(BI62=\"Scraper Dozer\",DT62,IF(BI62=\"Tandem Scraper\",EI62,0))),CM62)","v":0},{"$f":"IF(BG62=\"LongHaul\",IF(RIGHT(BI62,5)=\"Truck\",DD62,IF(BI62=\"Scraper Dozer\",DS62,IF(BI62=\"Tandem Scraper\",EH62,0))),CL62)","v":0},{"$f":"G49","v":0},{"$f":"BD49","v":0},{"$f":"IF(RIGHT(BQ62,5)=\"Truck\",EW62,IF(BQ62=\"Scraper Dozer\",FM62,IF(BQ62=\"Tandem Scraper\",GB62,IF(RIGHT(BQ62,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(RIGHT(BQ62,5)=\"Truck\",EV62,IF(BQ62=\"Scraper Dozer\",FL62,IF(BQ62=\"Tandem Scraper\",GA62,0)))","v":0},{"$f":"IF(RIGHT(BQ62,5)=\"Truck\",EY62,IF(BQ62=\"Scraper Dozer\",FN62,IF(BQ62=\"Tandem Scraper\",GC62,0)))","v":0},{"$f":"IF(RIGHT(BQ62,5)=\"Truck\",EZ62,IF(BQ62=\"Scraper Dozer\",FO62,IF(BQ62=\"Tandem Scraper\",GD62,0)))","v":0},{"$f":"IF(RIGHT(BQ62,5)=\"Truck\",FB62,IF(BQ62=\"Scraper Dozer\",FQ62,IF(BQ62=\"Tandem Scraper\",GF62,0)))","v":0},{"$f":"IF(RIGHT(BQ62,5)=\"Truck\",FA62,IF(BQ62=\"Scraper Dozer\",FP62,IF(BQ62=\"Tandem Scraper\",GE62,0)))","v":0},{"$f":"BA62","v":0},{"$f":"IF(OR(O31=\"Yes\",P31=\"Yes\"),ROUND(BD31/(1-Q31),0),0)","v":0},{"$f":"BD31","v":0},{"$f":"C62*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C62*Screening","v":{"$error":"#VALUE!"}},{"$f":"ABS(BD62)","v":0},{"$f":"IF(RIGHT(BI62,6)=\"Loader\",(IF(Metric,M31,M2Ft*M31)*INDEX(LoaderTravelEmptyArray,MATCH(E62,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E62,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI62,6)=\"Loader\",(IF(Metric,M31,M2Ft*M31)*INDEX(LoaderTravelLoadedArray,MATCH(E62,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E62,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI62,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E62,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(E49),E49=\"\"),IF(RIGHT(BI62,6)=\"Loader\",ROUND(SUM(CE62:CG62),2),0),E49)","v":0},{"$f":"IF(RIGHT(BI62,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E62,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BI62,6)=\"Loader\",ROUND(60/CH62*CI62,0),0)","v":0},{"$f":"IF(RIGHT(BI62,6)=\"Loader\",ROUND(BZ62/CJ62,0),0)","v":0},{"$f":"IF(RIGHT(BI62,6)=\"Loader\",ROUND(IF(CK62<1,1,(CK62))*INDIRECT(BJ62&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI62,6)=\"Loader\",ROUND(IF(CK62<1,1,(CK62))*INDIRECT(BJ62&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI62,6)=\"Loader\",CL62+CM62,0)","v":0},{"$f":"IF(BJ62=0,0,ROUND(BC62/(INDEX(INDIRECT(BJ62&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BJ62&\"TruckLoadedWeight\"),0),MATCH(IF($CD62-INDIRECT(BJ62&\"TruckRollingResistance\")<0,0,$CD62-INDIRECT(BJ62&\"TruckRollingResistance\")),INDIRECT(BJ62&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BJ62=0,0,ROUND(BC62/(INDEX(INDIRECT(BJ62&\"TruckSpeedTable\"),MATCH(BB62,HaulMaterials,0),MATCH(IF($CD62-INDIRECT(BJ62&\"TruckRollingResistance\")<0,0,$CD62-INDIRECT(BJ62&\"TruckRollingResistance\")),INDIRECT(BJ62&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BJ62=0,0,ROUND(BC62/(INDEX(INDIRECT(BJ62&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BJ62&\"TruckLoadedWeight\"),0),MATCH(IF(CD62-INDIRECT(BJ62&\"TruckRollingResistance\")<0,0,CD62+INDIRECT(BJ62&\"TruckRollingResistance\")),INDIRECT(BJ62&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BJ62=0,0,ROUND(BC62/(INDEX(INDIRECT(BJ62&\"TruckSpeedTable\"),MATCH(BB62,HaulMaterials,0),MATCH(IF(CD62-INDIRECT(BJ62&\"TruckRollingResistance\")<0,0,CD62-INDIRECT(BJ62&\"TruckRollingResistance\")),INDIRECT(BJ62&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BC62>=0,CQ62,CR62)","v":0},{"$f":"IF(BC62>=0,CP62,CO62)","v":0},{"$f":"CS62+CT62","v":0},{"$f":"IF(BJ62=0,0,INDIRECT(BJ62&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BJ62=0,0,INDIRECT(BJ62&\"TruckManuverDump\"))","v":0},{"$f":"IF(BJ62=0,0,INDIRECT(BJ62&IF(INDIRECT(BJ62&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(E49),E49=\"\"),SUM(CU62:CX62),E49)","v":0},{"$f":"IF(CX62=0,0,IF(OR(ISBLANK(F49),NOT(ISNUMBER(F49)),F49=\"\"),IF((CY62-CX62)/CX62<=1,2,ROUNDUP((CY62-CX62)/CX62,0)),F49))","v":0},{"$f":"IF(BJ62=0,0,ROUND((60/CY62)*INDIRECT(BJ62&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BJ62=0,0,ROUND(CZ62*DA62*TruckOperator*INDIRECT(BJ62&\"TruckJobEfficiency\")*INDIRECT(BJ62&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DB62=0,0,IF(ROUND(BZ62/DB62,HoursRounding)<1,1,ROUND(BZ62/DB62,HoursRounding)))","v":0},{"$f":"IF(BJ62=0,0,ROUND(IF(DC62<1,1,(DC62))*((CZ62*INDIRECT(BJ62&\"TruckEquipRate\"))+INDIRECT(BJ62&\"LoaderEquipRate\")+INDIRECT(BJ62&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BJ62=0,0,ROUND(IF(DC62<1,1,(DC62))*((CZ62*INDIRECT(BJ62&\"TruckLaborRate\"))+INDIRECT(BJ62&\"LoaderLaborRate\")+INDIRECT(BJ62&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DD62+DE62","v":0},{"$f":"ROUND(BC62/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($CD62-HaulScraperRollingResistance<0,0,$CD62-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB62=0,0,ROUND(BC62/(INDEX(HaulScraperSpeedTable,MATCH(BB62,HaulMaterials,0)+1,MATCH(IF($CD62-HaulScraperRollingResistance<0,0,$CD62-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BC62/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CD62-HaulScraperRollingResistance<0,0,CD62+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB62=0,0,ROUND(BC62/(INDEX(HaulScraperUHSpeedTable,MATCH(BB62,HaulMaterials,0),MATCH(IF(CD62-HaulScraperRollingResistance<0,0,CD62+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BD62>=0,DI62,DJ62)","v":0},{"$f":"IF(BD62>=0,DH62,DG62)","v":0},{"$f":"DK62+DL62","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(E49),NOT(ISNUMBER(E49)),E49=\"\"),SUM(DM62:DN62),E49)","v":1.2},{"$f":"IF(OR(ISBLANK(F49),NOT(ISNUMBER(F49)),F49=\"\"),IF(TRUNC(DM62/DN62,0)<1,1,ROUND(DM62/DN62,0)+1),F49)","v":1},{"$f":"IF($D62=0,\"\",ROUND((60/(DM62+DN62)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulOperator*HaulScraperAltitudeDeration)*DP62,CubesRounding))","v":""},{"$f":"IF(ROUND(BZ62/DQ62,HoursRounding)<1,1,ROUND(BZ62/DQ62,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DR62<1,1,DR62)*((DP62*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DR62<1,1,DR62)*((DP62*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DS62+DT62","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BC62/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($CD62-TandemScraperRollingResistance<0,0,$CD62-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB62=0,0,ROUND(BC62/(INDEX(TandemScraperSpeedTable,MATCH(BB62,HaulMaterials,0)+1,MATCH(IF($CD62-TandemScraperRollingResistance<0,0,$CD62-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BC62/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CD62-TandemScraperRollingResistance<0,0,CD62+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB62=0,0,ROUND(BC62/(INDEX(TandemScraperUHSpeedTable,MATCH(BB62,HaulMaterials,0),MATCH(IF(CD62-TandemScraperRollingResistance<0,0,CD62+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BD62>=0,DX62,DY62)","v":0},{"$f":"IF(BD62>=0,DW62,DV62)","v":0},{"$f":"DZ62+EA62","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(E49),NOT(ISNUMBER(E49)),E49=\"\"),SUM(EB62:EC62),E49)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(F49),NOT(ISNUMBER(F49)),F49=\"\"),IF(TRUNC(EB62/EC62,0)<2,2,TRUNC(EB62/EC62,0)+IF(MOD(TRUNC(EB62/EC62,0),2),1,0)),F49+IF(MOD(F49,2)>0,1))","v":2},{"$f":"IF($D62=0,\"\",ROUND((60/(EB62+EC62)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EE62,CubesRounding))","v":""},{"$f":"IF(ROUND(BZ62/EF62,HoursRounding)<1,1,ROUND(BZ62/EF62,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EG62<1,1,EG62)*((EE62*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EG62<1,1,EG62)*((EE62*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"EH62+EI62","v":{"$error":"#VALUE!"}},{"$f":"ABS(BF62)","v":0},{"$f":"IF(BR62=0,0,ROUND(BE62/(INDEX(INDIRECT(BR62&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BR62&\"TruckLoadedWeight\"),0),MATCH(IF(EK62-INDIRECT(BR62&\"TruckRollingResistance\")<0,0,EK62-INDIRECT(BR62&\"TruckRollingResistance\")),INDIRECT(BR62&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR62=0,0,ROUND(BE62/(INDEX(INDIRECT(BR62&\"TruckSpeedTable\"),MATCH(BB62,HaulMaterials,0),MATCH(IF(EK62-INDIRECT(BR62&\"TruckRollingResistance\")<0,0,EK62-INDIRECT(BR62&\"TruckRollingResistance\")),INDIRECT(BR62&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR62=0,0,ROUND(BE62/(INDEX(INDIRECT(BR62&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BR62&\"TruckLoadedWeight\"),0),MATCH(IF(EK62-INDIRECT(BR62&\"TruckRollingResistance\")<0,0,EK62+INDIRECT(BR62&\"TruckRollingResistance\")),INDIRECT(BR62&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR62=0,0,ROUND(BE62/(INDEX(INDIRECT(BR62&\"TruckUHSpeedTable\"),MATCH(BB62,HaulMaterials,0),MATCH(IF(EK62-INDIRECT(BR62&\"TruckRollingResistance\")<0,0,EK62+INDIRECT(BR62&\"TruckRollingResistance\")),INDIRECT(BR62&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BF62>=0,EN62,EO62)","v":0},{"$f":"IF(BF62>=0,EM62,EL62)","v":0},{"$f":"EP62+EQ62","v":0},{"$f":"IF(BR62=0,0,INDIRECT(BR62&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BR62=0,0,INDIRECT(BR62&\"TruckManuverDump\"))","v":0},{"$f":"IF(BR62=0,0,INDIRECT(BR62&IF(INDIRECT(BR62&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(H49),NOT(ISNUMBER(H49)),H49=\"\"),SUM(ER62:EU62),H49)","v":0},{"$f":"IF(EU62=0,0,IF(OR(ISBLANK(I49),NOT(ISNUMBER(I49)),I49=\"\"),IF((EV62-EU62)/EU62<=1,2,ROUNDUP((EV62-EU62)/EU62,0)),I49))","v":0},{"$f":"IF(BR62=0,0,ROUND((60/EV62)*INDIRECT(BR62&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BR62=0,0,ROUND(EW62*EX62*TruckOperator*INDIRECT(BR62&\"TruckJobEfficiency\")*INDIRECT(BR62&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(EY62=0,0,IF(ROUND($CA62/EY62,HoursRounding)<1,1,ROUND($CA62/EY62,HoursRounding)))","v":0},{"$f":"IF(BR62=0,0,ROUND(IF(EZ62<1,1,(EZ62))*((EW62*INDIRECT(BR62&\"TruckEquipRate\"))+INDIRECT(BR62&\"LoaderEquipRate\")+INDIRECT(BR62&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BR62=0,0,ROUND(IF(EZ62<1,1,(EZ62))*((EW62*INDIRECT(BR62&\"TruckLaborRate\"))+INDIRECT(BR62&\"LoaderLaborRate\")+INDIRECT(BR62&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FA62+FB62","v":0},{"$f":"ROUND(BE62/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EK62-HaulScraperRollingResistance<0,0,EK62-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB62=0,0,ROUND(BE62/(INDEX(HaulScraperSpeedTable,MATCH(BB62,HaulMaterials,0)+1,MATCH(IF(EK62-HaulScraperRollingResistance<0,0,EK62-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE62/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EK62-HaulScraperRollingResistance<0,0,EK62+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB62=0,0,ROUND(BE62/(INDEX(HaulScraperUHSpeedTable,MATCH(BB62,HaulMaterials,0),MATCH(IF(EK62-HaulScraperRollingResistance<0,0,EK62+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF62>=0,FF62,FG62)","v":0},{"$f":"IF(BF62>=0,FE62,FD62)","v":0},{"$f":"FH62+FI62","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(H49),NOT(ISNUMBER(H49)),H49=\"\"),SUM(FJ62:FK62),H49)","v":1.2},{"$f":"IF(OR(ISBLANK(I49),NOT(ISNUMBER(I49)),I49=\"\"),IF(TRUNC(FJ62/FK62,0)<1,1,ROUND(FJ62/FK62,0)+1),I49)","v":1},{"$f":"ROUND((60/(FJ62+FK62)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*FM62,CubesRounding)","v":1204},{"$f":"IF(ROUND($CA62/FN62,HoursRounding)<1,1,ROUND($CA62/FN62,HoursRounding))","v":1},{"$f":"ROUND(IF(FO62<1,1,FO62)*((FM62*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":879},{"$f":"ROUND(IF(FO62<1,1,FO62)*((FM62*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":176},{"$f":"FP62+FQ62","v":1055},{"$f":"ROUND(BE62/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EK62-TandemScraperRollingResistance<0,0,EK62-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB62=0,0,ROUND(BE62/(INDEX(TandemScraperSpeedTable,MATCH(BB62,HaulMaterials,0)+1,MATCH(IF(EK62-TandemScraperRollingResistance<0,0,EK62-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE62/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EK62-TandemScraperRollingResistance<0,0,EK62+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB62=0,0,ROUND(BE62/(INDEX(TandemScraperUHSpeedTable,MATCH(BB62,HaulMaterials,0),MATCH(IF(EK62-TandemScraperRollingResistance<0,0,EK62+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF62>=0,FU62,FV62)","v":0},{"$f":"IF(BF62>=0,FT62,FS62)","v":0},{"$f":"FW62+FX62","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(H49),NOT(ISNUMBER(H49)),H49=\"\"),SUM(FY62:FZ62),H49)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(I49),NOT(ISNUMBER(I49)),I49=\"\"),IF(TRUNC(FY62/FZ62,0)<2,2,TRUNC(FY62/FZ62,0)+IF(MOD(TRUNC(FY62/FZ62,0),2),1,0)),I49+IF(MOD(I49,2)>0,1))","v":2},{"$f":"IF($D62=0,\"\",ROUND((60/(FY62+FZ62)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GB62,CubesRounding))","v":""},{"$f":"IF(ROUND($CA62/GC62,HoursRounding)<1,1,ROUND($CA62/GC62,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(GD62<1,1,GD62)*((GB62*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(GD62<1,1,GD62)*((GB62*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"GE62+GF62","v":{"$error":"#VALUE!"}}]
[{"$f":"A32","v":1},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK(A32),L32=0),0,IF(AND(ISBLANK(O32),ISBLANK(P32)),\"\",IF(Metric,ROUND(CY_2_M3*(BZ63),0),BZ63)))","v":0},{"$f":"IF(OR(ISBLANK(B32),L32=0),0,IF(AND(ISBLANK(BE32),ISBLANK(BD32)),\"\",IF(Metric,ROUND(CY_2_M3*(CA63),0),CA63)))","v":0},{"$f":"IF(OR(ISBLANK(B32),B63=\"\",B63=0,C63=0, C63=\"\"),\"\",IF(OR(ISBLANK(M32),ISBLANK(N32)),\"Haul Info\",IF(ISBLANK(C50),\"Select Material\",IF(OR(BH63<>0,BI63=0),\"Select Fleet\",IF(RIGHT(BI63,6)=\"Loader\",INDIRECT(BJ63&\"CrusherLoader\"),IF(RIGHT(BI63,5)=\"Truck\",INDIRECT(BJ63&\"Truck\")&\"/\"&INDIRECT(BJ63&\"Loader\")&\"/\"&INDIRECT(BJ63&\"CrusherLoader\"),IF(BJ63=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BJ63=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C63=0, C63=\"\"),\"\",IF(OR(ISBLANK(M32),ISBLANK(N32)),\"Haul Info\",IF(ISBLANK(C50),\"Select Material\",IF(OR(BH63<>0,BI63=0),\"Select Fleet\",BL63))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C63=0,AND(ISBLANK(O32),ISBLANK(P32))),\"\",IF(OR(ISBLANK(M32),ISBLANK(N32)),\"Haul Info\",IF(ISBLANK(C50),\"Select Material\",IF(OR(BH63<>0,BI63=0),\"Select Fleet\",BK63))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C63=0,AND(ISBLANK(O32),ISBLANK(P32))),\"\",IF(OR(ISBLANK(M32),ISBLANK(N32)),\"Haul Info\",IF(ISBLANK(C50),\"Select Material\",IF(OR(BH63<>0,BI63=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BM63,0),BM63)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C63=0,AND(ISBLANK(O32),ISBLANK(P32))),0,IF(ISBLANK(C50),\"Select Material\",IF(OR(BH63<>0,BI63=0),\"Select Fleet\",BN63)))","v":0},{"$f":"IF(OR(ISBLANK(B32),D63=0),\"\",IF(ISBLANK(C50),\"Select Material\",IF(BQ63=0,\"Select Fleet\",IF(RIGHT(BQ63,5)=\"Truck\",INDIRECT(BD50&\"Truck\")&\"/\"&INDIRECT(BD50&\"Loader\")&\"/\"&INDIRECT(BD50&\"TruckDozer\"),IF(BQ63=\"Scraper Dozer\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BQ63=\"Tandem Scraper\",TandemScraper&\"/\"&TandemScraperDozer))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D63=0),\"\",IF(ISBLANK(C50),\"Select Material\",IF(ISBLANK(G50),\"Select Fleet\",BT63)))","v":""},{"$f":"IF(OR(ISBLANK(B32),D63=0),\"\",IF(OR(ISBLANK(R32),ISBLANK(S32)),\"Haul Info\",IF(ISBLANK(C50),\"Select Material\",IF(ISBLANK(G50),\"Select Fleet\",BS63))))","v":""},{"$f":"IF(OR(ISBLANK(B32),BQ63=0,BQ63=\"\"),\"\",IF(OR(ISBLANK(R32),ISBLANK(S32)),\"Haul Info\",IF(ISBLANK(C50),\"Select Material\",IF(ISBLANK(G50),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BU63,0),BU63)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D63=0),0,IF(OR(ISBLANK(R32),ISBLANK(S32)),\"Haul Info\",IF(ISBLANK(C50),\"Select Material\",IF(ISBLANK(G50),\"Select Fleet\",BV63))))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(C50),ISBLANK(D50),N63=0),0,IF(BA50=\"LongHaul\",IF(RIGHT(D50,5)=\"Truck\",DE63,IF(D50=\"Scraper Dozer\",DT63,IF(D50=\"Tandem Scraper\",EI63,\"\"))),CM63))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(C50),ISBLANK(D50),N63=0),0,IF(BA50=\"LongHaul\",IF(RIGHT(D50,5)=\"Truck\",DD63,IF(D50=\"Scraper Dozer\",DS63,IF(D50=\"Tandem Scraper\",EH63,\"\"))),CL63))","v":0},{"$f":"IF(OR(ISBLANK(B32),C63=0,ISBLANK(C50),ISBLANK(D50),D63=0),0,SUM(O63:P63))","v":0},{"$f":"IF(OR(ISBLANK(B32),C63=0,O63=\"\",),0,IF(O32=\"Yes\",CB63,0)+IF(P32=\"Yes\",CC63,0))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(C50),ISBLANK(D50)),0,IF(J50=\"Yes\",D63*CompactionLabor,0))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(C50),ISBLANK(D50)),0,IF(J50=\"Yes\",D63*CompactionEquip,0))","v":0},{"$f":"IF(OR(ISBLANK(B32),D63=\"\",J50=\"No\",ISBLANK(J50)),0,IF(D63=0,\"\",SUM(S63:T63)))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(G50),ISBLANK(G50),N63=0),0,BW63)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(C50),ISBLANK(G50),N63=0),0,BX63)","v":0},{"$f":"IF(OR(ISBLANK(B32),D63=0,ISBLANK(C50),ISBLANK(G50)),0,SUM(V63:W63))","v":0},{"$f":"IF(OR(ISBLANK(B32),D63=0,ISBLANK(C50),ISBLANK(G50)),0,Q63+R63+U63+X63)","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,{"$f":"ROUND(BB32,2)","v":0},{"$f":"C50","v":0},{"$f":"BE32","v":0},0,0,0,{"$f":"BA50","v":0},0,{"$f":"IF(OR(ISBLANK(B32),D63=0,D63=\"\",OR(ISBLANK(M32),ISBLANK(N32))),0,IF(ISBLANK(C50),\"Haul Material!\",IF(ISBLANK(D50),\"Select Fleet\",IF(D50=\"optimize\",\"Select Fleet\",D50))))","v":0},{"$f":"BC50","v":0},{"$f":"IF(RIGHT(BI63,5)=\"Truck\",CZ63,IF(BI63=\"Scraper Dozer\",DP63,IF(BI63=\"Tandem Scraper\",EE63,\"1\")))","v":"1"},{"$f":"IF(BG63=\"LongHaul\",IF(RIGHT(BI63,5)=\"Truck\",CY63,IF(BI63=\"Scraper Dozer\",DO63,IF(BI63=\"Tandem Scraper\",ED63,0))),CH63)","v":0},{"$f":"IF(BG63=\"LongHaul\",IF(RIGHT(BI63,5)=\"Truck\",DB63,IF(BI63=\"Scraper Dozer\",DQ63,IF(BI63=\"Tandem Scraper\",EF63,0))),CJ63)","v":0},{"$f":"IF(BG63=\"LongHaul\",IF(RIGHT(BI63,5)=\"Truck\",DC63,IF(BI63=\"Scraper Dozer\",DR63,IF(BI63=\"Tandem Scraper\",EG63,0))),CK63)","v":0},{"$f":"IF(BG63=\"LongHaul\",IF(RIGHT(BI63,5)=\"Truck\",DE63,IF(BI63=\"Scraper Dozer\",DT63,IF(BI63=\"Tandem Scraper\",EI63,0))),CM63)","v":0},{"$f":"IF(BG63=\"LongHaul\",IF(RIGHT(BI63,5)=\"Truck\",DD63,IF(BI63=\"Scraper Dozer\",DS63,IF(BI63=\"Tandem Scraper\",EH63,0))),CL63)","v":0},{"$f":"G50","v":0},{"$f":"BD50","v":0},{"$f":"IF(RIGHT(BQ63,5)=\"Truck\",EW63,IF(BQ63=\"Scraper Dozer\",FM63,IF(BQ63=\"Tandem Scraper\",GB63,IF(RIGHT(BQ63,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(RIGHT(BQ63,5)=\"Truck\",EV63,IF(BQ63=\"Scraper Dozer\",FL63,IF(BQ63=\"Tandem Scraper\",GA63,0)))","v":0},{"$f":"IF(RIGHT(BQ63,5)=\"Truck\",EY63,IF(BQ63=\"Scraper Dozer\",FN63,IF(BQ63=\"Tandem Scraper\",GC63,0)))","v":0},{"$f":"IF(RIGHT(BQ63,5)=\"Truck\",EZ63,IF(BQ63=\"Scraper Dozer\",FO63,IF(BQ63=\"Tandem Scraper\",GD63,0)))","v":0},{"$f":"IF(RIGHT(BQ63,5)=\"Truck\",FB63,IF(BQ63=\"Scraper Dozer\",FQ63,IF(BQ63=\"Tandem Scraper\",GF63,0)))","v":0},{"$f":"IF(RIGHT(BQ63,5)=\"Truck\",FA63,IF(BQ63=\"Scraper Dozer\",FP63,IF(BQ63=\"Tandem Scraper\",GE63,0)))","v":0},{"$f":"BA63","v":0},{"$f":"IF(OR(O32=\"Yes\",P32=\"Yes\"),ROUND(BD32/(1-Q32),0),0)","v":0},{"$f":"BD32","v":0},{"$f":"C63*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C63*Screening","v":{"$error":"#VALUE!"}},{"$f":"ABS(BD63)","v":0},{"$f":"IF(RIGHT(BI63,6)=\"Loader\",(IF(Metric,M32,M2Ft*M32)*INDEX(LoaderTravelEmptyArray,MATCH(E63,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E63,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI63,6)=\"Loader\",(IF(Metric,M32,M2Ft*M32)*INDEX(LoaderTravelLoadedArray,MATCH(E63,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E63,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI63,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E63,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(E50),E50=\"\"),IF(RIGHT(BI63,6)=\"Loader\",ROUND(SUM(CE63:CG63),2),0),E50)","v":0},{"$f":"IF(RIGHT(BI63,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E63,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BI63,6)=\"Loader\",ROUND(60/CH63*CI63,0),0)","v":0},{"$f":"IF(RIGHT(BI63,6)=\"Loader\",ROUND(BZ63/CJ63,0),0)","v":0},{"$f":"IF(RIGHT(BI63,6)=\"Loader\",ROUND(IF(CK63<1,1,(CK63))*INDIRECT(BJ63&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI63,6)=\"Loader\",ROUND(IF(CK63<1,1,(CK63))*INDIRECT(BJ63&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI63,6)=\"Loader\",CL63+CM63,0)","v":0},{"$f":"IF(BJ63=0,0,ROUND(BC63/(INDEX(INDIRECT(BJ63&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BJ63&\"TruckLoadedWeight\"),0),MATCH(IF($CD63-INDIRECT(BJ63&\"TruckRollingResistance\")<0,0,$CD63-INDIRECT(BJ63&\"TruckRollingResistance\")),INDIRECT(BJ63&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BJ63=0,0,ROUND(BC63/(INDEX(INDIRECT(BJ63&\"TruckSpeedTable\"),MATCH(BB63,HaulMaterials,0),MATCH(IF($CD63-INDIRECT(BJ63&\"TruckRollingResistance\")<0,0,$CD63-INDIRECT(BJ63&\"TruckRollingResistance\")),INDIRECT(BJ63&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BJ63=0,0,ROUND(BC63/(INDEX(INDIRECT(BJ63&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BJ63&\"TruckLoadedWeight\"),0),MATCH(IF(CD63-INDIRECT(BJ63&\"TruckRollingResistance\")<0,0,CD63+INDIRECT(BJ63&\"TruckRollingResistance\")),INDIRECT(BJ63&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BJ63=0,0,ROUND(BC63/(INDEX(INDIRECT(BJ63&\"TruckSpeedTable\"),MATCH(BB63,HaulMaterials,0),MATCH(IF(CD63-INDIRECT(BJ63&\"TruckRollingResistance\")<0,0,CD63-INDIRECT(BJ63&\"TruckRollingResistance\")),INDIRECT(BJ63&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BC63>=0,CQ63,CR63)","v":0},{"$f":"IF(BC63>=0,CP63,CO63)","v":0},{"$f":"CS63+CT63","v":0},{"$f":"IF(BJ63=0,0,INDIRECT(BJ63&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BJ63=0,0,INDIRECT(BJ63&\"TruckManuverDump\"))","v":0},{"$f":"IF(BJ63=0,0,INDIRECT(BJ63&IF(INDIRECT(BJ63&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(E50),E50=\"\"),SUM(CU63:CX63),E50)","v":0},{"$f":"IF(CX63=0,0,IF(OR(ISBLANK(F50),NOT(ISNUMBER(F50)),F50=\"\"),IF((CY63-CX63)/CX63<=1,2,ROUNDUP((CY63-CX63)/CX63,0)),F50))","v":0},{"$f":"IF(BJ63=0,0,ROUND((60/CY63)*INDIRECT(BJ63&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BJ63=0,0,ROUND(CZ63*DA63*TruckOperator*INDIRECT(BJ63&\"TruckJobEfficiency\")*INDIRECT(BJ63&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DB63=0,0,IF(ROUND(BZ63/DB63,HoursRounding)<1,1,ROUND(BZ63/DB63,HoursRounding)))","v":0},{"$f":"IF(BJ63=0,0,ROUND(IF(DC63<1,1,(DC63))*((CZ63*INDIRECT(BJ63&\"TruckEquipRate\"))+INDIRECT(BJ63&\"LoaderEquipRate\")+INDIRECT(BJ63&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BJ63=0,0,ROUND(IF(DC63<1,1,(DC63))*((CZ63*INDIRECT(BJ63&\"TruckLaborRate\"))+INDIRECT(BJ63&\"LoaderLaborRate\")+INDIRECT(BJ63&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DD63+DE63","v":0},{"$f":"ROUND(BC63/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($CD63-HaulScraperRollingResistance<0,0,$CD63-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB63=0,0,ROUND(BC63/(INDEX(HaulScraperSpeedTable,MATCH(BB63,HaulMaterials,0)+1,MATCH(IF($CD63-HaulScraperRollingResistance<0,0,$CD63-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BC63/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CD63-HaulScraperRollingResistance<0,0,CD63+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB63=0,0,ROUND(BC63/(INDEX(HaulScraperUHSpeedTable,MATCH(BB63,HaulMaterials,0),MATCH(IF(CD63-HaulScraperRollingResistance<0,0,CD63+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BD63>=0,DI63,DJ63)","v":0},{"$f":"IF(BD63>=0,DH63,DG63)","v":0},{"$f":"DK63+DL63","v":0},1.2,{"$f":"IF(OR(ISBLANK(E50),NOT(ISNUMBER(E50)),E50=\"\"),SUM(DM63:DN63),E50)","v":1.2},{"$f":"IF(OR(ISBLANK(F50),NOT(ISNUMBER(F50)),F50=\"\"),IF(TRUNC(DM63/DN63,0)<1,1,ROUND(DM63/DN63,0)+1),F50)","v":1},{"$f":"IF($D63=0,\"\",ROUND((60/(DM63+DN63)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulOperator*HaulScraperAltitudeDeration)*DP63,CubesRounding))","v":""},{"$f":"IF(ROUND(BZ63/DQ63,HoursRounding)<1,1,ROUND(BZ63/DQ63,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DR63<1,1,DR63)*((DP63*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DR63<1,1,DR63)*((DP63*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DS63+DT63","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BC63/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($CD63-TandemScraperRollingResistance<0,0,$CD63-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB63=0,0,ROUND(BC63/(INDEX(TandemScraperSpeedTable,MATCH(BB63,HaulMaterials,0)+1,MATCH(IF($CD63-TandemScraperRollingResistance<0,0,$CD63-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BC63/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CD63-TandemScraperRollingResistance<0,0,CD63+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB63=0,0,ROUND(BC63/(INDEX(TandemScraperUHSpeedTable,MATCH(BB63,HaulMaterials,0),MATCH(IF(CD63-TandemScraperRollingResistance<0,0,CD63+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BD63>=0,DX63,DY63)","v":0},{"$f":"IF(BD63>=0,DW63,DV63)","v":0},{"$f":"DZ63+EA63","v":0},1.1000000000000001,{"$f":"IF(OR(ISBLANK(E50),NOT(ISNUMBER(E50)),E50=\"\"),SUM(EB63:EC63),E50)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(F50),NOT(ISNUMBER(F50)),F50=\"\"),IF(TRUNC(EB63/EC63,0)<2,2,TRUNC(EB63/EC63,0)+IF(MOD(TRUNC(EB63/EC63,0),2),1,0)),F50+IF(MOD(F50,2)>0,1))","v":2},{"$f":"IF($D63=0,\"\",ROUND((60/(EB63+EC63)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EE63,CubesRounding))","v":""},{"$f":"IF(ROUND(BZ63/EF63,HoursRounding)<1,1,ROUND(BZ63/EF63,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EG63<1,1,EG63)*((EE63*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EG63<1,1,EG63)*((EE63*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"EH63+EI63","v":{"$error":"#VALUE!"}},{"$f":"ABS(BF63)","v":0},{"$f":"IF(BR63=0,0,ROUND(BE63/(INDEX(INDIRECT(BR63&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BR63&\"TruckLoadedWeight\"),0),MATCH(IF(EK63-INDIRECT(BR63&\"TruckRollingResistance\")<0,0,EK63-INDIRECT(BR63&\"TruckRollingResistance\")),INDIRECT(BR63&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR63=0,0,ROUND(BE63/(INDEX(INDIRECT(BR63&\"TruckSpeedTable\"),MATCH(BB63,HaulMaterials,0),MATCH(IF(EK63-INDIRECT(BR63&\"TruckRollingResistance\")<0,0,EK63-INDIRECT(BR63&\"TruckRollingResistance\")),INDIRECT(BR63&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR63=0,0,ROUND(BE63/(INDEX(INDIRECT(BR63&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BR63&\"TruckLoadedWeight\"),0),MATCH(IF(EK63-INDIRECT(BR63&\"TruckRollingResistance\")<0,0,EK63+INDIRECT(BR63&\"TruckRollingResistance\")),INDIRECT(BR63&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR63=0,0,ROUND(BE63/(INDEX(INDIRECT(BR63&\"TruckUHSpeedTable\"),MATCH(BB63,HaulMaterials,0),MATCH(IF(EK63-INDIRECT(BR63&\"TruckRollingResistance\")<0,0,EK63+INDIRECT(BR63&\"TruckRollingResistance\")),INDIRECT(BR63&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BF63>=0,EN63,EO63)","v":0},{"$f":"IF(BF63>=0,EM63,EL63)","v":0},{"$f":"EP63+EQ63","v":0},{"$f":"IF(BR63=0,0,INDIRECT(BR63&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BR63=0,0,INDIRECT(BR63&\"TruckManuverDump\"))","v":0},{"$f":"IF(BR63=0,0,INDIRECT(BR63&IF(INDIRECT(BR63&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(H50),NOT(ISNUMBER(H50)),H50=\"\"),SUM(ER63:EU63),H50)","v":0},{"$f":"IF(EU63=0,0,IF(OR(ISBLANK(I50),NOT(ISNUMBER(I50)),I50=\"\"),IF((EV63-EU63)/EU63<=1,2,ROUNDUP((EV63-EU63)/EU63,0)),I50))","v":0},{"$f":"IF(BR63=0,0,ROUND((60/EV63)*INDIRECT(BR63&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BR63=0,0,ROUND(EW63*EX63*TruckOperator*INDIRECT(BR63&\"TruckJobEfficiency\")*INDIRECT(BR63&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(EY63=0,0,IF(ROUND($CA63/EY63,HoursRounding)<1,1,ROUND($CA63/EY63,HoursRounding)))","v":0},{"$f":"IF(BR63=0,0,ROUND(IF(EZ63<1,1,(EZ63))*((EW63*INDIRECT(BR63&\"TruckEquipRate\"))+INDIRECT(BR63&\"LoaderEquipRate\")+INDIRECT(BR63&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BR63=0,0,ROUND(IF(EZ63<1,1,(EZ63))*((EW63*INDIRECT(BR63&\"TruckLaborRate\"))+INDIRECT(BR63&\"LoaderLaborRate\")+INDIRECT(BR63&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FA63+FB63","v":0},{"$f":"ROUND(BE63/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EK63-HaulScraperRollingResistance<0,0,EK63-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB63=0,0,ROUND(BE63/(INDEX(HaulScraperSpeedTable,MATCH(BB63,HaulMaterials,0)+1,MATCH(IF(EK63-HaulScraperRollingResistance<0,0,EK63-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE63/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EK63-HaulScraperRollingResistance<0,0,EK63+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB63=0,0,ROUND(BE63/(INDEX(HaulScraperUHSpeedTable,MATCH(BB63,HaulMaterials,0),MATCH(IF(EK63-HaulScraperRollingResistance<0,0,EK63+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF63>=0,FF63,FG63)","v":0},{"$f":"IF(BF63>=0,FE63,FD63)","v":0},{"$f":"FH63+FI63","v":0},1.2,{"$f":"IF(OR(ISBLANK(H50),NOT(ISNUMBER(H50)),H50=\"\"),SUM(FJ63:FK63),H50)","v":1.2},{"$f":"IF(OR(ISBLANK(I50),NOT(ISNUMBER(I50)),I50=\"\"),IF(TRUNC(FJ63/FK63,0)<1,1,ROUND(FJ63/FK63,0)+1),I50)","v":1},{"$f":"ROUND((60/(FJ63+FK63)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*FM63,CubesRounding)","v":1204},{"$f":"IF(ROUND($CA63/FN63,HoursRounding)<1,1,ROUND($CA63/FN63,HoursRounding))","v":1},{"$f":"ROUND(IF(FO63<1,1,FO63)*((FM63*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":879},{"$f":"ROUND(IF(FO63<1,1,FO63)*((FM63*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":176},{"$f":"FP63+FQ63","v":1055},{"$f":"ROUND(BE63/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EK63-TandemScraperRollingResistance<0,0,EK63-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB63=0,0,ROUND(BE63/(INDEX(TandemScraperSpeedTable,MATCH(BB63,HaulMaterials,0)+1,MATCH(IF(EK63-TandemScraperRollingResistance<0,0,EK63-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE63/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EK63-TandemScraperRollingResistance<0,0,EK63+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB63=0,0,ROUND(BE63/(INDEX(TandemScraperUHSpeedTable,MATCH(BB63,HaulMaterials,0),MATCH(IF(EK63-TandemScraperRollingResistance<0,0,EK63+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF63>=0,FU63,FV63)","v":0},{"$f":"IF(BF63>=0,FT63,FS63)","v":0},{"$f":"FW63+FX63","v":0},1.1000000000000001,{"$f":"IF(OR(ISBLANK(H50),NOT(ISNUMBER(H50)),H50=\"\"),SUM(FY63:FZ63),H50)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(I50),NOT(ISNUMBER(I50)),I50=\"\"),IF(TRUNC(FY63/FZ63,0)<2,2,TRUNC(FY63/FZ63,0)+IF(MOD(TRUNC(FY63/FZ63,0),2),1,0)),I50+IF(MOD(I50,2)>0,1))","v":2},{"$f":"IF($D63=0,\"\",ROUND((60/(FY63+FZ63)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GB63,CubesRounding))","v":""},{"$f":"IF(ROUND($CA63/GC63,HoursRounding)<1,1,ROUND($CA63/GC63,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(GD63<1,1,GD63)*((GB63*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(GD63<1,1,GD63)*((GB63*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"GE63+GF63","v":{"$error":"#VALUE!"}}]
[2,"",{"$f":"IF(OR(ISBLANK(A33),L33=0),0,IF(AND(ISBLANK(O33),ISBLANK(P33)),\"\",IF(Metric,ROUND(CY_2_M3*(BZ64),0),BZ64)))","v":0},{"$f":"IF(OR(ISBLANK(B33),L33=0),0,IF(AND(ISBLANK(BE33),ISBLANK(BD33)),\"\",IF(Metric,ROUND(CY_2_M3*(CA64),0),CA64)))","v":0},{"$f":"IF(OR(ISBLANK(B33),B64=\"\",B64=0,C64=0, C64=\"\"),\"\",IF(OR(ISBLANK(M33),ISBLANK(N33)),\"Haul Info\",IF(ISBLANK(C51),\"Select Material\",IF(OR(BH64<>0,BI64=0),\"Select Fleet\",IF(RIGHT(BI64,6)=\"Loader\",INDIRECT(BJ64&\"CrusherLoader\"),IF(RIGHT(BI64,5)=\"Truck\",INDIRECT(BJ64&\"Truck\")&\"/\"&INDIRECT(BJ64&\"Loader\")&\"/\"&INDIRECT(BJ64&\"CrusherLoader\"),IF(BJ64=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BJ64=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},"","",{"$f":"IF(OR(ISBLANK(B33),C64=0,AND(ISBLANK(O33),ISBLANK(P33))),\"\",IF(OR(ISBLANK(M33),ISBLANK(N33)),\"Haul Info\",IF(ISBLANK(C51),\"Select Material\",IF(OR(BH64<>0,BI64=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BM64,0),BM64)))))","v":""},0,{"$f":"IF(OR(ISBLANK(B33),D64=0),\"\",IF(ISBLANK(C51),\"Select Material\",IF(BQ64=0,\"Select Fleet\",IF(RIGHT(BQ64,5)=\"Truck\",INDIRECT(BD51&\"Truck\")&\"/\"&INDIRECT(BD51&\"Loader\")&\"/\"&INDIRECT(BD51&\"TruckDozer\"),IF(BQ64=\"Scraper Dozer\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BQ64=\"Tandem Scraper\",TandemScraper&\"/\"&TandemScraperDozer))))))","v":""},"","",{"$f":"IF(OR(ISBLANK(B33),BQ64=0,BQ64=\"\"),\"\",IF(OR(ISBLANK(R33),ISBLANK(S33)),\"Haul Info\",IF(ISBLANK(C51),\"Select Material\",IF(ISBLANK(G51),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BU64,0),BU64)))))","v":""},0,0,0,0,0,{"$f":"IF(OR(ISBLANK(B33),ISBLANK(C51),ISBLANK(D51)),0,IF(J51=\"Yes\",D64*CompactionLabor,0))","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(C51),ISBLANK(D51)),0,IF(J51=\"Yes\",D64*CompactionEquip,0))","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,{"$f":"BE33","v":0},0,0,0,{"$f":"BA51","v":0},0,0,0,"1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(RIGHT(BI64,6)=\"Loader\",(IF(Metric,M33,M2Ft*M33)*INDEX(LoaderTravelEmptyArray,MATCH(E64,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E64,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI64,6)=\"Loader\",(IF(Metric,M33,M2Ft*M33)*INDEX(LoaderTravelLoadedArray,MATCH(E64,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E64,CrusherLoaderList,0),12),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,879,176,1055,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,{"$f":"IF(SUM(C62:C65)=0,0,SUM(C62:C65))","v":0},{"$f":"IF(SUM(D62:D65)=0,0,SUM(D62:D65))","v":0},null,null,null,null,{"$f":"IF(SUM(I62:I65)=0,0,SUM(I62:I65))","v":0},null,null,null,null,{"$f":"IF(SUM(N62:N65)=0,0,SUM(N62:N65))","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":""},{"$f":"IF(OR(ISBLANK(B31),BD74=0),\"\",IF(ISBLANK(BI31),\"\",IF(Metric,ROUND(CY_2_M3*BD74,0),BD74)))","v":""},{"$f":"IF(OR(ISBLANK(B31),C74=0,C74=\"\"),\"\",IF(OR(ISBLANK(U31),ISBLANK(V31)),\"Haul Info\",IF(ISBLANK(K49),\"Select Material\",IF(ISBLANK(L49),\"Select Fleet\",IF(RIGHT(L49,6)=\"Loader\",INDIRECT(BE49&\"CrusherLoader\"),IF(RIGHT(L49,5)=\"Truck\",INDIRECT(BE49&\"Truck\")&\"/\"&INDIRECT(BE49&\"Loader\")&\"/\"&INDIRECT(BE49&\"TruckDozer\"),IF(BE49=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BE49=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B31),C74=\"\",C74=0),\"\",IF(OR(ISBLANK(U31),ISBLANK(V31)),\"Haul Info\",IF(ISBLANK(K49),\"Select Material\",IF(ISBLANK(L49),\"Select Fleet\",BG74))))","v":""},{"$f":"IF(OR(ISBLANK(B31),C74=0,C74=\"\"),\"\",IF(OR(ISBLANK(U31),ISBLANK(V31)),\"Haul Info\",IF(ISBLANK(K49),\"Select Material\",IF(ISBLANK(L49),\"Select Fleet\",BH74))))","v":""},{"$f":"IF(OR(ISBLANK(B31),C74=0,C74=\"\"),\"\",IF(OR(ISBLANK(U31),ISBLANK(V31)),\"Haul Info\",IF(ISBLANK(K49),\"Select Material\",IF(ISBLANK(L49),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BI74,0),BI74)))))","v":""},{"$f":"IF(OR(ISBLANK(B31),C74=0,C74=\"\"),0,IF(OR(ISBLANK(U31),ISBLANK(V31)),\"Haul Info\",IF(ISBLANK(K49),\"Select Material\",IF(ISBLANK(L49),\"Select Fleet\",BJ74))))","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(K49),ISBLANK(L49),BE74=\"\",ISTEXT(H74)),0,BK74)","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(K49),ISBLANK(L49),BE74=\"\",ISTEXT(H74)),0,BL74)","v":0},{"$f":"IF(OR(ISBLANK(B31),C74=\"\"),0,IF(OR(ISBLANK(K49),ISBLANK(L49)),0,IF(C74=0,0,SUM(I74:J74))))","v":0},{"$f":"IF(OR(ISBLANK(B31),BL31=0),\"\",IF(Metric,ROUND(CY_2_M3*(BP74),0),BP74))","v":""},{"$f":"IF(OR(ISBLANK(B31),L74=0,L74=\"\"),\"\",IF(OR(ISBLANK(X31),ISBLANK(Y31)),\"Haul Info\",IF(ISBLANK(O49),\"Select Material\",IF(ISBLANK(P49),\"Select Fleet\",IF(RIGHT(P49,6)=\"Loader\",INDIRECT(BF49&\"CrusherLoader\"),IF(RIGHT(P49,5)=\"Truck\",INDIRECT(BF49&\"Truck\")&\"/\"&INDIRECT(BF49&\"Loader\")&\"/\"&INDIRECT(BF49&\"TruckDozer\"),IF(BF49=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BF49=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B31),L74=\"\",L74=0),\"\",IF(OR(ISBLANK(X31),ISBLANK(Y31)),\"Haul Info\",IF(ISBLANK(O49),\"Select Material\",IF(ISBLANK(P49),\"Select Fleet\",BS74))))","v":""},{"$f":"IF(OR(ISBLANK(B31),L74=\"\",L74=0),\"\",IF(OR(ISBLANK(X31),ISBLANK(Y31)),\"Haul Info\",IF(ISBLANK(O49),\"Select Material\",IF(ISBLANK(P49),\"Select Fleet\",BT74))))","v":""},{"$f":"IF(OR(ISBLANK(B31),L74=0,L74=\"\"),\"\",IF(OR(ISBLANK(X31),ISBLANK(Y31)),\"Haul Info\",IF(ISBLANK(O49),\"Select Material\",IF(ISBLANK(P49),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BU74,0),BU74)))))","v":""},{"$f":"IF(OR(ISBLANK(B31),L74=\"\",L74=0),\"\",IF(OR(ISBLANK(X31),ISBLANK(Y31)),\"Haul Info\",IF(ISBLANK(O49),\"Select Material\",IF(ISBLANK(P49),\"Select Fleet\",BV74))))","v":""},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(O49),BQ74=\"\",ISTEXT(Q74)),0,BW74)","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(O49),BQ74=\"\",ISTEXT(Q74)),0,BX74)","v":0},{"$f":"IF(OR(ISBLANK(B31),Q74=0,Q74=\"\",ISBLANK(O49)),0,SUM(R74:S74))","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,{"$f":"K49","v":0},{"$f":"BJ31","v":0},{"$f":"BK31","v":0},{"$f":"ROUND((BY74*43560*(1/12)*BI31)/27,0)","v":0},{"$f":"L49","v":0},{"$f":"BE49","v":0},{"$f":"IF(RIGHT(BE74,5)=\"Truck\",CK74,IF(BE74=\"Scraper Dozer\",DA74,IF(BE74=\"Tandem Scraper\",DP74,0)))","v":0},{"$f":"IF(RIGHT(BE74,5)=\"Truck\",CL74,IF(BE74=\"Scraper Dozer\",DB74,IF(BE74=\"Tandem Scraper\",DQ74,0)))","v":0},{"$f":"IF(RIGHT(BE74,5)=\"Truck\",CN74,IF(BE74=\"Scraper Dozer\",DC74,IF(BE74=\"Tandem Scraper\",DR74,0)))","v":0},{"$f":"IF(RIGHT(BE74,5)=\"Truck\",CO74,IF(BE74=\"Scraper Dozer\",DD74,IF(BE74=\"Tandem Scraper\",DS74,0)))","v":0},{"$f":"IF(RIGHT(BE74,5)=\"Truck\",CQ74,IF(BE74=\"Scraper Dozer\",DF74,IF(BE74=\"Tandem Scraper\",DU74,0)))","v":0},{"$f":"IF(RIGHT(BE74,5)=\"Truck\",CP74,IF(BE74=\"Scraper Dozer\",DE74,IF(BE74=\"Tandem Scraper\",DT74,0)))","v":0},{"$f":"O49","v":0},{"$f":"BM31","v":0},{"$f":"BN31","v":0},{"$f":"ROUND((BY74*43560*(1/12)*BL31)/27,0)","v":0},{"$f":"P49","v":0},{"$f":"BF49","v":0},{"$f":"IF(RIGHT(BQ74,5)=\"Truck\",EH74,IF(BQ74=\"Scraper Dozer\",EX74,IF(BQ74=\"Tandem Scraper\",FM74,0)))","v":0},{"$f":"IF(RIGHT(BQ74,5)=\"Truck\",EI74,IF(BQ74=\"Scraper Dozer\",EY74,IF(BQ74=\"Tandem Scraper\",FN74,0)))","v":0},{"$f":"IF(RIGHT(BQ74,5)=\"Truck\",EK74,IF(BQ74=\"Scraper Dozer\",EZ74,IF(BQ74=\"Tandem Scraper\",FO74,0)))","v":0},{"$f":"IF(RIGHT(BQ74,5)=\"Truck\",EL74,IF(BQ74=\"Scraper Dozer\",FA74,IF(BQ74=\"Tandem Scraper\",FP74,0)))","v":0},{"$f":"IF(RIGHT(BQ74,5)=\"Truck\",EN74,IF(BQ74=\"Scraper Dozer\",FC74,IF(BQ74=\"Tandem Scraper\",FR74,0)))","v":0},{"$f":"IF(RIGHT(BQ74,5)=\"Truck\",EM74,IF(BQ74=\"Scraper Dozer\",FB74,IF(BQ74=\"Tandem Scraper\",FQ74,0)))","v":0},{"$f":"ROUND(BB31,1)","v":0},{"$f":"ABS(BC74)","v":0},{"$f":"IF(BF74=0,0,ROUND(BB74/(INDEX(INDIRECT(BF74&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BF74&\"TruckLoadedWeight\"),0),MATCH(IF($BZ74-INDIRECT(BF74&\"TruckRollingResistance\")<0,0,$BZ74-INDIRECT(BF74&\"TruckRollingResistance\")),INDIRECT(BF74&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BF74=0,0,ROUND(BB74/(INDEX(INDIRECT(BF74&\"TruckSpeedTable\"),MATCH(BA74,HaulMaterials,0),MATCH(IF($BZ74-INDIRECT(BF74&\"TruckRollingResistance\")<0,0,$BZ74-INDIRECT(BF74&\"TruckRollingResistance\")),INDIRECT(BF74&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BF74=0,0,ROUND(BB74/(INDEX(INDIRECT(BF74&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BF74&\"TruckLoadedWeight\"),0),MATCH(IF(BZ74-INDIRECT(BF74&\"TruckRollingResistance\")<0,0,BZ74+INDIRECT(BF74&\"TruckRollingResistance\")),INDIRECT(BF74&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BF74=0,0,ROUND(BB74/(INDEX(INDIRECT(BF74&\"TruckUHSpeedTable\"),MATCH(BA74,HaulMaterials,0),MATCH(IF(BZ74-INDIRECT(BF74&\"TruckRollingResistance\")<0,0,BZ74+INDIRECT(BF74&\"TruckRollingResistance\")),INDIRECT(BF74&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BC74>=0,CC74,CD74)","v":0},{"$f":"IF(BC74>=0,CB74,CA74)","v":0},{"$f":"CE74+CF74","v":0},{"$f":"IF(BF74=0,0,INDIRECT(BF74&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BF74=0,0,INDIRECT(BF74&\"TruckManuverDump\"))","v":0},{"$f":"IF(BF74=0,0,INDIRECT(BF74&IF(INDIRECT(BF74&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(M49),NOT(ISNUMBER(M49)),M49=\"\"),CG74+CH74+CI74+CJ74,M49)","v":0},{"$f":"IF(CJ74=0,0,IF(OR(ISBLANK(N49),NOT(ISNUMBER(N49)),N49=\"\"),IF((CK74-CJ74)/CJ74<=1,2,ROUNDUP((CK74-CJ74)/CJ74,0)),N49))","v":0},{"$f":"IF(BF74=0,0,ROUND((60/CK74)*INDIRECT(BF74&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BF74=0,0,ROUND(CL74*CM74*TruckOperator*INDIRECT(BF74&\"TruckJobEfficiency\")*INDIRECT(BF74&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(CN74=0,0,IF(ROUND($BD74/CN74,HoursRounding)<1,1,ROUND($BD74/CN74,HoursRounding)))","v":0},{"$f":"IF(BF74=0,0,ROUND(IF(CO74<1,1,CO74)*((CL74*INDIRECT(BF74&\"TruckEquipRate\"))+INDIRECT(BF74&\"LoaderEquipRate\")+INDIRECT(BF74&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BF74=0,0,ROUND(IF(CO74<1,1,CO74)*((CL74*INDIRECT(BF74&\"TruckLaborRate\"))+INDIRECT(BF74&\"LoaderLaborRate\")+INDIRECT(BF74&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"CP74+CQ74","v":0},{"$f":"ROUND(BB74/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($BZ74-HaulScraperRollingResistance<0,0,$BZ74-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BA74=0,0,ROUND(BB74/(INDEX(HaulScraperSpeedTable,MATCH(BA74,HaulMaterials,0)+1,MATCH(IF($BZ74-HaulScraperRollingResistance<0,0,$BZ74-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BB74/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BZ74-HaulScraperRollingResistance<0,0,BZ74+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BA74=0,0,ROUND(BB74/(INDEX(HaulScraperUHSpeedTable,MATCH(BA74,HaulMaterials,0),MATCH(IF(BZ74-HaulScraperRollingResistance<0,0,BZ74+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BC74>=0,CU74,CV74)","v":0},{"$f":"IF(BC74>=0,CT74,CS74)","v":0},{"$f":"CW74+CX74","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(M49),NOT(ISNUMBER(M49)),M49=\"\"),SUM(CY74:CZ74),M49)","v":1.2},{"$f":"IF(OR(ISBLANK(N49),NOT(ISNUMBER(N49)),N49=\"\"),IF($C74=0,\"\",IF(TRUNC(CY74/CZ74,0)<1,1,ROUND(CY74/CZ74,0)+1)),N49)","v":1},{"$f":"ROUND((60/(CY74+CZ74)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DB74,CubesRounding)","v":1204},{"$f":"IF(ROUND($BD74/DC74,HoursRounding)<1,1,ROUND($BD74/DC74,HoursRounding))","v":1},{"$f":"ROUND(IF(DD74<1,1,DD74)*((DB74*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":879},{"$f":"ROUND(IF(DD74<1,1,DD74)*((DB74*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":176},{"$f":"DE74+DF74","v":1055},{"$f":"ROUND(BB74/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($BZ74-TandemScraperRollingResistance<0,0,$BZ74-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BA74=0,0,ROUND(BB74/(INDEX(TandemScraperSpeedTable,MATCH(BA74,HaulMaterials,0)+1,MATCH(IF($BZ74-TandemScraperRollingResistance<0,0,$BZ74-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BB74/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BZ74-TandemScraperRollingResistance<0,0,BZ74+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BA74=0,0,ROUND(BB74/(INDEX(TandemScraperUHSpeedTable,MATCH(BA74,HaulMaterials,0),MATCH(IF(BZ74-TandemScraperRollingResistance<0,0,BZ74+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BC74>=0,DJ74,DK74)","v":0},{"$f":"IF(BC74>=0,DI74,DH74)","v":0},{"$f":"DL74+DM74","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(M49),NOT(ISNUMBER(M49)),M49=\"\"),SUM(DN74:DO74),M49)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(N49),NOT(ISNUMBER(N49)),N49=\"\"),IF(TRUNC(DN74/DO74,0)<2,2,TRUNC(DN74/DO74,0)+IF(MOD(TRUNC(DN74/DO74,0),2),1,0)),N49+IF(MOD(N49,2)>0,1))","v":2},{"$f":"ROUND((60/(DN74+DO74)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*HaulOperator)*DQ74,CubesRounding)","v":2626},{"$f":"IF(ROUND($BD74/DR74,HoursRounding)<1,1,ROUND($BD74/DR74,HoursRounding))","v":1},{"$f":"ROUND(IF(DS74<1,1,DS74)*((DQ74*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(DS74<1,1,DS74)*((DQ74*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"DT74+DU74","v":841},{"$f":"ABS(BO74)","v":0},{"$f":"IF(BR74=0,0,ROUND(BY74/(INDEX(INDIRECT(BR74&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BR74&\"TruckLoadedWeight\"),0),MATCH(IF(DW$74-INDIRECT(BR74&\"TruckRollingResistance\")<0,0,DW$74-INDIRECT(BR74&\"TruckRollingResistance\")),INDIRECT(BR74&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR74=0,0,ROUND(BY74/(INDEX(INDIRECT(BR74&\"TruckSpeedTable\"),MATCH(BM74,HaulMaterials,0),MATCH(IF($DW74-INDIRECT(BR74&\"TruckRollingResistance\")<0,0,DW$74-INDIRECT(BR74&\"TruckRollingResistance\")),INDIRECT(BR74&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR74=0,0,ROUND(BN74/(INDEX(INDIRECT(BR74&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BR74&\"TruckLoadedWeight\"),0),MATCH(IF(DW74-INDIRECT(BR74&\"TruckRollingResistance\")<0,0,DW74+INDIRECT(BR74&\"TruckRollingResistance\")),INDIRECT(BR74&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR74=0,0,ROUND(BN74/(INDEX(INDIRECT(BR74&\"TruckSpeedTable\"),MATCH(BM74,HaulMaterials,0),MATCH(IF(DW74-INDIRECT(BR74&\"TruckRollingResistance\")<0,0,DW74-INDIRECT(BR74&\"TruckRollingResistance\")),INDIRECT(BR74&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BZ74>=0,DZ74,EA74)","v":0},{"$f":"IF(BZ74>=0,DY74,DX74)","v":0},{"$f":"EB74+EC74","v":0},{"$f":"IF(BR74=0,0,INDIRECT(BR74&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BR74=0,0,INDIRECT(BR74&\"TruckManuverDump\"))","v":0},{"$f":"IF(BR74=0,0,INDIRECT(BR74&IF(INDIRECT(BR74&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(Q49),NOT(ISNUMBER(Q49)),Q49=\"\"),SUM(ED74:EG74),Q49)","v":0},{"$f":"IF(EG74=0,0,IF(OR(ISBLANK(R49),NOT(ISNUMBER(R49)),R49=\"\"),IF((EH74-EG74)/EG74<=EB741,2,ROUNDUP((EH74-EG74)/EG74,0)),R49))","v":0},{"$f":"IF(BR74=0,0,ROUND((60/EH74)*INDIRECT(BR74&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BR74=0,0,ROUND(EI74*EJ74*HaulOperator*INDIRECT(BR74&\"TruckJobEfficiency\")*INDIRECT(BR74&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(EK74=0,0,IF(ROUND($BP74/EK74,HoursRounding)<1,1,ROUND($BP74/EK74,HoursRounding)))","v":0},{"$f":"IF(BR74=0,0,ROUND(IF(EL74<1,1,EL74)*((EI74*INDIRECT(BR74&\"TruckEquipRate\"))+INDIRECT(BR74&\"LoaderEquipRate\")+INDIRECT(BR74&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BR74=0,0,ROUND(IF(EL74<1,1,EL74)*((EI74*INDIRECT(BR74&\"TruckLaborRate\"))+INDIRECT(BR74&\"LoaderLaborRate\")+INDIRECT(BR74&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"IF($L74=0,\"\",EM74+EN74)","v":0},{"$f":"ROUND(BY74/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($DW74-HaulScraperRollingResistance<0,0,DW$74-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM74=0,0,ROUND(BY74/(INDEX(HaulScraperSpeedTable,MATCH(BM74,HaulMaterials,0)+1,MATCH(IF($DW74-HaulScraperRollingResistance<0,0,DW$74-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BN74/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(DW74-HaulScraperRollingResistance<0,0,DW74+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM74=0,0,ROUND(BN74/(INDEX(HaulScraperUHSpeedTable,MATCH(BM74,HaulMaterials,0),MATCH(IF(DW74-HaulScraperRollingResistance<0,0,DW74+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BZ74>=0,ER74,ES74)","v":0},{"$f":"IF(BZ74>=0,EQ74,EP74)","v":0},{"$f":"ET74+EU74","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(R49),NOT(ISNUMBER(R49)),R49=\"\"),SUM(EV74:EW74),R49)","v":1.2},{"$f":"IF(OR(ISBLANK(R49),NOT(ISNUMBER(R49)),R49=\"\"),IF(TRUNC(EV74/EW74,0)<1,1,ROUND(EV74/EW74,0)+1),R49)","v":1},{"$f":"IF(L74=0,\"\",ROUND((60/(EV74+EW74)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EY74,CubesRounding))","v":1204},{"$f":"IF(ROUND($BP74/EZ74,HoursRounding)<1,1,ROUND($BP74/EZ74,HoursRounding))","v":1},{"$f":"ROUND(IF(FA74<1,1,FA74)*((EY74*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":879},{"$f":"ROUND(IF(FA74<1,1,FA74)*((EY74*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":176},{"$f":"IF($L74=0,\"\",FB74+FC74)","v":1055},{"$f":"ROUND(BY74/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($DW74-TandemScraperRollingResistance<0,0,DW$74-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM74=0,0,ROUND(BY74/(INDEX(TandemScraperSpeedTable,MATCH(BM74,HaulMaterials,0)+1,MATCH(IF($DW74-TandemScraperRollingResistance<0,0,DW$74-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BN74/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(DW74-TandemScraperRollingResistance<0,0,DW74+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM74=0,0,ROUND(BN74/(INDEX(TandemScraperUHSpeedTable,MATCH(BM74,HaulMaterials,0),MATCH(IF(DW74-TandemScraperRollingResistance<0,0,DW74+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BO74>=0,FG74,FH74)","v":0},{"$f":"IF(BO74>=0,FF74,FE74)","v":0},{"$f":"FI74+FJ74","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(Q49),NOT(ISNUMBER(Q49)),Q49=\"\"),SUM(FK74:FL74),Q49)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(R49),NOT(ISNUMBER(R49)),R49=\"\"),IF(TRUNC(FK74/FL74,0)<2,2,TRUNC(FK74/FL74,0)+IF(MOD(TRUNC(FK74/FL74,0),2),1,0)),R49+IF(MOD(R49,2)>0,1))","v":2},{"$f":"ROUND((60/(FK74+FL74)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*FN74,CubesRounding)","v":2626},{"$f":"IF(ROUND($BP74/FO74,HoursRounding)<1,1,ROUND($BP74/FO74,HoursRounding))","v":1},{"$f":"ROUND(IF(FP74<1,1,FP74)*((FN74*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(FP74<1,1,FP74)*((FN74*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"IF($L74=0,\"\",FQ74+FR74)","v":841}]
[{"$f":"A32","v":1},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK(B32),BD75=0),\"\",IF(ISBLANK(BI32),\"\",IF(Metric,ROUND(CY_2_M3*BD75,0),BD75)))","v":""},{"$f":"IF(OR(ISBLANK(B32),C75=0,C75=\"\"),\"\",IF(OR(ISBLANK(U32),ISBLANK(V32)),\"Haul Info\",IF(ISBLANK(K50),\"Select Material\",IF(ISBLANK(L50),\"Select Fleet\",IF(RIGHT(L50,6)=\"Loader\",INDIRECT(BE50&\"CrusherLoader\"),IF(RIGHT(L50,5)=\"Truck\",INDIRECT(BE50&\"Truck\")&\"/\"&INDIRECT(BE50&\"Loader\")&\"/\"&INDIRECT(BE50&\"TruckDozer\"),IF(BE50=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BE50=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C75=\"\",C75=0),\"\",IF(OR(ISBLANK(U32),ISBLANK(V32)),\"Haul Info\",IF(ISBLANK(K50),\"Select Material\",IF(ISBLANK(L50),\"Select Fleet\",BG75))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C75=0,C75=\"\"),\"\",IF(OR(ISBLANK(U32),ISBLANK(V32)),\"Haul Info\",IF(ISBLANK(K50),\"Select Material\",IF(ISBLANK(L50),\"Select Fleet\",BH75))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C75=0,C75=\"\"),\"\",IF(OR(ISBLANK(U32),ISBLANK(V32)),\"Haul Info\",IF(ISBLANK(K50),\"Select Material\",IF(ISBLANK(L50),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BI75,0),BI75)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C75=0,C75=\"\"),0,IF(OR(ISBLANK(U32),ISBLANK(V32)),\"Haul Info\",IF(ISBLANK(K50),\"Select Material\",IF(ISBLANK(L50),\"Select Fleet\",BJ75))))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(K50),ISBLANK(L50),BE75=\"\",ISTEXT(H75)),0,BK75)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(K50),ISBLANK(L50),BE75=\"\",ISTEXT(H75)),0,BL75)","v":0},{"$f":"IF(OR(ISBLANK(B32),C75=\"\"),0,IF(OR(ISBLANK(K50),ISBLANK(L50)),0,IF(C75=0,0,SUM(I75:J75))))","v":0},{"$f":"IF(OR(ISBLANK(B32),BL32=0),\"\",IF(Metric,ROUND(CY_2_M3*(BP75),0),BP75))","v":""},{"$f":"IF(OR(ISBLANK(B32),L75=0,L75=\"\"),\"\",IF(OR(ISBLANK(X32),ISBLANK(Y32)),\"Haul Info\",IF(ISBLANK(O50),\"Select Material\",IF(ISBLANK(P50),\"Select Fleet\",IF(RIGHT(P50,6)=\"Loader\",INDIRECT(BF50&\"CrusherLoader\"),IF(RIGHT(P50,5)=\"Truck\",INDIRECT(BF50&\"Truck\")&\"/\"&INDIRECT(BF50&\"Loader\")&\"/\"&INDIRECT(BF50&\"TruckDozer\"),IF(BF50=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BF50=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),L75=\"\",L75=0),\"\",IF(OR(ISBLANK(X32),ISBLANK(Y32)),\"Haul Info\",IF(ISBLANK(O50),\"Select Material\",IF(ISBLANK(P50),\"Select Fleet\",BS75))))","v":""},{"$f":"IF(OR(ISBLANK(B32),L75=\"\",L75=0),\"\",IF(OR(ISBLANK(X32),ISBLANK(Y32)),\"Haul Info\",IF(ISBLANK(O50),\"Select Material\",IF(ISBLANK(P50),\"Select Fleet\",BT75))))","v":""},{"$f":"IF(OR(ISBLANK(B32),L75=0,L75=\"\"),\"\",IF(OR(ISBLANK(X32),ISBLANK(Y32)),\"Haul Info\",IF(ISBLANK(O50),\"Select Material\",IF(ISBLANK(P50),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BU75,0),BU75)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),L75=\"\",L75=0),\"\",IF(OR(ISBLANK(X32),ISBLANK(Y32)),\"Haul Info\",IF(ISBLANK(O50),\"Select Material\",IF(ISBLANK(P50),\"Select Fleet\",BV75))))","v":""},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(O50),BQ75=\"\",ISTEXT(Q75)),0,BW75)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(O50),BQ75=\"\",ISTEXT(Q75)),0,BX75)","v":0},{"$f":"IF(OR(ISBLANK(B32),Q75=0,Q75=\"\",ISBLANK(O50)),0,SUM(R75:S75))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K50","v":0},{"$f":"BJ32","v":0},0,{"$f":"ROUND((BY75*43560*(1/12)*BI32)/27,0)","v":0},{"$f":"L50","v":0},{"$f":"BE50","v":0},{"$f":"IF(RIGHT(BE75,5)=\"Truck\",CK75,IF(BE75=\"Scraper Dozer\",DA75,IF(BE75=\"Tandem Scraper\",DP75,0)))","v":0},{"$f":"IF(RIGHT(BE75,5)=\"Truck\",CL75,IF(BE75=\"Scraper Dozer\",DB75,IF(BE75=\"Tandem Scraper\",DQ75,0)))","v":0},{"$f":"IF(RIGHT(BE75,5)=\"Truck\",CN75,IF(BE75=\"Scraper Dozer\",DC75,IF(BE75=\"Tandem Scraper\",DR75,0)))","v":0},{"$f":"IF(RIGHT(BE75,5)=\"Truck\",CO75,IF(BE75=\"Scraper Dozer\",DD75,IF(BE75=\"Tandem Scraper\",DS75,0)))","v":0},{"$f":"IF(RIGHT(BE75,5)=\"Truck\",CQ75,IF(BE75=\"Scraper Dozer\",DF75,IF(BE75=\"Tandem Scraper\",DU75,0)))","v":0},{"$f":"IF(RIGHT(BE75,5)=\"Truck\",CP75,IF(BE75=\"Scraper Dozer\",DE75,IF(BE75=\"Tandem Scraper\",DT75,0)))","v":0},{"$f":"O50","v":0},{"$f":"BM32","v":0},0,{"$f":"ROUND((BY75*43560*(1/12)*BL32)/27,0)","v":0},{"$f":"P50","v":0},{"$f":"BF50","v":0},{"$f":"IF(RIGHT(BQ75,5)=\"Truck\",EH75,IF(BQ75=\"Scraper Dozer\",EX75,IF(BQ75=\"Tandem Scraper\",FM75,0)))","v":0},{"$f":"IF(RIGHT(BQ75,5)=\"Truck\",EI75,IF(BQ75=\"Scraper Dozer\",EY75,IF(BQ75=\"Tandem Scraper\",FN75,0)))","v":0},{"$f":"IF(RIGHT(BQ75,5)=\"Truck\",EK75,IF(BQ75=\"Scraper Dozer\",EZ75,IF(BQ75=\"Tandem Scraper\",FO75,0)))","v":0},{"$f":"IF(RIGHT(BQ75,5)=\"Truck\",EL75,IF(BQ75=\"Scraper Dozer\",FA75,IF(BQ75=\"Tandem Scraper\",FP75,0)))","v":0},{"$f":"IF(RIGHT(BQ75,5)=\"Truck\",EN75,IF(BQ75=\"Scraper Dozer\",FC75,IF(BQ75=\"Tandem Scraper\",FR75,0)))","v":0},{"$f":"IF(RIGHT(BQ75,5)=\"Truck\",EM75,IF(BQ75=\"Scraper Dozer\",FB75,IF(BQ75=\"Tandem Scraper\",FQ75,0)))","v":0},{"$f":"ROUND(BB32,1)","v":0},{"$f":"ABS(BC75)","v":0},{"$f":"IF(BF75=0,0,ROUND(BB75/(INDEX(INDIRECT(BF75&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BF75&\"TruckLoadedWeight\"),0),MATCH(IF($BZ75-INDIRECT(BF75&\"TruckRollingResistance\")<0,0,$BZ75-INDIRECT(BF75&\"TruckRollingResistance\")),INDIRECT(BF75&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BF75=0,0,ROUND(BB75/(INDEX(INDIRECT(BF75&\"TruckSpeedTable\"),MATCH(BA75,HaulMaterials,0),MATCH(IF($BZ75-INDIRECT(BF75&\"TruckRollingResistance\")<0,0,$BZ75-INDIRECT(BF75&\"TruckRollingResistance\")),INDIRECT(BF75&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BF75=0,0,ROUND(BB75/(INDEX(INDIRECT(BF75&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BF75&\"TruckLoadedWeight\"),0),MATCH(IF(BZ75-INDIRECT(BF75&\"TruckRollingResistance\")<0,0,BZ75+INDIRECT(BF75&\"TruckRollingResistance\")),INDIRECT(BF75&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BF75=0,0,ROUND(BB75/(INDEX(INDIRECT(BF75&\"TruckUHSpeedTable\"),MATCH(BA75,HaulMaterials,0),MATCH(IF(BZ75-INDIRECT(BF75&\"TruckRollingResistance\")<0,0,BZ75+INDIRECT(BF75&\"TruckRollingResistance\")),INDIRECT(BF75&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BC75>=0,CC75,CD75)","v":0},{"$f":"IF(BC75>=0,CB75,CA75)","v":0},{"$f":"CE75+CF75","v":0},{"$f":"IF(BF75=0,0,INDIRECT(BF75&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BF75=0,0,INDIRECT(BF75&\"TruckManuverDump\"))","v":0},{"$f":"IF(BF75=0,0,INDIRECT(BF75&IF(INDIRECT(BF75&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(M50),NOT(ISNUMBER(M50)),M50=\"\"),CG75+CH75+CI75+CJ75,M50)","v":0},{"$f":"IF(CJ75=0,0,IF(OR(ISBLANK(N50),NOT(ISNUMBER(N50)),N50=\"\"),IF((CK75-CJ75)/CJ75<=1,2,ROUNDUP((CK75-CJ75)/CJ75,0)),N50))","v":0},{"$f":"IF(BF75=0,0,ROUND((60/CK75)*INDIRECT(BF75&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BF75=0,0,ROUND(CL75*CM75*TruckOperator*INDIRECT(BF75&\"TruckJobEfficiency\")*INDIRECT(BF75&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(CN75=0,0,IF(ROUND($BD75/CN75,HoursRounding)<1,1,ROUND($BD75/CN75,HoursRounding)))","v":0},{"$f":"IF(BF75=0,0,ROUND(IF(CO75<1,1,CO75)*((CL75*INDIRECT(BF75&\"TruckEquipRate\"))+INDIRECT(BF75&\"LoaderEquipRate\")+INDIRECT(BF75&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BF75=0,0,ROUND(IF(CO75<1,1,CO75)*((CL75*INDIRECT(BF75&\"TruckLaborRate\"))+INDIRECT(BF75&\"LoaderLaborRate\")+INDIRECT(BF75&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"CP75+CQ75","v":0},{"$f":"ROUND(BB75/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($BZ75-HaulScraperRollingResistance<0,0,$BZ75-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BA75=0,0,ROUND(BB75/(INDEX(HaulScraperSpeedTable,MATCH(BA75,HaulMaterials,0)+1,MATCH(IF($BZ75-HaulScraperRollingResistance<0,0,$BZ75-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BB75/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BZ75-HaulScraperRollingResistance<0,0,BZ75+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BA75=0,0,ROUND(BB75/(INDEX(HaulScraperUHSpeedTable,MATCH(BA75,HaulMaterials,0),MATCH(IF(BZ75-HaulScraperRollingResistance<0,0,BZ75+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BC75>=0,CU75,CV75)","v":0},{"$f":"IF(BC75>=0,CT75,CS75)","v":0},{"$f":"CW75+CX75","v":0},1.2,{"$f":"IF(OR(ISBLANK(M50),NOT(ISNUMBER(M50)),M50=\"\"),SUM(CY75:CZ75),M50)","v":1.2},{"$f":"IF(OR(ISBLANK(N50),NOT(ISNUMBER(N50)),N50=\"\"),IF($C75=0,\"\",IF(TRUNC(CY75/CZ75,0)<1,1,ROUND(CY75/CZ75,0)+1)),N50)","v":1},{"$f":"ROUND((60/(CY75+CZ75)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DB75,CubesRounding)","v":1204},{"$f":"IF(ROUND($BD75/DC75,HoursRounding)<1,1,ROUND($BD75/DC75,HoursRounding))","v":1},{"$f":"ROUND(IF(DD75<1,1,DD75)*((DB75*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":879},{"$f":"ROUND(IF(DD75<1,1,DD75)*((DB75*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":176},{"$f":"DE75+DF75","v":1055},{"$f":"ROUND(BB75/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($BZ75-TandemScraperRollingResistance<0,0,$BZ75-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BA75=0,0,ROUND(BB75/(INDEX(TandemScraperSpeedTable,MATCH(BA75,HaulMaterials,0)+1,MATCH(IF($BZ75-TandemScraperRollingResistance<0,0,$BZ75-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BB75/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BZ75-TandemScraperRollingResistance<0,0,BZ75+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BA75=0,0,ROUND(BB75/(INDEX(TandemScraperUHSpeedTable,MATCH(BA75,HaulMaterials,0),MATCH(IF(BZ75-TandemScraperRollingResistance<0,0,BZ75+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BC75>=0,DJ75,DK75)","v":0},{"$f":"IF(BC75>=0,DI75,DH75)","v":0},{"$f":"DL75+DM75","v":0},1.1000000000000001,{"$f":"IF(OR(ISBLANK(M50),NOT(ISNUMBER(M50)),M50=\"\"),SUM(DN75:DO75),M50)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(N50),NOT(ISNUMBER(N50)),N50=\"\"),IF(TRUNC(DN75/DO75,0)<2,2,TRUNC(DN75/DO75,0)+IF(MOD(TRUNC(DN75/DO75,0),2),1,0)),N50+IF(MOD(N50,2)>0,1))","v":2},{"$f":"ROUND((60/(DN75+DO75)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*HaulOperator)*DQ75,CubesRounding)","v":2626},{"$f":"IF(ROUND($BD75/DR75,HoursRounding)<1,1,ROUND($BD75/DR75,HoursRounding))","v":1},{"$f":"ROUND(IF(DS75<1,1,DS75)*((DQ75*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(DS75<1,1,DS75)*((DQ75*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"DT75+DU75","v":841},{"$f":"ABS(BO75)","v":0},{"$f":"IF(BR75=0,0,ROUND(BY75/(INDEX(INDIRECT(BR75&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BR75&\"TruckLoadedWeight\"),0),MATCH(IF(DW$74-INDIRECT(BR75&\"TruckRollingResistance\")<0,0,DW$74-INDIRECT(BR75&\"TruckRollingResistance\")),INDIRECT(BR75&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR75=0,0,ROUND(BY75/(INDEX(INDIRECT(BR75&\"TruckSpeedTable\"),MATCH(BM75,HaulMaterials,0),MATCH(IF($DW75-INDIRECT(BR75&\"TruckRollingResistance\")<0,0,DW$74-INDIRECT(BR75&\"TruckRollingResistance\")),INDIRECT(BR75&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR75=0,0,ROUND(BN75/(INDEX(INDIRECT(BR75&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BR75&\"TruckLoadedWeight\"),0),MATCH(IF(DW75-INDIRECT(BR75&\"TruckRollingResistance\")<0,0,DW75+INDIRECT(BR75&\"TruckRollingResistance\")),INDIRECT(BR75&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR75=0,0,ROUND(BN75/(INDEX(INDIRECT(BR75&\"TruckSpeedTable\"),MATCH(BM75,HaulMaterials,0),MATCH(IF(DW75-INDIRECT(BR75&\"TruckRollingResistance\")<0,0,DW75-INDIRECT(BR75&\"TruckRollingResistance\")),INDIRECT(BR75&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BZ75>=0,DZ75,EA75)","v":0},{"$f":"IF(BZ75>=0,DY75,DX75)","v":0},{"$f":"EB75+EC75","v":0},{"$f":"IF(BR75=0,0,INDIRECT(BR75&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BR75=0,0,INDIRECT(BR75&\"TruckManuverDump\"))","v":0},{"$f":"IF(BR75=0,0,INDIRECT(BR75&IF(INDIRECT(BR75&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(Q50),NOT(ISNUMBER(Q50)),Q50=\"\"),SUM(ED75:EG75),Q50)","v":0},{"$f":"IF(EG75=0,0,IF(OR(ISBLANK(R50),NOT(ISNUMBER(R50)),R50=\"\"),IF((EH75-EG75)/EG75<=EB742,2,ROUNDUP((EH75-EG75)/EG75,0)),R50))","v":0},{"$f":"IF(BR75=0,0,ROUND((60/EH75)*INDIRECT(BR75&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BR75=0,0,ROUND(EI75*EJ75*HaulOperator*INDIRECT(BR75&\"TruckJobEfficiency\")*INDIRECT(BR75&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(EK75=0,0,IF(ROUND($BP75/EK75,HoursRounding)<1,1,ROUND($BP75/EK75,HoursRounding)))","v":0},{"$f":"IF(BR75=0,0,ROUND(IF(EL75<1,1,EL75)*((EI75*INDIRECT(BR75&\"TruckEquipRate\"))+INDIRECT(BR75&\"LoaderEquipRate\")+INDIRECT(BR75&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BR75=0,0,ROUND(IF(EL75<1,1,EL75)*((EI75*INDIRECT(BR75&\"TruckLaborRate\"))+INDIRECT(BR75&\"LoaderLaborRate\")+INDIRECT(BR75&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"IF($L75=0,\"\",EM75+EN75)","v":0},{"$f":"ROUND(BY75/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($DW75-HaulScraperRollingResistance<0,0,DW$74-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM75=0,0,ROUND(BY75/(INDEX(HaulScraperSpeedTable,MATCH(BM75,HaulMaterials,0)+1,MATCH(IF($DW75-HaulScraperRollingResistance<0,0,DW$74-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BN75/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(DW75-HaulScraperRollingResistance<0,0,DW75+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM75=0,0,ROUND(BN75/(INDEX(HaulScraperUHSpeedTable,MATCH(BM75,HaulMaterials,0),MATCH(IF(DW75-HaulScraperRollingResistance<0,0,DW75+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BZ75>=0,ER75,ES75)","v":0},{"$f":"IF(BZ75>=0,EQ75,EP75)","v":0},{"$f":"ET75+EU75","v":0},1.2,{"$f":"IF(OR(ISBLANK(R50),NOT(ISNUMBER(R50)),R50=\"\"),SUM(EV75:EW75),R50)","v":1.2},{"$f":"IF(OR(ISBLANK(R50),NOT(ISNUMBER(R50)),R50=\"\"),IF(TRUNC(EV75/EW75,0)<1,1,ROUND(EV75/EW75,0)+1),R50)","v":1},{"$f":"IF(L75=0,\"\",ROUND((60/(EV75+EW75)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EY75,CubesRounding))","v":1204},{"$f":"IF(ROUND($BP75/EZ75,HoursRounding)<1,1,ROUND($BP75/EZ75,HoursRounding))","v":1},{"$f":"ROUND(IF(FA75<1,1,FA75)*((EY75*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":879},{"$f":"ROUND(IF(FA75<1,1,FA75)*((EY75*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":176},{"$f":"IF($L75=0,\"\",FB75+FC75)","v":1055},{"$f":"ROUND(BY75/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($DW75-TandemScraperRollingResistance<0,0,DW$74-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM75=0,0,ROUND(BY75/(INDEX(TandemScraperSpeedTable,MATCH(BM75,HaulMaterials,0)+1,MATCH(IF($DW75-TandemScraperRollingResistance<0,0,DW$74-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BN75/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(DW75-TandemScraperRollingResistance<0,0,DW75+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM75=0,0,ROUND(BN75/(INDEX(TandemScraperUHSpeedTable,MATCH(BM75,HaulMaterials,0),MATCH(IF(DW75-TandemScraperRollingResistance<0,0,DW75+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BO75>=0,FG75,FH75)","v":0},{"$f":"IF(BO75>=0,FF75,FE75)","v":0},{"$f":"FI75+FJ75","v":0},1.1000000000000001,{"$f":"IF(OR(ISBLANK(Q50),NOT(ISNUMBER(Q50)),Q50=\"\"),SUM(FK75:FL75),Q50)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(R50),NOT(ISNUMBER(R50)),R50=\"\"),IF(TRUNC(FK75/FL75,0)<2,2,TRUNC(FK75/FL75,0)+IF(MOD(TRUNC(FK75/FL75,0),2),1,0)),R50+IF(MOD(R50,2)>0,1))","v":2},{"$f":"ROUND((60/(FK75+FL75)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*FN75,CubesRounding)","v":2626},{"$f":"IF(ROUND($BP75/FO75,HoursRounding)<1,1,ROUND($BP75/FO75,HoursRounding))","v":1},{"$f":"ROUND(IF(FP75<1,1,FP75)*((FN75*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(IF(FP75<1,1,FP75)*((FN75*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"IF($L75=0,\"\",FQ75+FR75)","v":841}]
[2,"",{"$f":"IF(OR(ISBLANK(B33),BD76=0),\"\",IF(ISBLANK(BI33),\"\",IF(Metric,ROUND(CY_2_M3*BD76,0),BD76)))","v":""},{"$f":"IF(OR(ISBLANK(B33),C76=0,C76=\"\"),\"\",IF(OR(ISBLANK(U33),ISBLANK(V33)),\"Haul Info\",IF(ISBLANK(K51),\"Select Material\",IF(ISBLANK(L51),\"Select Fleet\",IF(RIGHT(L51,6)=\"Loader\",INDIRECT(BE51&\"CrusherLoader\"),IF(RIGHT(L51,5)=\"Truck\",INDIRECT(BE51&\"Truck\")&\"/\"&INDIRECT(BE51&\"Loader\")&\"/\"&INDIRECT(BE51&\"TruckDozer\"),IF(BE51=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BE51=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},"","",{"$f":"IF(OR(ISBLANK(B33),C76=0,C76=\"\"),\"\",IF(OR(ISBLANK(U33),ISBLANK(V33)),\"Haul Info\",IF(ISBLANK(K51),\"Select Material\",IF(ISBLANK(L51),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BI76,0),BI76)))))","v":""},0,0,0,0,{"$f":"IF(OR(ISBLANK(B33),BL33=0),\"\",IF(Metric,ROUND(CY_2_M3*(BP76),0),BP76))","v":""},{"$f":"IF(OR(ISBLANK(B33),L76=0,L76=\"\"),\"\",IF(OR(ISBLANK(X33),ISBLANK(Y33)),\"Haul Info\",IF(ISBLANK(O51),\"Select Material\",IF(ISBLANK(P51),\"Select Fleet\",IF(RIGHT(P51,6)=\"Loader\",INDIRECT(BF51&\"CrusherLoader\"),IF(RIGHT(P51,5)=\"Truck\",INDIRECT(BF51&\"Truck\")&\"/\"&INDIRECT(BF51&\"Loader\")&\"/\"&INDIRECT(BF51&\"TruckDozer\"),IF(BF51=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BF51=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},"","",{"$f":"IF(OR(ISBLANK(B33),L76=0,L76=\"\"),\"\",IF(OR(ISBLANK(X33),ISBLANK(Y33)),\"Haul Info\",IF(ISBLANK(O51),\"Select Material\",IF(ISBLANK(P51),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BU76,0),BU76)))))","v":""},"",0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"BJ33","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,879,176,1055,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,665,176,841,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EG76=0,0,IF(OR(ISBLANK(R51),NOT(ISNUMBER(R51)),R51=\"\"),IF((EH76-EG76)/EG76<=EB743,2,ROUNDUP((EH76-EG76)/EG76,0)),R51))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,879,176,1055,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,665,176,841]
[]
[null,null,{"$f":"IF(SUM(C74:C77)=0,0,SUM(C74:C77))","v":0},null,null,null,null,{"$f":"IF(SUM(H74:H77)=0,0,SUM(H74:H77))","v":0},{"$f":"IF(SUM(I74:I77)=0,0,SUM(I74:I77))","v":0},{"$f":"IF(SUM(J74:J77)=0,0,SUM(J74:J77))","v":0},{"$f":"IF(SUM(K74:K77)=0,0,SUM(K74:K77))","v":0},{"$f":"IF(SUM(L74:L77)=0,0,SUM(L74:L77))","v":0},null,null,null,null,{"$f":"IF(SUM(Q74:Q77)=0,0,SUM(Q74:Q77))","v":0},{"$f":"IF(SUM(R74:R77)=0,0,SUM(R74:R77))","v":0},{"$f":"IF(SUM(S74:S77)=0,0,SUM(S74:S77))","v":0},{"$f":"IF(SUM(T74:T77)=0,0,SUM(T74:T77))","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":""},{"$f":"IF(ISBLANK(B31),\"\",IF(Metric,ROUND(Ac2Ha*BE85,2),BE85))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(ISBLANK(W49),\"\",IF(RIGHT(W49,5)=\"Dozer\",INDIRECT(\"Rip\"&BG49&\"Dozer\"),RipGrader)))","v":""},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(V49),V49=\"No\"),0,IF(ISBLANK(W49),\"Select Fleet\",BA85))","v":0},{"$f":"IF(OR(ISBLANK(B31),OR(ISBLANK(V49),V49=\"No\")),0,BB85)","v":0},{"$f":"IF(OR(ISBLANK(B31),OR(ISBLANK(V49),V49=\"No\")),0,BC85)","v":0},{"$f":"IF(OR(ISBLANK(B31),AND(F85=\"\",G85=\"\")),0,IF(OR(ISNUMBER(F85),ISNUMBER(G85)),F85+G85,0))","v":0},{"$f":"IF(OR(S49=\"None\",ISBLANK(S49)),0,CP85)","v":0},{"$f":"IF(OR(S49=\"None\",ISBLANK(S49)),0,CO85)","v":0},{"$f":"IF(OR(ISBLANK(B31),ISERROR(CT85)),0,CT85)","v":0},{"$f":"IF(AND(I85=\"\",J85=\"\",K85=\"\"),0,SUM(I85:K85))","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,{"$f":"IF(W49=\"Small Dozer\",BQ85,IF(W49=\"Med Dozer\",BW85,IF(W49=\"Large Dozer\",CC85,BJ85)))","v":0},{"$f":"IF(W49=\"Small Dozer\",BS85,IF(W49=\"Med Dozer\",BY85,IF(W49=\"Large Dozer\",CE85,BM85)))","v":0},{"$f":"IF(W49=\"Small Dozer\",BR85,IF(W49=\"Med Dozer\",BX85,IF(W49=\"Large Dozer\",CD85,IF(ISBLANK(W49),0,BL85))))","v":0},null,{"$f":"IF(ISBLANK(B31),0,IF(BY74<0.1,0.1,BY74))","v":0},{"$f":"BC31","v":0},{"$f":"IF(BF85=0,0,ROUND(BE85*43560/BF85,0))","v":0},{"$f":"ROUND(BG85/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"BH85*BF85","v":0},{"$f":"ROUND((BI85/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BH85*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),1)","v":0},{"$f":"IF(BJ85<1,1,BJ85)","v":1},{"$f":"IF(OR(ISBLANK(B31),BK85=\"\"),0,ROUND(BK85*GraderRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),BK85=\"\"),0,ROUND(BK85*GraderRipLaborRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),BK85=\"\"),0,IF(V49=\"No\",\"\",BL85+BM85))","v":0},{"$f":"ROUND(BG85/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"BO85*BF85","v":0},{"$f":"ROUND((BP85/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BO85*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(OR(ISBLANK(B31),BQ85=\"\"),0,ROUND(IF(BQ85<1,1,BQ85)*SmallDozerRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),BQ85=\"\"),0,ROUND(IF(BQ85<1,1,BQ85)*SmallDozerRipLaborRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),BQ85=\"\"),0,BR85+BS85)","v":0},{"$f":"ROUND(BG85/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"BU85*BF85","v":0},{"$f":"ROUND((BV85/INDIRECT(RipMedDozer&\"RippingProd\"))+(BU85*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(OR(ISBLANK(B31),BW85=\"\"),0,ROUND(IF(BW85<1,1,BW85)*MedDozerRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),BW85=\"\"),0,ROUND(IF(BW85<1,1,BW85)*MedDozerRipLaborRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),BW85=\"\"),0,BX85+BY85)","v":0},{"$f":"ROUND(BG85/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"CA85*BF85","v":0},{"$f":"ROUND((CB85/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CA85*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(OR(ISBLANK(B31),CC85=\"\"),0,ROUND(IF(CC85<1,1,CC85)*LargeDozerRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),CC85=\"\"),0,ROUND(IF(CC85<1,1,CC85)*LargeDozerRipLaborRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),CC85=\"\"),0,CD85+CE85)","v":0},null,{"$f":"IF(OR(S49=\"None\",ISBLANK(S49)),0,ROUND(SeedEquipHaulFlat*BE85,0))","v":0},{"$f":"IF(OR(S49=\"None\",ISBLANK(S49)),0,ROUND(SeedLaborHaulFlat*BE85,0))","v":0},{"$f":"IF(OR(S49=\"None\",ISBLANK(S49)),0,ROUND(INDEX(SeedMixArray,MATCH(S49,SeedMixes,0),4)*IF(C85=\"\",0,C85),0))","v":0},{"$f":"IF(OR(T49=\"None\",ISBLANK(T49)),0,ROUND(INDEX(MulchArray,MATCH(T49,Mulches,0),4)*IF(C85=\"\",0,C85),0))","v":0},{"$f":"IF(OR(U49=\"None\",ISBLANK(U49)),0,ROUND(INDEX(FertilizerArray,MATCH(U49,Fertilizers,0),4)*IF(C85=\"\",0,C85),0))","v":0},{"$f":"SUM(CJ85:CL85)","v":0},{"$f":"IF(OR(S49=\"None\",ISBLANK(S49)),0,ROUND(CH85+CI85+CM85,0))","v":0},{"$f":"IF(CH85<SeedingEquipmentCost,SeedingEquipmentCost,+CH85)","v":100},{"$f":"IF(CI85<SeedingLaborCost,SeedingLaborCost,CI85)","v":175},{"$f":"CJ85","v":0},0,0,0,{"$f":"IF(OR(Z49=\"None\",ISBLANK(Z49)),0,ROUND(CO85+CP85+CT85,0))","v":0}]
[{"$f":"A32","v":1},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(ISBLANK(B32),\"\",IF(Metric,ROUND(Ac2Ha*BE86,2),BE86))","v":""},{"$f":"IF(ISBLANK(B32),\"\",IF(ISBLANK(W50),\"\",IF(RIGHT(W50,5)=\"Dozer\",INDIRECT(\"Rip\"&BG50&\"Dozer\"),RipGrader)))","v":""},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(V50),V50=\"No\"),0,IF(ISBLANK(W50),\"Select Fleet\",BA86))","v":0},{"$f":"IF(OR(ISBLANK(B32),OR(ISBLANK(V50),V50=\"No\")),0,BB86)","v":0},{"$f":"IF(OR(ISBLANK(B32),OR(ISBLANK(V50),V50=\"No\")),0,BC86)","v":0},{"$f":"IF(OR(ISBLANK(B32),AND(F86=\"\",G86=\"\")),0,IF(OR(ISNUMBER(F86),ISNUMBER(G86)),F86+G86,0))","v":0},{"$f":"IF(OR(S50=\"None\",ISBLANK(S50)),0,CP86)","v":0},{"$f":"IF(OR(S50=\"None\",ISBLANK(S50)),0,CO86)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISERROR(CT86)),0,CT86)","v":0},{"$f":"IF(AND(I86=\"\",J86=\"\",K86=\"\"),0,SUM(I86:K86))","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,{"$f":"IF(W50=\"Small Dozer\",BQ86,IF(W50=\"Med Dozer\",BW86,IF(W50=\"Large Dozer\",CC86,BJ86)))","v":0},{"$f":"IF(W50=\"Small Dozer\",BS86,IF(W50=\"Med Dozer\",BY86,IF(W50=\"Large Dozer\",CE86,BM86)))","v":0},{"$f":"IF(W50=\"Small Dozer\",BR86,IF(W50=\"Med Dozer\",BX86,IF(W50=\"Large Dozer\",CD86,IF(ISBLANK(W50),0,BL86))))","v":0},null,{"$f":"IF(ISBLANK(B32),0,IF(BY75<0.1,0.1,BY75))","v":0},{"$f":"BC32","v":0},{"$f":"IF(BF86=0,0,ROUND(BE86*43560/BF86,0))","v":0},{"$f":"ROUND(BG86/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"BH86*BF86","v":0},{"$f":"ROUND((BI86/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BH86*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),1)","v":0},{"$f":"IF(BJ86<1,1,BJ86)","v":1},{"$f":"IF(OR(ISBLANK(B32),BK86=\"\"),0,ROUND(BK86*GraderRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B32),BK86=\"\"),0,ROUND(BK86*GraderRipLaborRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B32),BK86=\"\"),0,IF(V50=\"No\",\"\",BL86+BM86))","v":0},{"$f":"ROUND(BG86/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"BO86*BF86","v":0},{"$f":"ROUND((BP86/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BO86*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(OR(ISBLANK(B32),BQ86=\"\"),0,ROUND(IF(BQ86<1,1,BQ86)*SmallDozerRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B32),BQ86=\"\"),0,ROUND(IF(BQ86<1,1,BQ86)*SmallDozerRipLaborRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B32),BQ86=\"\"),0,BR86+BS86)","v":0},{"$f":"ROUND(BG86/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"BU86*BF86","v":0},{"$f":"ROUND((BV86/INDIRECT(RipMedDozer&\"RippingProd\"))+(BU86*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(OR(ISBLANK(B32),BW86=\"\"),0,ROUND(IF(BW86<1,1,BW86)*MedDozerRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B32),BW86=\"\"),0,ROUND(IF(BW86<1,1,BW86)*MedDozerRipLaborRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B32),BW86=\"\"),0,BX86+BY86)","v":0},{"$f":"ROUND(BG86/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"CA86*BF86","v":0},{"$f":"ROUND((CB86/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CA86*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(OR(ISBLANK(B32),CC86=\"\"),0,ROUND(IF(CC86<1,1,CC86)*LargeDozerRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B32),CC86=\"\"),0,ROUND(IF(CC86<1,1,CC86)*LargeDozerRipLaborRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B32),CC86=\"\"),0,CD86+CE86)","v":0},null,{"$f":"IF(OR(S50=\"None\",ISBLANK(S50)),0,ROUND(SeedEquipHaulFlat*BE86,0))","v":0},{"$f":"IF(OR(S50=\"None\",ISBLANK(S50)),0,ROUND(SeedLaborHaulFlat*BE86,0))","v":0},{"$f":"IF(OR(S50=\"None\",ISBLANK(S50)),0,ROUND(INDEX(SeedMixArray,MATCH(S50,SeedMixes,0),4)*IF(C86=\"\",0,C86),0))","v":0},{"$f":"IF(OR(T50=\"None\",ISBLANK(T50)),0,ROUND(INDEX(MulchArray,MATCH(T50,Mulches,0),4)*IF(C86=\"\",0,C86),0))","v":0},{"$f":"IF(OR(U50=\"None\",ISBLANK(U50)),0,ROUND(INDEX(FertilizerArray,MATCH(U50,Fertilizers,0),4)*IF(C86=\"\",0,C86),0))","v":0},{"$f":"SUM(CJ86:CL86)","v":0},{"$f":"IF(OR(S50=\"None\",ISBLANK(S50)),0,ROUND(CH86+CI86+CM86,0))","v":0},{"$f":"IF(CH86<SeedingEquipmentCost,SeedingEquipmentCost,+CH86)","v":100},{"$f":"IF(CI86<SeedingLaborCost,SeedingLaborCost,CI86)","v":175},{"$f":"CJ86","v":0},{"$f":"CK86","v":0},{"$f":"CL86","v":0},{"$f":"CM86","v":0},{"$f":"IF(OR(Z50=\"None\",ISBLANK(Z50)),0,ROUND(CO86+CP86+CT86,0))","v":0}]
[2,"",{"$f":"IF(ISBLANK(B33),\"\",IF(Metric,ROUND(Ac2Ha*BE87,2),BE87))","v":""},{"$f":"IF(ISBLANK(B33),\"\",IF(ISBLANK(W51),\"\",IF(RIGHT(W51,5)=\"Dozer\",INDIRECT(\"Rip\"&BG51&\"Dozer\"),RipGrader)))","v":""},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0,1,{"$f":"IF(OR(ISBLANK(B33),BK87=\"\"),0,ROUND(BK87*GraderRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B33),BK87=\"\"),0,ROUND(BK87*GraderRipLaborRate,0))","v":0},0,0,0,0,{"$f":"IF(OR(ISBLANK(B33),BQ87=\"\"),0,ROUND(IF(BQ87<1,1,BQ87)*SmallDozerRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B33),BQ87=\"\"),0,ROUND(IF(BQ87<1,1,BQ87)*SmallDozerRipLaborRate,0))","v":0},0,0,0,0,{"$f":"IF(OR(ISBLANK(B33),BW87=\"\"),0,ROUND(IF(BW87<1,1,BW87)*MedDozerRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B33),BW87=\"\"),0,ROUND(IF(BW87<1,1,BW87)*MedDozerRipLaborRate,0))","v":0},0,0,0,0,{"$f":"IF(OR(ISBLANK(B33),CC87=\"\"),0,ROUND(IF(CC87<1,1,CC87)*LargeDozerRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B33),CC87=\"\"),0,ROUND(IF(CC87<1,1,CC87)*LargeDozerRipLaborRate,0))","v":0},0,null,{"$f":"IF(OR(S51=\"None\",ISBLANK(S51)),0,ROUND(SeedEquipHaulFlat*BE87,0))","v":0},{"$f":"IF(OR(S51=\"None\",ISBLANK(S51)),0,ROUND(SeedLaborHaulFlat*BE87,0))","v":0},{"$f":"IF(OR(S51=\"None\",ISBLANK(S51)),0,ROUND(INDEX(SeedMixArray,MATCH(S51,SeedMixes,0),4)*IF(C87=\"\",0,C87),0))","v":0},{"$f":"IF(OR(T51=\"None\",ISBLANK(T51)),0,ROUND(INDEX(MulchArray,MATCH(T51,Mulches,0),4)*IF(C87=\"\",0,C87),0))","v":0},{"$f":"IF(OR(U51=\"None\",ISBLANK(U51)),0,ROUND(INDEX(FertilizerArray,MATCH(U51,Fertilizers,0),4)*IF(C87=\"\",0,C87),0))","v":0},0,0,100,175,0,0,0,0,0]
[]
[null,null,{"$f":"IF(SUM(C85:C88)=0,0,SUM(C85:C88))","v":0},null,{"$f":"IF(SUM(E85:E88)=0,0,SUM(E85:E88))","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":123,"n_cols":186,"rows_kept":123,"cut":false,"hidden":false,"merged":[[87,60,87,65],[96,98,96,100],[96,92,96,94],[96,95,96,97],[96,89,96,91]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$37,TRUE,M100:M102)","v":756},{"$f":"SUMIF($BA$35:$BA$37,TRUE,N100:N102)","v":504},"N/A",{"$f":"SUM(C12:E12)","v":1260}]
[null,"Wall Demolition Cost",{"$f":"SUMIF($BA$35:$BA$37,TRUE,P100:P102)","v":0},{"$f":"SUMIF($BA$35:$BA$37,TRUE,Q100:Q102)","v":0},"N/A",0]
[null,"Slab Demolition",{"$f":"SUMIF($BA$35:$BA$37,TRUE,S100:S102)","v":117},{"$f":"SUMIF($BA$35:$BA$37,TRUE,T100:T102)","v":359},"N/A",{"$f":"SUM(C14:E14)","v":476}]
[null,"Subtotal Demolition",{"$f":"SUM(C12:C14)","v":873},{"$f":"SUM(D12:D14)","v":863},{"$f":"SUM(E12:E14)","v":0},{"$f":"SUM(F12:F14)","v":1736}]
[null,"Cover Placement Cost",{"$f":"SUMIF($BA$35:$BA$37,TRUE,I110:I112)","v":0},{"$f":"SUMIF($BA$35:$BA$37,TRUE,J110:J112)","v":0},"N/A",0]
[null,"Growth Media Placement Cost",{"$f":"SUMIF($BA$35:$BA$37,TRUE,R110:R112)","v":320},{"$f":"SUMIF($BA$35:$BA$37,TRUE,S110:S112)","v":758},"N/A",1078]
[null,"Ripping/Scarifying Cost",{"$f":"SUMIF($BA$35:$BA$37,TRUE,G120:G122)","v":59},{"$f":"SUMIF($BA$35:$BA$37,TRUE,H120:H122)","v":99},"N/A",158]
[null,"Subtotal Earthworks",{"$f":"SUM(C16:C18)","v":379},{"$f":"SUM(D16:D18)","v":857},{"$f":"SUM(E16:E18)","v":0},{"$f":"SUM(F16:F18)","v":1236}]
[null,"Revegetation Cost",{"$f":"SUMIF($BA$35:$BA$37,TRUE,J120:J122)","v":175},{"$f":"SUMIF($BA$35:$BA$37,TRUE,K120:K122)","v":100},{"$f":"SUMIF($BA$35:$BA$37,TRUE,L120:L122)","v":24},299]
[null,"TOTALS",{"$f":"IF(ISERR(C15+C19+C20),\"\",C15+C19+C20)","v":1427},{"$f":"IF(ISERR(D15+D19+D20),\"\",D15+D19+D20)","v":1820},{"$f":"IF(ISERR(E15+E19+E20),\"\",E15+E19+E20)","v":24},{"$f":"F15+F19+F20","v":3271}]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Input Converted to English Units"]
[null,"Minimum thickness of cover over unbroken slab:",0,{"$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$34)-1","v":1},"ARD Pump House",null,2000,"Process Facilities","Closure","Build./Str.","Public Land","FA",25,14,12,8,0,0,30,1.1019283746556474E-2,null,null,null,24,5100,5,{"$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,25,14,12,8,0,0,30,1.0999999999999999E-2,0,0,{"$f":"T36","v":0},24,5100,{"$f":"W36","v":5}]
[]
[]
[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)"]
[null,"Surface reclamation cost for the Shop & Admin Building and the Fresh Water Tanks are estimate in the Yard section  "]
[]
[]
[]
[]
[]
[]
[]
[]
["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,{"$f":"IF(ISBLANK(C55),0,LEFT(C55,2))","v":0},{"$f":"IF(ISBLANK(E55),0,IF(LEFT(E55,5)=\"Break\",LEFT(F55,FIND(\" \",F55,1)-1),\"\"))","v":0},{"$f":"IF(BB55=\"Sm\",\"SmExcavator\",IF(BB55=\"Med\",\"MedExcavator\",\"LargeExcavator\"))","v":"LargeExcavator"},{"$f":"IF(ISBLANK(H55),0,LEFT(H55,SEARCH(\" \",H55)-1))","v":0},{"$f":"IF(ISBLANK(L55),0,LEFT(L55,SEARCH(\" \",L55)-1))","v":0},{"$f":"IF(ISBLANK(S55),0,LEFT(S55,SEARCH(\" \",S55)-1))","v":0}]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":"ARD Pump House"},"Sm. steel","Block 4 in (100 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,{"$f":"IF(ISBLANK(C56),0,LEFT(C56,2))","v":"Sm"},{"$f":"IF(ISBLANK(E56),0,IF(LEFT(E56,5)=\"Break\",LEFT(F56,FIND(\" \",F56,1)-1),\"\"))","v":"Sm"},{"$f":"IF(BB56=\"Sm\",\"SmExcavator\",IF(BB56=\"Med\",\"MedExcavator\",\"LargeExcavator\"))","v":"SmExcavator"},{"$f":"IF(ISBLANK(H56),0,LEFT(H56,SEARCH(\" \",H56)-1))","v":0},{"$f":"IF(ISBLANK(L56),0,LEFT(L56,SEARCH(\" \",L56)-1))","v":"Small"},{"$f":"IF(ISBLANK(S56),0,LEFT(S56,SEARCH(\" \",S56)-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"]
[]
[{"$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*BP100,0),BP100))","v":""},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(C55)),\"\",IF(Metric,ROUND(CY_2_M3*BC100,0),BB100))","v":""},{"$f":"IF(OR(B100=\"\",D100=\"\",ISBLANK(C55)),\"\",INDIRECT(BA55&\"BldgFleet\"))","v":""},{"$f":"IF(OR(B100=\"\",D100=\"\"),\"\",ROUND(D100/VLOOKUP(C55,HourlyBldgDemo,2,FALSE),HoursRounding))","v":""},{"$f":"IF(ISBLANK(B35),\"\",IF(Metric,ROUND(Ft2M*BI100,0),BI100))","v":""},{"$f":"IF(ISBLANK(B35),\"\",IF(Metric,ROUND(Ft2_2_M2*BJ100,0),BJ100))","v":""},{"$f":"IF(OR(G100=\"\",H100=\"\",ISBLANK(D55)),0,ROUND(H100/VLOOKUP(D55,HourlyBldgDemo,2,FALSE),HoursRounding))","v":0},{"$f":"IF(OR(ISBLANK(B35),BQ100=\"\",),\"\",IF(Metric,ROUND(CY_2_M3*BQ100,0),BQ100))","v":""},{"$f":"IF(OR(B35=\"\",J100=0),\"\",IF(F55=\"Sm Excavator\",CG100,IF(F55=\"Med Excavator\",BZ100,BS100)))","v":""},{"$f":"IF(OR(B35=\"\",J100=0),0,IF(F55=\"Sm Excavator\",CJ100,IF(F55=\"Med Excavator\",CC100,BV100)))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(L35),L35=0),0,IF(ISBLANK(C55),\"Building Type!\",IF(BC100=0,0,BF100)))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(L35),L35=0),0,IF(ISBLANK(C55),\"Building Type!\",IF(BC100=0,0,BH100)))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(L35),L35=0),0,IF(ISBLANK(C55),0,IF(BC100=0,0,M100+N100)))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(N35),ISBLANK(D55)),0,IF(AND(ISBLANK(D55),H100=0,H100=\"\"),\"Wall Type!\",IF(BJ100=0,0,BM100)))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(N35),ISBLANK(D55)),0,IF(AND(ISBLANK(D55),H100=0,H100=\"\"),\"Wall Type!\",IF(BJ100=0,0,BO100)))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(N35),ISBLANK(D55)),0,IF(BJ100=0,0,P100+Q100))","v":0},{"$f":"IF(OR(ISBLANK(B35),BQ100=0,ISBLANK(E55),E55=\"Bury in Place\"),0,IF(ISBLANK(F55),\"Select Fleet\",IF(E55=\"Break & bury\",CV100,0)))","v":0},{"$f":"IF(OR(ISBLANK(B35),BQ100=0,ISBLANK(E55),E55=\"Bury in Place\"),0,IF(ISBLANK(F55),\"Select Fleet\",IF(E55=\"Break & bury\",CW100,0)))","v":0},{"$f":"IF(OR(ISBLANK(B35),L100=0,ISBLANK(E55),E55=\"Bury in Place\",ISBLANK(F55)),0,IF(E55=\"Break & bury\",CX100,0))","v":0},{"$f":"IF(ISBLANK(B35),0,IF(AND(BB100=0,BJ100=0,BQ100=0),0,(IF(ISNUMBER(M100),M100,0)+(IF(ISNUMBER(P100),P100,0))+(IF(ISNUMBER(S100),S100,0)))))","v":0},{"$f":"IF(ISBLANK(B35),0,IF(AND(D100=0,H100=0,L100=0),0,(IF(ISNUMBER(N100),N100,0))+(IF(ISNUMBER(Q100),Q100,0))+(IF(ISNUMBER(T100),T100,0))))","v":0},{"$f":"IF(ISBLANK(B35),0,IF(AND(D100=0,H100=0,L100=0),0,V100+W100))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BB35*BC35,0)","v":0},{"$f":"ROUND(BB35*BC35*BD35,0)","v":0},{"$f":"ROUND(BB100/27,CubesRounding)","v":0},{"$f":"IF(ISBLANK(C55),0,MATCH(C55,BuildingDemolitionList,0))","v":0},{"$f":"IF(BD100=0,0,IF(Metric,ROUND(Ft3_2_M3*INDEX(BuildingDemolitionArray,BD100,7),4),INDEX(BuildingDemolitionArray,BD100,7)))","v":0},{"$f":"ROUND(BB100*BE100,0)","v":0},{"$f":"IF(BD100=0,0,IF(Metric,ROUND(Ft3_2_M3*INDEX(BuildingDemolitionArray,BD100,8),4),INDEX(BuildingDemolitionArray,BD100,8)))","v":0},{"$f":"ROUND(BB100*BG100,0)","v":0},{"$f":"ROUND(2*(BB35+BC35),0)","v":0},{"$f":"ROUND(BI100*BG35,0)","v":0},{"$f":"IF(ISBLANK(D55),0,MATCH(D55,WallDemolitionList,0))","v":0},{"$f":"IF(BK100=0,0,ROUND(INDEX(WallDemolitionArray,BK100,7)*(1+INDEX(WallDemolitionArray,BK100,9)),2))","v":0},{"$f":"ROUND(H100*BL100,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BK100=0,0,ROUND(INDEX(WallDemolitionArray,BK100,8)*(1+INDEX(WallDemolitionArray,BK100,9)),2))","v":0},{"$f":"ROUND(H100*BN100,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(B35),\"\",ROUND(BB35*BC35,0))","v":""},{"$f":"IF(ISBLANK(B35),\"\",ROUND((BA100*(BE35/12))/27,CubesRounding))","v":""},{"$f":"MATCH(\"Lg Excavator\",SlabBreakingFleetList,0)","v":4},{"$f":"LargeExcavatorHammer","v":"374F"},{"$f":"MATCH(BS100,ExcavatorHammerList,0)","v":3},{"$f":"ROUND(INDEX(ExcavatorHammerAvgProd,BT100)*INDEX(ExcavatorHammerEfficiency,BT100)/8*INDEX(ExcavatorHammerAltitudeDeration,BT100),CubesRounding)","v":108},{"$f":"IF($J100/BU100<1,1,ROUND($J100/BU100,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$F$249*BV100,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV100,0)","v":{"$error":"#VALUE!"}},{"$f":"MATCH(\"Med Excavator\",SlabBreakingFleetList,0)","v":3},{"$f":"MedExcavatorHammer","v":"349F"},{"$f":"MATCH(BZ100,ExcavatorHammerList,0)","v":2},{"$f":"ROUND(INDEX(ExcavatorHammerAvgProd,CA100)*INDEX(ExcavatorHammerEfficiency,CA100)/8,CubesRounding)","v":60},{"$f":"IF($J100/CB100<1,1,ROUND($J100/CB100,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$F$243*CC100,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC100,0)","v":{"$error":"#VALUE!"}},{"$f":"MATCH(\"Sm Excavator\",SlabBreakingFleetList,0)","v":2},{"$f":"SmallExcavatorHammer","v":"325F"},{"$f":"MATCH(CG100,ExcavatorHammerList,0)","v":1},{"$f":"ROUND(INDEX(ExcavatorHammerAvgProd,CH100)*INDEX(ExcavatorHammerEfficiency,CH100)/8,CubesRounding)","v":24},{"$f":"IF($J100/CI100<1,1,ROUND($J100/CI100,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ100,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ100,0)","v":{"$error":"#VALUE!"}},{"$f":"BW100","v":{"$error":"#VALUE!"}},{"$f":"BX100","v":{"$error":"#VALUE!"}},{"$f":"CM100+CN100","v":{"$error":"#VALUE!"}},{"$f":"CD100","v":{"$error":"#VALUE!"}},{"$f":"CE100","v":{"$error":"#VALUE!"}},{"$f":"CP100+CQ100","v":{"$error":"#VALUE!"}},{"$f":"CK100","v":{"$error":"#VALUE!"}},{"$f":"CL100","v":{"$error":"#VALUE!"}},{"$f":"CS100+CT100","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(F55=\"Sm Excavator\",CS100,IF(F55=\"Med Excavator\",CP100,CM100)),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(F55=\"Sm Excavator\",CT100,IF(F55=\"Med Excavator\",CQ100,CN100)),0)","v":{"$error":"#VALUE!"}},{"$f":"CV100+CW100","v":{"$error":"#VALUE!"}}]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":"ARD Pump House"},{"$f":"IF(ISBLANK(B36),\"\",IF(Metric,ROUND(Ft2_2_M2*BP101,0),BP101))","v":350},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(C56)),\"\",IF(Metric,ROUND(CY_2_M3*BC101,0),BB101))","v":4200},{"$f":"IF(OR(B101=\"\",D101=\"\",ISBLANK(C56)),\"\",INDIRECT(BA56&\"BldgFleet\"))","v":"930M/Dump Truck (10-12 yd3)/330F/613E (5,000 gal)"},{"$f":"IF(OR(B101=\"\",D101=\"\"),\"\",ROUND(D101/VLOOKUP(C56,HourlyBldgDemo,2,FALSE),HoursRounding))","v":2},{"$f":"IF(ISBLANK(B36),\"\",IF(Metric,ROUND(Ft2M*BI101,0),BI101))","v":78},{"$f":"IF(ISBLANK(B36),\"\",IF(Metric,ROUND(Ft2_2_M2*BJ101,0),BJ101))","v":0},{"$f":"IF(OR(G101=\"\",H101=\"\",ISBLANK(D56)),0,ROUND(H101/VLOOKUP(D56,HourlyBldgDemo,2,FALSE),HoursRounding))","v":0},{"$f":"IF(OR(ISBLANK(B36),BQ101=\"\",),\"\",IF(Metric,ROUND(CY_2_M3*BQ101,0),BQ101))","v":9},{"$f":"IF(OR(B36=\"\",J101=0),\"\",IF(F56=\"Sm Excavator\",CG101,IF(F56=\"Med Excavator\",BZ101,BS101)))","v":"325F"},{"$f":"IF(OR(B36=\"\",J101=0),0,IF(F56=\"Sm Excavator\",CJ101,IF(F56=\"Med Excavator\",CC101,BV101)))","v":1},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(L36),L36=0),0,IF(ISBLANK(C56),\"Building Type!\",IF(BC101=0,0,BF101)))","v":756},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(L36),L36=0),0,IF(ISBLANK(C56),\"Building Type!\",IF(BC101=0,0,BH101)))","v":504},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(L36),L36=0),0,IF(ISBLANK(C56),0,IF(BC101=0,0,M101+N101)))","v":1260},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(N36),ISBLANK(D56)),0,IF(AND(ISBLANK(D56),H101=0,H101=\"\"),\"Wall Type!\",IF(BJ101=0,0,BM101)))","v":0},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(N36),ISBLANK(D56)),0,IF(AND(ISBLANK(D56),H101=0,H101=\"\"),\"Wall Type!\",IF(BJ101=0,0,BO101)))","v":0},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(N36),ISBLANK(D56)),0,IF(BJ101=0,0,P101+Q101))","v":0},{"$f":"IF(OR(ISBLANK(B36),BQ101=0,ISBLANK(E56),E56=\"Bury in Place\"),0,IF(ISBLANK(F56),\"Select Fleet\",IF(E56=\"Break & bury\",CV101,0)))","v":117},{"$f":"IF(OR(ISBLANK(B36),BQ101=0,ISBLANK(E56),E56=\"Bury in Place\"),0,IF(ISBLANK(F56),\"Select Fleet\",IF(E56=\"Break & bury\",CW101,0)))","v":359},{"$f":"IF(OR(ISBLANK(B36),L101=0,ISBLANK(E56),E56=\"Bury in Place\",ISBLANK(F56)),0,IF(E56=\"Break & bury\",CX101,0))","v":476},{"$f":"IF(ISBLANK(B36),0,IF(AND(BB101=0,BJ101=0,BQ101=0),0,(IF(ISNUMBER(M101),M101,0)+(IF(ISNUMBER(P101),P101,0))+(IF(ISNUMBER(S101),S101,0)))))","v":873},{"$f":"IF(ISBLANK(B36),0,IF(AND(D101=0,H101=0,L101=0),0,(IF(ISNUMBER(N101),N101,0))+(IF(ISNUMBER(Q101),Q101,0))+(IF(ISNUMBER(T101),T101,0))))","v":863},{"$f":"IF(ISBLANK(B36),0,IF(AND(D101=0,H101=0,L101=0),0,V101+W101))","v":1736},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BB36*BC36,0)","v":350},{"$f":"ROUND(BB36*BC36*BD36,0)","v":4200},{"$f":"ROUND(BB101/27,CubesRounding)","v":156},{"$f":"IF(ISBLANK(C56),0,MATCH(C56,BuildingDemolitionList,0))","v":5},{"$f":"IF(BD101=0,0,IF(Metric,ROUND(Ft3_2_M3*INDEX(BuildingDemolitionArray,BD101,7),4),INDEX(BuildingDemolitionArray,BD101,7)))","v":0.18},{"$f":"ROUND(BB101*BE101,0)","v":756},{"$f":"IF(BD101=0,0,IF(Metric,ROUND(Ft3_2_M3*INDEX(BuildingDemolitionArray,BD101,8),4),INDEX(BuildingDemolitionArray,BD101,8)))","v":0.12},{"$f":"ROUND(BB101*BG101,0)","v":504},{"$f":"ROUND(2*(BB36+BC36),0)","v":78},{"$f":"ROUND(BI101*BG36,0)","v":0},{"$f":"IF(ISBLANK(D56),0,MATCH(D56,WallDemolitionList,0))","v":1},{"$f":"IF(BK101=0,0,ROUND(INDEX(WallDemolitionArray,BK101,7)*(1+INDEX(WallDemolitionArray,BK101,9)),2))","v":2.2799999999999998},{"$f":"ROUND(H101*BL101,0)","v":0},{"$f":"IF(BK101=0,0,ROUND(INDEX(WallDemolitionArray,BK101,8)*(1+INDEX(WallDemolitionArray,BK101,9)),2))","v":0},{"$f":"ROUND(H101*BN101,0)","v":0},{"$f":"IF(ISBLANK(B36),\"\",ROUND(BB36*BC36,0))","v":350},{"$f":"IF(ISBLANK(B36),\"\",ROUND((BA101*(BE36/12))/27,CubesRounding))","v":9},4,"374F",{"$f":"MATCH(BS101,ExcavatorHammerList,0)","v":3},{"$f":"ROUND(INDEX(ExcavatorHammerAvgProd,BT101)*INDEX(ExcavatorHammerEfficiency,BT101)/8*INDEX(ExcavatorHammerAltitudeDeration,BT101),CubesRounding)","v":108},{"$f":"IF($J101/BU101<1,1,ROUND($J101/BU101,HoursRounding))","v":1},{"$f":"ROUND('Fleets (Crews)'!$F$249*BV101,0)","v":117},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV101,0)","v":512},3,"349F",{"$f":"MATCH(BZ101,ExcavatorHammerList,0)","v":2},{"$f":"ROUND(INDEX(ExcavatorHammerAvgProd,CA101)*INDEX(ExcavatorHammerEfficiency,CA101)/8,CubesRounding)","v":60},{"$f":"IF($J101/CB101<1,1,ROUND($J101/CB101,HoursRounding))","v":1},{"$f":"ROUND('Fleets (Crews)'!$F$243*CC101,0)","v":117},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC101,0)","v":450},2,"325F",{"$f":"MATCH(CG101,ExcavatorHammerList,0)","v":1},{"$f":"ROUND(INDEX(ExcavatorHammerAvgProd,CH101)*INDEX(ExcavatorHammerEfficiency,CH101)/8,CubesRounding)","v":24},{"$f":"IF($J101/CI101<1,1,ROUND($J101/CI101,HoursRounding))","v":1},{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ101,0)","v":117},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ101,0)","v":359},{"$f":"BW101","v":117},{"$f":"BX101","v":512},{"$f":"CM101+CN101","v":629},{"$f":"CD101","v":117},{"$f":"CE101","v":450},{"$f":"CP101+CQ101","v":567},{"$f":"CK101","v":117},{"$f":"CL101","v":359},{"$f":"CS101+CT101","v":476},{"$f":"ROUND(IF(F56=\"Sm Excavator\",CS101,IF(F56=\"Med Excavator\",CP101,CM101)),0)","v":117},{"$f":"ROUND(IF(F56=\"Sm Excavator\",CT101,IF(F56=\"Med Excavator\",CQ101,CN101)),0)","v":359},{"$f":"CV101+CW101","v":476}]
[]
[null,null,null,{"$f":"IF(SUM(D100:D102)=0,0,SUM(D100:D102))","v":4200},null,null,null,null,null,{"$f":"IF(SUM(J100:J102)=0,0,SUM(J100:J102))","v":9},null,{"$f":"IF(SUM(L100:L102)=0,0,SUM(L100:L102))","v":1},756,504,1260,0,0,0,117,359,476,873,863,1736]
[]
[]
["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(CA110=0,\"\",IF(Metric,ROUND(CY_2_M3*CA110,0),CA110)))","v":""},{"$f":"IF(OR(C110=0,C110=\"\",ISBLANK(B35)),\"\",IF(ISBLANK(G55),\"Cover Material!\",IF(ISBLANK(H55),\"Select Fleet\",IF(RIGHT(H55,5)=\"Truck\",INDIRECT(BD55&\"Truck\")&\"/\"&INDIRECT(BD55&\"Loader\")&\"/\"&INDIRECT(BD55&\"TruckDozer\"),IF(BD55=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BD55=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C110=\"\",C110=0),\"\",IF(OR(ISBLANK(S35),ISBLANK(T35)),\"Haul Info\",IF(G55=0,\"Select Material\",IF(H55=0,\"Select Fleet\",BA110))))","v":""},{"$f":"IF(OR(C110=0,C110=\"\",ISBLANK(B35)),\"\",IF(ISBLANK(G55),\"Cover Material!\",IF(ISBLANK(H55),\"Select Fleet\",BC110)))","v":""},{"$f":"IF(OR(C110=0,C110=\"\",ISBLANK(B35)),\"\",IF(ISBLANK(G55),\"Cover Material!\",IF(ISBLANK(H55),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BB110,0),BB110))))","v":""},{"$f":"IF(OR(C110=0,C110=\"\",ISBLANK(B35)),0,IF(ISBLANK(G55),\"Cover Material!\",IF(ISBLANK(H55),\"Select Fleet\",ROUND(IF(RIGHT(CI110,5)=\"Truck\",CZ110,IF(CI110=\"Scraper Dozer\",DO110,IF(CI110=\"Tandem Scraper\",ED110,\"\"))),0))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(G55),ISBLANK(H55),ISTEXT(H110)),0,IF(RIGHT(CI110,5)=\"Truck\",DB110,IF(CI110=\"Scraper Dozer\",DQ110,IF(CI110=\"Tandem Scraper\",EF110,0))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(G55),ISBLANK(H55),ISTEXT(H110)),0,IF(RIGHT(CI110,5)=\"Truck\",DA110,IF(CI110=\"Scraper Dozer\",DP110,IF(CI110=\"Tandem Scraper\",EE110,0))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(G55),ISBLANK(H55)),0,IF(C110=\"None required\",0,SUM(I110:J110)))","v":0},{"$f":"IF(ISBLANK(B35),\"\",IF(CF110=0,\"\",IF(Metric,ROUND(CY_2_M3*CF110,0),CF110)))","v":""},{"$f":"IF(OR(ISBLANK(B35),L110=\"\",ISBLANK(B35)),\"\",IF(ISBLANK(K55),\"Material Type!\",IF(ISBLANK(L55),\"Select Fleet\",IF(RIGHT(L55,5)=\"Truck\",INDIRECT(BE55&\"Truck\")&\"/\"&INDIRECT(BE55&\"Loader\")&\"/\"&INDIRECT(BE55&\"TruckDozer\"),IF(BE55=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BE55=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),L110=\"\",L110=0),\"\",IF(OR(ISBLANK(V35),ISBLANK(W35)),\"Haul Info\",IF(K55=0,\"Select Material\",IF(L55=0,\"Select Fleet\",BL110))))","v":""},{"$f":"IF(OR(ISBLANK(B35),L110=0,L110=\"\",ISBLANK(CE110)),\"\",IF(ISBLANK(K55),\"Material Type!\",IF(ISBLANK(L55),\"Select Fleet\",BN110)))","v":""},{"$f":"IF(OR(ISBLANK(B35),L110=0,L110=\"\",ISBLANK(CE110)),\"\",IF(ISBLANK(K55),\"Material Type!\",IF(ISBLANK(L55),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BM110,0),BM110))))","v":""},{"$f":"IF(OR(ISBLANK(B35),L110=0,L110=\"\",ISBLANK(CE110)),0,IF(ISBLANK(K55),\"Material Type!\",IF(ISBLANK(L55),\"Select Fleet\",IF(RIGHT(CJ110,5)=\"Truck\",EW110,IF(CJ110=\"Scraper Dozer\",FL110,IF(CJ110=\"Tandem Scraper\",GA110,\"\"))))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(CE110),ISBLANK(K55),ISBLANK(L55),ISBLANK(Q110)),0,IF(RIGHT(CJ110,5)=\"Truck\",EY110,IF(CJ110=\"Scraper Dozer\",FN110,IF(CJ110=\"Tandem Scraper\",GC110,0))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(CE110),ISBLANK(K55),ISBLANK(L55),ISBLANK(Q110)),0,IF(RIGHT(CJ110,5)=\"Truck\",EX110,IF(CJ110=\"Scraper Dozer\",FM110,IF(CJ110=\"Tandem Scraper\",GB110,0))))","v":0},{"$f":"IF(OR(L110=0,ISBLANK(CE110),ISBLANK(K55),ISBLANK(L55)),0,IF(L110=\"None required\",0,SUM(R110:S110)))","v":0},{"$f":"IF(AND(I110=0,R110=0),0,I110+R110)","v":0},{"$f":"IF(AND(J110=0,S110=0),0,J110+S110)","v":0},{"$f":"IF(SUM(U110:V110)=0,0,SUM(U110:V110))","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,{"$f":"IF(RIGHT(BK110,5)=\"Truck\",CV110,IF(BK110=\"Scraper Dozer\",DL110,IF(BK110=\"Tandem Scraper\",EA110,0)))","v":0},{"$f":"IF(RIGHT(BK110,5)=\"Truck\",CY110,IF(BK110=\"Scraper Dozer\",DN110,IF(BK110=\"Tandem Scraper\",EC110,0)))","v":0},{"$f":"IF(RIGHT(BK110,5)=\"Truck\",CW110,IF(BK110=\"Scraper Dozer\",DM110,IF(BK110=\"Tandem Scraper\",EB110,0)))","v":0},{"$f":"BI35","v":0},{"$f":"BJ35","v":0},{"$f":"ROUND((BE110*43620*(1/12)*BD110)/27,0)","v":0},{"$f":"G55","v":0},{"$f":"ROUND(BK35,0)","v":0},{"$f":"BL35","v":0},{"$f":"BD55","v":0},{"$f":"H55","v":0},{"$f":"IF(RIGHT(BU110,5)=\"Truck\",ES110,IF(BU110=\"Scraper Dozer\",FI110,IF(BU110=\"Tandem Scraper\",FX110,0)))","v":0},{"$f":"IF(RIGHT(BU110,5)=\"Truck\",EV110,IF(BU110=\"Scraper Dozer\",FK110,IF(BU110=\"Tandem Scraper\",FZ110,0)))","v":0},{"$f":"IF(RIGHT(BU110,5)=\"Truck\",ET110,IF(BU110=\"Scraper Dozer\",FJ110,IF(BU110=\"Tandem Scraper\",FY110,0)))","v":0},{"$f":"BM35","v":0},{"$f":"ROUND((BO110*43620*(1/12)*BM35)/27,0)","v":0},{"$f":"K55","v":0},{"$f":"BN35","v":0},{"$f":"BO35","v":0},{"$f":"BE55","v":0},{"$f":"L55","v":0},{"$f":"IF(ISBLANK(B35),0,DC110)","v":0},{"$f":"IF(ISBLANK(B35),0,DR110)","v":0},{"$f":"IF(ISBLANK(B35),0,EG110)","v":0},{"$f":"IF(ISBLANK(B35),0,ROUND(BB35*BC35,0))","v":0},{"$f":"IF(ISBLANK(B35),\"\",BY110/43560)","v":""},{"$f":"IF(ISBLANK(B35),\"\",IF(E55=\"bury in place\",IF(BJ35+BM35<CoverOverSlab,ROUND((BY110*((CoverOverSlab-BM35)/12))/27,CubesRounding),ROUND((BY110*(BJ35/12))/27,0)),ROUND((BY110*(BJ35/12))/27,CubesRounding)))","v":""},{"$f":"IF(ISBLANK(B35),0,EZ110)","v":0},{"$f":"IF(ISBLANK(B35),0,FO110)","v":0},{"$f":"IF(ISBLANK(B35),0,GD110)","v":0},{"$f":"IF(ISBLANK(BI35),BZ110,BI35)","v":0},{"$f":"ROUND((CE110*43560*(BM35/12))/27,CubesRounding)","v":0},{"$f":"IF(RIGHT(CI110,5)=\"Truck\",CY110,IF(CI110=\"Scraper Dozer\",DN110,IF(CI110=\"Tandem Scraper\",EC110,0)))","v":0},{"$f":"IF(RIGHT(CJ110,5)=\"Truck\",EV110,IF(CJ110=\"Scraper Dozer\",FK110,IF(CJ110=\"Tandem Scraper\",FZ110,0)))","v":0},{"$f":"IF(OR(C110=0,C110=\"\",ISBLANK(B35)),0,IF(ISBLANK(G55),\"Cover Material!\",IF(ISBLANK(H55),\"Select Fleet\",H55)))","v":0},{"$f":"IF(OR(ISBLANK(B35),L110=\"\",ISBLANK(B35)),0,IF(ISBLANK(K55),\"Material Type!\",IF(ISBLANK(L55),\"Select Fleet\",L55)))","v":0},{"$f":"ABS(BL35)","v":0},{"$f":"IF(BD55=0,0,ROUND($BK35/(INDEX(INDIRECT(BD55&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BD55&\"TruckLoadedWeight\"),0),MATCH(IF($CK110-INDIRECT(BD55&\"TruckRollingResistance\")<0,0,$CK110-INDIRECT(BD55&\"TruckRollingResistance\")),INDIRECT(BD55&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BD55=0,0,ROUND($BK35/(INDEX(INDIRECT(BD55&\"TruckSpeedTable\"),MATCH(G55,HaulMaterials,0),MATCH(IF($CK110-INDIRECT(BD55&\"TruckRollingResistance\")<0,0,$CK110-INDIRECT(BD55&\"TruckRollingResistance\")),INDIRECT(BD55&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BD55=0,0,ROUND(BH110/(INDEX(INDIRECT(BJ110&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BJ110&\"TruckLoadedWeight\"),0),MATCH(IF(BI110-INDIRECT(BJ110&\"TruckRollingResistance\")<0,0,BI110+INDIRECT(BJ110&\"TruckRollingResistance\")),INDIRECT(BJ110&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BD55=0,0,ROUND(BH110/(INDEX(INDIRECT(BJ110&\"TruckSpeedTable\"),MATCH(BG110,HaulMaterials,0),MATCH(IF(BI110-INDIRECT(BJ110&\"TruckRollingResistance\")<0,0,BI110-INDIRECT(BJ110&\"TruckRollingResistance\")),INDIRECT(BJ110&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF($BL35>=0,CN110,CO110)","v":0},{"$f":"IF($BL35>=0,CM110,CL110)","v":0},{"$f":"CP110+CQ110","v":0},{"$f":"IF(BD55=0,0,INDIRECT(BD55&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BD55=0,0,INDIRECT(BD55&\"TruckManuverDump\"))","v":0},{"$f":"IF(BD55=0,0,INDIRECT(BD55&IF(INDIRECT(BD55&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(I55),NOT(ISNUMBER(I55)),I55=\"\"),SUM(CR110:CU110),I55)","v":0},{"$f":"IF(CU110=0,0,IF(OR(ISBLANK(J55),NOT(ISNUMBER(J55)),J55=\"\"),IF((CV110-CU110)/CU110<=1,2,ROUNDUP((CV110-CU110)/CU110,0)),J55))","v":0},{"$f":"IF(BD55=0,0,ROUND((60/CV110)*INDIRECT(BD55&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BD55=0,0,ROUND(CW110*CX110*TruckOperator*INDIRECT(BD55&\"TruckJobEfficiency\")*INDIRECT(BD55&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(CY110=0,0,IF(ROUND($CA110/CY110,2)<1,1,ROUND($CA110/CY110,HoursRounding)))","v":0},{"$f":"IF(BD55=0,0,ROUND(CZ110*((CW110*INDIRECT(BD55&\"TruckEquipRate\"))+INDIRECT(BD55&\"LoaderEquipRate\")+INDIRECT(BD55&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BD55=0,0,ROUND(CZ110*((CW110*INDIRECT(BD55&\"TruckLaborRate\"))+INDIRECT(BD55&\"LoaderLaborRate\")+INDIRECT(BD55&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"DA110+DB110","v":0},{"$f":"ROUND($BK35/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($CK110-HaulScraperRollingResistance<0,0,$CK110-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BG110=0,0,ROUND($BK35/(INDEX(HaulScraperSpeedTable,MATCH(BG110,HaulMaterials,0)+1,MATCH(IF($CK110-HaulScraperRollingResistance<0,0,$CK110-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(($BK35/VLOOKUP($CK110+HaulScraperRollingResistance,HaulScraperUHEmptyArray,8,1))^(1/VLOOKUP($CK110+HaulScraperRollingResistance,HaulScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(BH110/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BI110-HaulScraperRollingResistance<0,0,BI110+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BG110=0,0,ROUND(BH110/(INDEX(HaulScraperUHSpeedTable,MATCH(BG110,HaulMaterials,0),MATCH(IF(BI110-HaulScraperRollingResistance<0,0,BI110+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF($BL35>=0,DE110,DD110)","v":0},{"$f":"DH110+DI110","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(I55),NOT(ISNUMBER(I55)),I55=\"\"),DJ110+DK110,I55)","v":1.2},{"$f":"IF(ISBLANK(J55),IF(TRUNC(DJ110/DK110,0)<1,1,ROUND(DJ110/DK110,0)+1),J55)","v":1},{"$f":"ROUND((60/(DL110)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DM110,CubesRounding)","v":1204},{"$f":"IF(ROUND($CA110/DN110,2)<1,1,ROUND($CA110/DN110,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(DO110*((DM110*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(DO110*((DM110*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DP110+DQ110","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BK35/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($CK110-TandemScraperRollingResistance<0,0,$CK110-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BG110=0,0,ROUND($BK35/(INDEX(TandemScraperSpeedTable,MATCH(BG110,HaulMaterials,0)+1,MATCH(IF($CK110-TandemScraperRollingResistance<0,0,$CK110-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BH110/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BI110-TandemScraperRollingResistance<0,0,BI110+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BG110=0,0,ROUND(BH110/(INDEX(TandemScraperUHSpeedTable,MATCH(BG110,HaulMaterials,0),MATCH(IF(BI110-TandemScraperRollingResistance<0,0,BS110+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF($BL35>=0,DU110,DV110)","v":0},{"$f":"IF($BL35>=0,DT110,DS110)","v":0},{"$f":"DW110+DX110","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(I55),NOT(ISNUMBER(I55)),I55=\"\"),DY110+DZ110,I55)","v":1.1000000000000001},{"$f":"IF(ISBLANK(J55),IF(TRUNC(DY110/DZ110,0)<2,2,TRUNC(DY110/DZ110,0)+IF(MOD(TRUNC(DY110/DZ110,0),2),1,0)),J55)","v":2},{"$f":"ROUND((60/(DY110+DZ110)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EB110,CubesRounding)","v":2626},{"$f":"IF(ROUND($CA110/EC110,2)<1,1,ROUND($CA110/EC110,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(ED110*((EB110*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(ED110*((EB110*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"EE110+EF110","v":{"$error":"#VALUE!"}},{"$f":"ABS(BO35)","v":0},{"$f":"IF(BT110=0,0,ROUND(BR110/(INDEX(INDIRECT(BT110&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BT110&\"TruckLoadedWeight\"),0),MATCH(IF($EH110-INDIRECT(BT110&\"TruckRollingResistance\")<0,0,$EH110-INDIRECT(BT110&\"TruckRollingResistance\")),INDIRECT(BT110&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BT110=0,0,ROUND(BR110/(INDEX(INDIRECT(BT110&\"TruckSpeedTable\"),MATCH(BQ110,HaulMaterials,0),MATCH(IF($EH110-INDIRECT(BT110&\"TruckRollingResistance\")<0,0,$EH110-INDIRECT(BT110&\"TruckRollingResistance\")),INDIRECT(BT110&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BT110=0,0,ROUND(BR110/(INDEX(INDIRECT(BT110&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BT110&\"TruckLoadedWeight\"),0),MATCH(IF(EH110-INDIRECT(BT110&\"TruckRollingResistance\")<0,0,EH110+INDIRECT(BT110&\"TruckRollingResistance\")),INDIRECT(BT110&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BT110=0,0,ROUND(BR110/(INDEX(INDIRECT(BT110&\"TruckUHSpeedTable\"),MATCH(BQ110,HaulMaterials,0),MATCH(IF(EH110-INDIRECT(BT110&\"TruckRollingResistance\")<0,0,EH110+INDIRECT(BT110&\"TruckRollingResistance\")),INDIRECT(BT110&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF($BO35>=0,EK110,EL110)","v":0},{"$f":"IF($BO35>=0,EJ110,EI110)","v":0},{"$f":"EM110+EN110","v":0},{"$f":"IF(BT110=0,0,INDIRECT(BT110&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BT110=0,0,INDIRECT(BT110&\"TruckManuverDump\"))","v":0},{"$f":"IF(BT110=0,0,INDIRECT(BT110&IF(INDIRECT(BT110&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(M55),NOT(ISNUMBER(M55)),M55=\"\"),SUM(EO110:ER110),M55)","v":0},{"$f":"IF(ER110=0,0,IF(OR(N55=\"\",ISBLANK(N55)),IF((ES110-ER110)/ER110<=1,2,ROUNDUP((ES110-ER110)/ER110,0)),N55))","v":0},{"$f":"IF(BT110=0,0,ROUND((60/ES110)*INDIRECT(BT110&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BT110=0,0,ROUND(ET110*EU110*TruckOperator*INDIRECT(BT110&\"TruckJobEfficiency\")*INDIRECT(BT110&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(EV110=0,0,IF(ROUND($CF110/EV110,2)<1,1,ROUND($CF110/EV110,HoursRounding)))","v":0},{"$f":"IF(BT110=0,0,ROUND(EW110*((ET110*INDIRECT(BT110&\"TruckEquipRate\"))+INDIRECT(BT110&\"LoaderEquipRate\")+INDIRECT(BT110&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BT110=0,0,ROUND(EW110*((ET110*INDIRECT(BT110&\"TruckLaborRate\"))+INDIRECT(BT110&\"LoaderLaborRate\")+INDIRECT(BT110&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"EX110+EY110","v":0},{"$f":"ROUND(BN35/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($EH110-HaulScraperRollingResistance<0,0,$EH110-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BQ110=0,0,ROUND(BR110/(INDEX(HaulScraperSpeedTable,MATCH(BQ110,HaulMaterials,0)+1,MATCH(IF($EH110-HaulScraperRollingResistance<0,0,$EH110-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BR110/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EH110-HaulScraperRollingResistance<0,0,EH110+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BQ110=0,0,ROUND(BR110/(INDEX(HaulScraperUHSpeedTable,MATCH(BQ110,HaulMaterials,0),MATCH(IF(EH110-HaulScraperRollingResistance<0,0,EH110+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF($BO35>=0,FC110,FD110)","v":0},{"$f":"IF($BO35>=0,FB110,FA110)","v":0},{"$f":"FE110+FF110","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(M55),NOT(ISNUMBER(M55)),M55=\"\"),FG110+FH110,M55)","v":1.2},{"$f":"IF(ISBLANK(N55),IF(TRUNC(FG110/FH110,0)<1,1,ROUND(FG110/FH110,0)+1),N55)","v":1},{"$f":"ROUND((60/(FG110+FH110)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*FJ110,CubesRounding)","v":1204},{"$f":"IF(ROUND($CF110/FK110,2)<1,1,ROUND($CF110/FK110,HoursRounding))","v":1},{"$f":"ROUND(FL110*((FJ110*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":879},{"$f":"ROUND(FL110*((FJ110*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":176},{"$f":"FM110+FN110","v":1055},{"$f":"ROUND(BN35/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($EH110-TandemScraperRollingResistance<0,0,$EH110-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BQ110=0,0,ROUND(BR110/(INDEX(TandemScraperSpeedTable,MATCH(BQ110,HaulMaterials,0)+1,MATCH(IF($EH110-TandemScraperRollingResistance<0,0,$EH110-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BR110/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EH110-TandemScraperRollingResistance<0,0,EH110+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BQ110=0,0,ROUND(BR110/(INDEX(TandemScraperUHSpeedTable,MATCH(BQ110,HaulMaterials,0),MATCH(IF(EH110-TandemScraperRollingResistance<0,0,EH110+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF($BO35>=0,FR110,FS110)","v":0},{"$f":"IF($BO35>=0,FQ110,FP110)","v":0},{"$f":"FT110+FU110","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(M55),NOT(ISNUMBER(M55)),M55=\"\"),FV110+FW110,M55)","v":1.1000000000000001},{"$f":"IF(ISBLANK(N55),IF(TRUNC(FV110/FW110,0)<2,2,TRUNC(FV110/FW110,0)+IF(MOD(TRUNC(FV110/FW110,0),2),1,0)),N55)","v":2},{"$f":"ROUND((60/(FV110+FW110)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*FY110,CubesRounding)","v":2626},{"$f":"IF(ROUND($CF110/FZ110,2)<1,1,ROUND($CF110/FZ110,HoursRounding))","v":1},{"$f":"ROUND(GA110*((FY110*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(GA110*((FY110*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"GB110+GC110","v":841}]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":"ARD Pump House"},{"$f":"IF(ISBLANK(B36),\"\",IF(CA111=0,\"\",IF(Metric,ROUND(CY_2_M3*CA111,0),CA111)))","v":""},{"$f":"IF(OR(C111=0,C111=\"\",ISBLANK(B36)),\"\",IF(ISBLANK(G56),\"Cover Material!\",IF(ISBLANK(H56),\"Select Fleet\",IF(RIGHT(H56,5)=\"Truck\",INDIRECT(BD56&\"Truck\")&\"/\"&INDIRECT(BD56&\"Loader\")&\"/\"&INDIRECT(BD56&\"TruckDozer\"),IF(BD56=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BD56=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C111=\"\",C111=0),\"\",IF(OR(ISBLANK(S36),ISBLANK(T36)),\"Haul Info\",IF(G56=0,\"Select Material\",IF(H56=0,\"Select Fleet\",BA111))))","v":""},{"$f":"IF(OR(C111=0,C111=\"\",ISBLANK(B36)),\"\",IF(ISBLANK(G56),\"Cover Material!\",IF(ISBLANK(H56),\"Select Fleet\",BC111)))","v":""},{"$f":"IF(OR(C111=0,C111=\"\",ISBLANK(B36)),\"\",IF(ISBLANK(G56),\"Cover Material!\",IF(ISBLANK(H56),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BB111,0),BB111))))","v":""},{"$f":"IF(OR(C111=0,C111=\"\",ISBLANK(B36)),0,IF(ISBLANK(G56),\"Cover Material!\",IF(ISBLANK(H56),\"Select Fleet\",ROUND(IF(RIGHT(CI111,5)=\"Truck\",CZ111,IF(CI111=\"Scraper Dozer\",DO111,IF(CI111=\"Tandem Scraper\",ED111,\"\"))),0))))","v":0},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(G56),ISBLANK(H56),ISTEXT(H111)),0,IF(RIGHT(CI111,5)=\"Truck\",DB111,IF(CI111=\"Scraper Dozer\",DQ111,IF(CI111=\"Tandem Scraper\",EF111,0))))","v":0},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(G56),ISBLANK(H56),ISTEXT(H111)),0,IF(RIGHT(CI111,5)=\"Truck\",DA111,IF(CI111=\"Scraper Dozer\",DP111,IF(CI111=\"Tandem Scraper\",EE111,0))))","v":0},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(G56),ISBLANK(H56)),0,IF(C111=\"None required\",0,SUM(I111:J111)))","v":0},{"$f":"IF(ISBLANK(B36),\"\",IF(CF111=0,\"\",IF(Metric,ROUND(CY_2_M3*CF111,0),CF111)))","v":35},{"$f":"IF(OR(ISBLANK(B36),L111=\"\",ISBLANK(B36)),\"\",IF(ISBLANK(K56),\"Material Type!\",IF(ISBLANK(L56),\"Select Fleet\",IF(RIGHT(L56,5)=\"Truck\",INDIRECT(BE56&\"Truck\")&\"/\"&INDIRECT(BE56&\"Loader\")&\"/\"&INDIRECT(BE56&\"TruckDozer\"),IF(BE56=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BE56=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))","v":"725C2/966M/D6T"},{"$f":"IF(OR(ISBLANK(B36),L111=\"\",L111=0),\"\",IF(OR(ISBLANK(V36),ISBLANK(W36)),\"Haul Info\",IF(K56=0,\"Select Material\",IF(L56=0,\"Select Fleet\",BL111))))","v":9.01},{"$f":"IF(OR(ISBLANK(B36),L111=0,L111=\"\",ISBLANK(CE111)),\"\",IF(ISBLANK(K56),\"Material Type!\",IF(ISBLANK(L56),\"Select Fleet\",BN111)))","v":4},{"$f":"IF(OR(ISBLANK(B36),L111=0,L111=\"\",ISBLANK(CE111)),\"\",IF(ISBLANK(K56),\"Material Type!\",IF(ISBLANK(L56),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BM111,0),BM111))))","v":375},{"$f":"IF(OR(ISBLANK(B36),L111=0,L111=\"\",ISBLANK(CE111)),0,IF(ISBLANK(K56),\"Material Type!\",IF(ISBLANK(L56),\"Select Fleet\",IF(RIGHT(CJ111,5)=\"Truck\",EW111,IF(CJ111=\"Scraper Dozer\",FL111,IF(CJ111=\"Tandem Scraper\",GA111,\"\"))))))","v":1},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(CE111),ISBLANK(K56),ISBLANK(L56),ISBLANK(Q111)),0,IF(RIGHT(CJ111,5)=\"Truck\",EY111,IF(CJ111=\"Scraper Dozer\",FN111,IF(CJ111=\"Tandem Scraper\",GC111,0))))","v":320},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(CE111),ISBLANK(K56),ISBLANK(L56),ISBLANK(Q111)),0,IF(RIGHT(CJ111,5)=\"Truck\",EX111,IF(CJ111=\"Scraper Dozer\",FM111,IF(CJ111=\"Tandem Scraper\",GB111,0))))","v":758},{"$f":"IF(OR(L111=0,ISBLANK(CE111),ISBLANK(K56),ISBLANK(L56)),0,IF(L111=\"None required\",0,SUM(R111:S111)))","v":1078},{"$f":"IF(AND(I111=0,R111=0),0,I111+R111)","v":320},{"$f":"IF(AND(J111=0,S111=0),0,J111+S111)","v":758},{"$f":"IF(SUM(U111:V111)=0,0,SUM(U111:V111))","v":1078},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RIGHT(BK111,5)=\"Truck\",CV111,IF(BK111=\"Scraper Dozer\",DL111,IF(BK111=\"Tandem Scraper\",EA111,0)))","v":0},{"$f":"IF(RIGHT(BK111,5)=\"Truck\",CY111,IF(BK111=\"Scraper Dozer\",DN111,IF(BK111=\"Tandem Scraper\",EC111,0)))","v":0},{"$f":"IF(RIGHT(BK111,5)=\"Truck\",CW111,IF(BK111=\"Scraper Dozer\",DM111,IF(BK111=\"Tandem Scraper\",EB111,0)))","v":0},{"$f":"BI36","v":1.0999999999999999E-2},{"$f":"BJ36","v":0},{"$f":"ROUND((BE111*43620*(1/12)*BD111)/27,0)","v":0},{"$f":"G56","v":0},{"$f":"ROUND(BK36,0)","v":0},{"$f":"BL36","v":0},{"$f":"BD56","v":0},{"$f":"H56","v":0},{"$f":"IF(RIGHT(BU111,5)=\"Truck\",ES111,IF(BU111=\"Scraper Dozer\",FI111,IF(BU111=\"Tandem Scraper\",FX111,0)))","v":9.01},{"$f":"IF(RIGHT(BU111,5)=\"Truck\",EV111,IF(BU111=\"Scraper Dozer\",FK111,IF(BU111=\"Tandem Scraper\",FZ111,0)))","v":375},{"$f":"IF(RIGHT(BU111,5)=\"Truck\",ET111,IF(BU111=\"Scraper Dozer\",FJ111,IF(BU111=\"Tandem Scraper\",FY111,0)))","v":4},{"$f":"BM36","v":24},{"$f":"ROUND((BO111*43620*(1/12)*BM36)/27,0)","v":77547},{"$f":"K56","v":"Alluvium"},{"$f":"BN36","v":5100},{"$f":"BO36","v":5},{"$f":"BE56","v":"Small"},{"$f":"L56","v":"Small Truck"},{"$f":"IF(ISBLANK(B36),0,DC111)","v":0},{"$f":"IF(ISBLANK(B36),0,DR111)","v":1055},{"$f":"IF(ISBLANK(B36),0,EG111)","v":841},{"$f":"IF(ISBLANK(B36),0,ROUND(BB36*BC36,0))","v":350},{"$f":"IF(ISBLANK(B36),\"\",BY111/43560)","v":8.034894398530763E-3},{"$f":"IF(ISBLANK(B36),\"\",IF(E56=\"bury in place\",IF(BJ36+BM36<CoverOverSlab,ROUND((BY111*((CoverOverSlab-BM36)/12))/27,CubesRounding),ROUND((BY111*(BJ36/12))/27,0)),ROUND((BY111*(BJ36/12))/27,CubesRounding)))","v":0},{"$f":"IF(ISBLANK(B36),0,EZ111)","v":1078},{"$f":"IF(ISBLANK(B36),0,FO111)","v":2470},{"$f":"IF(ISBLANK(B36),0,GD111)","v":1513},{"$f":"IF(ISBLANK(BI36),BZ111,BI36)","v":1.0999999999999999E-2},{"$f":"ROUND((CE111*43560*(BM36/12))/27,CubesRounding)","v":35},{"$f":"IF(RIGHT(CI111,5)=\"Truck\",CY111,IF(CI111=\"Scraper Dozer\",DN111,IF(CI111=\"Tandem Scraper\",EC111,0)))","v":0},{"$f":"IF(RIGHT(CJ111,5)=\"Truck\",EV111,IF(CJ111=\"Scraper Dozer\",FK111,IF(CJ111=\"Tandem Scraper\",FZ111,0)))","v":375},{"$f":"IF(OR(C111=0,C111=\"\",ISBLANK(B36)),0,IF(ISBLANK(G56),\"Cover Material!\",IF(ISBLANK(H56),\"Select Fleet\",H56)))","v":0},{"$f":"IF(OR(ISBLANK(B36),L111=\"\",ISBLANK(B36)),0,IF(ISBLANK(K56),\"Material Type!\",IF(ISBLANK(L56),\"Select Fleet\",L56)))","v":"Small Truck"},{"$f":"ABS(BL36)","v":0},{"$f":"IF(BD56=0,0,ROUND($BK36/(INDEX(INDIRECT(BD56&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BD56&\"TruckLoadedWeight\"),0),MATCH(IF($CK111-INDIRECT(BD56&\"TruckRollingResistance\")<0,0,$CK111-INDIRECT(BD56&\"TruckRollingResistance\")),INDIRECT(BD56&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BD56=0,0,ROUND($BK36/(INDEX(INDIRECT(BD56&\"TruckSpeedTable\"),MATCH(G56,HaulMaterials,0),MATCH(IF($CK111-INDIRECT(BD56&\"TruckRollingResistance\")<0,0,$CK111-INDIRECT(BD56&\"TruckRollingResistance\")),INDIRECT(BD56&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BD56=0,0,ROUND(BH111/(INDEX(INDIRECT(BJ111&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BJ111&\"TruckLoadedWeight\"),0),MATCH(IF(BI111-INDIRECT(BJ111&\"TruckRollingResistance\")<0,0,BI111+INDIRECT(BJ111&\"TruckRollingResistance\")),INDIRECT(BJ111&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BD56=0,0,ROUND(BH111/(INDEX(INDIRECT(BJ111&\"TruckSpeedTable\"),MATCH(BG111,HaulMaterials,0),MATCH(IF(BI111-INDIRECT(BJ111&\"TruckRollingResistance\")<0,0,BI111-INDIRECT(BJ111&\"TruckRollingResistance\")),INDIRECT(BJ111&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF($BL36>=0,CN111,CO111)","v":0},{"$f":"IF($BL36>=0,CM111,CL111)","v":0},{"$f":"CP111+CQ111","v":0},{"$f":"IF(BD56=0,0,INDIRECT(BD56&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BD56=0,0,INDIRECT(BD56&\"TruckManuverDump\"))","v":0},{"$f":"IF(BD56=0,0,INDIRECT(BD56&IF(INDIRECT(BD56&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(I56),NOT(ISNUMBER(I56)),I56=\"\"),SUM(CR111:CU111),I56)","v":0},{"$f":"IF(CU111=0,0,IF(OR(ISBLANK(J56),NOT(ISNUMBER(J56)),J56=\"\"),IF((CV111-CU111)/CU111<=1,2,ROUNDUP((CV111-CU111)/CU111,0)),J56))","v":0},{"$f":"IF(BD56=0,0,ROUND((60/CV111)*INDIRECT(BD56&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BD56=0,0,ROUND(CW111*CX111*TruckOperator*INDIRECT(BD56&\"TruckJobEfficiency\")*INDIRECT(BD56&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(CY111=0,0,IF(ROUND($CA111/CY111,2)<1,1,ROUND($CA111/CY111,HoursRounding)))","v":0},{"$f":"IF(BD56=0,0,ROUND(CZ111*((CW111*INDIRECT(BD56&\"TruckEquipRate\"))+INDIRECT(BD56&\"LoaderEquipRate\")+INDIRECT(BD56&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BD56=0,0,ROUND(CZ111*((CW111*INDIRECT(BD56&\"TruckLaborRate\"))+INDIRECT(BD56&\"LoaderLaborRate\")+INDIRECT(BD56&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"DA111+DB111","v":0},{"$f":"ROUND($BK36/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($CK111-HaulScraperRollingResistance<0,0,$CK111-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BG111=0,0,ROUND($BK36/(INDEX(HaulScraperSpeedTable,MATCH(BG111,HaulMaterials,0)+1,MATCH(IF($CK111-HaulScraperRollingResistance<0,0,$CK111-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(($BK36/VLOOKUP($CK111+HaulScraperRollingResistance,HaulScraperUHEmptyArray,8,1))^(1/VLOOKUP($CK111+HaulScraperRollingResistance,HaulScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(BH111/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BI111-HaulScraperRollingResistance<0,0,BI111+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BG111=0,0,ROUND(BH111/(INDEX(HaulScraperUHSpeedTable,MATCH(BG111,HaulMaterials,0),MATCH(IF(BI111-HaulScraperRollingResistance<0,0,BI111+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF($BL36>=0,DE111,DD111)","v":0},{"$f":"DH111+DI111","v":0},1.2,{"$f":"IF(OR(ISBLANK(I56),NOT(ISNUMBER(I56)),I56=\"\"),DJ111+DK111,I56)","v":1.2},{"$f":"IF(ISBLANK(J56),IF(TRUNC(DJ111/DK111,0)<1,1,ROUND(DJ111/DK111,0)+1),J56)","v":1},{"$f":"ROUND((60/(DL111)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DM111,CubesRounding)","v":1204},{"$f":"IF(ROUND($CA111/DN111,2)<1,1,ROUND($CA111/DN111,HoursRounding))","v":1},{"$f":"ROUND(DO111*((DM111*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":879},{"$f":"ROUND(DO111*((DM111*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":176},{"$f":"DP111+DQ111","v":1055},{"$f":"ROUND($BK36/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($CK111-TandemScraperRollingResistance<0,0,$CK111-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BG111=0,0,ROUND($BK36/(INDEX(TandemScraperSpeedTable,MATCH(BG111,HaulMaterials,0)+1,MATCH(IF($CK111-TandemScraperRollingResistance<0,0,$CK111-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BH111/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BI111-TandemScraperRollingResistance<0,0,BI111+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BG111=0,0,ROUND(BH111/(INDEX(TandemScraperUHSpeedTable,MATCH(BG111,HaulMaterials,0),MATCH(IF(BI111-TandemScraperRollingResistance<0,0,BS111+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF($BL36>=0,DU111,DV111)","v":0},{"$f":"IF($BL36>=0,DT111,DS111)","v":0},{"$f":"DW111+DX111","v":0},1.1000000000000001,{"$f":"IF(OR(ISBLANK(I56),NOT(ISNUMBER(I56)),I56=\"\"),DY111+DZ111,I56)","v":1.1000000000000001},{"$f":"IF(ISBLANK(J56),IF(TRUNC(DY111/DZ111,0)<2,2,TRUNC(DY111/DZ111,0)+IF(MOD(TRUNC(DY111/DZ111,0),2),1,0)),J56)","v":2},{"$f":"ROUND((60/(DY111+DZ111)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EB111,CubesRounding)","v":2626},{"$f":"IF(ROUND($CA111/EC111,2)<1,1,ROUND($CA111/EC111,HoursRounding))","v":1},{"$f":"ROUND(ED111*((EB111*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":665},{"$f":"ROUND(ED111*((EB111*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":176},{"$f":"EE111+EF111","v":841},{"$f":"ABS(BO36)","v":5},{"$f":"IF(BT111=0,0,ROUND(BR111/(INDEX(INDIRECT(BT111&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BT111&\"TruckLoadedWeight\"),0),MATCH(IF($EH111-INDIRECT(BT111&\"TruckRollingResistance\")<0,0,$EH111-INDIRECT(BT111&\"TruckRollingResistance\")),INDIRECT(BT111&\"TruckDownhillSlopes\"),-1))*88),2))","v":1.93},{"$f":"IF(BT111=0,0,ROUND(BR111/(INDEX(INDIRECT(BT111&\"TruckSpeedTable\"),MATCH(BQ111,HaulMaterials,0),MATCH(IF($EH111-INDIRECT(BT111&\"TruckRollingResistance\")<0,0,$EH111-INDIRECT(BT111&\"TruckRollingResistance\")),INDIRECT(BT111&\"TruckDownhillSlopes\"),-1))*88),2))","v":2.27},{"$f":"IF(BT111=0,0,ROUND(BR111/(INDEX(INDIRECT(BT111&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BT111&\"TruckLoadedWeight\"),0),MATCH(IF(EH111-INDIRECT(BT111&\"TruckRollingResistance\")<0,0,EH111+INDIRECT(BT111&\"TruckRollingResistance\")),INDIRECT(BT111&\"TruckUHSlopes\"),-1))*88),2))","v":2.84},{"$f":"IF(BT111=0,0,ROUND(BR111/(INDEX(INDIRECT(BT111&\"TruckUHSpeedTable\"),MATCH(BQ111,HaulMaterials,0),MATCH(IF(EH111-INDIRECT(BT111&\"TruckRollingResistance\")<0,0,EH111+INDIRECT(BT111&\"TruckRollingResistance\")),INDIRECT(BT111&\"TruckUHSlopes\"),-1))*88),2))","v":5},{"$f":"IF($BO36>=0,EK111,EL111)","v":2.84},{"$f":"IF($BO36>=0,EJ111,EI111)","v":2.27},{"$f":"EM111+EN111","v":5.1099999999999994},{"$f":"IF(BT111=0,0,INDIRECT(BT111&\"TruckManuverLoad\"))","v":0.7},{"$f":"IF(BT111=0,0,INDIRECT(BT111&\"TruckManuverDump\"))","v":1.1000000000000001},{"$f":"IF(BT111=0,0,INDIRECT(BT111&IF(INDIRECT(BT111&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":2.1},{"$f":"IF(OR(ISBLANK(M56),NOT(ISNUMBER(M56)),M56=\"\"),SUM(EO111:ER111),M56)","v":9.01},{"$f":"IF(ER111=0,0,IF(OR(N56=\"\",ISBLANK(N56)),IF((ES111-ER111)/ER111<=1,2,ROUNDUP((ES111-ER111)/ER111,0)),N56))","v":4},{"$f":"IF(BT111=0,0,ROUND((60/ES111)*INDIRECT(BT111&\"TruckAvgCapacity\"),CubesRounding))","v":113},{"$f":"IF(BT111=0,0,ROUND(ET111*EU111*TruckOperator*INDIRECT(BT111&\"TruckJobEfficiency\")*INDIRECT(BT111&\"TruckAltitudeDeration\"),CubesRounding))","v":375},{"$f":"IF(EV111=0,0,IF(ROUND($CF111/EV111,2)<1,1,ROUND($CF111/EV111,HoursRounding)))","v":1},{"$f":"IF(BT111=0,0,ROUND(EW111*((ET111*INDIRECT(BT111&\"TruckEquipRate\"))+INDIRECT(BT111&\"LoaderEquipRate\")+INDIRECT(BT111&\"TruckDozerEquipRate\")),0))","v":758},{"$f":"IF(BT111=0,0,ROUND(EW111*((ET111*INDIRECT(BT111&\"TruckLaborRate\"))+INDIRECT(BT111&\"LoaderLaborRate\")+INDIRECT(BT111&\"TruckDozerLaborRate\")),0))","v":320},{"$f":"EX111+EY111","v":1078},{"$f":"ROUND(BN36/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($EH111-HaulScraperRollingResistance<0,0,$EH111-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":1.93},{"$f":"IF(BQ111=0,0,ROUND(BR111/(INDEX(HaulScraperSpeedTable,MATCH(BQ111,HaulMaterials,0)+1,MATCH(IF($EH111-HaulScraperRollingResistance<0,0,$EH111-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":2.23},{"$f":"ROUND(BR111/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EH111-HaulScraperRollingResistance<0,0,EH111+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":3.31},{"$f":"IF(BQ111=0,0,ROUND(BR111/(INDEX(HaulScraperUHSpeedTable,MATCH(BQ111,HaulMaterials,0),MATCH(IF(EH111-HaulScraperRollingResistance<0,0,EH111+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":5.17},{"$f":"IF($BO36>=0,FC111,FD111)","v":3.31},{"$f":"IF($BO36>=0,FB111,FA111)","v":2.23},{"$f":"FE111+FF111","v":5.54},1.2,{"$f":"IF(OR(ISBLANK(M56),NOT(ISNUMBER(M56)),M56=\"\"),FG111+FH111,M56)","v":6.74},{"$f":"IF(ISBLANK(N56),IF(TRUNC(FG111/FH111,0)<1,1,ROUND(FG111/FH111,0)+1),N56)","v":6},{"$f":"ROUND((60/(FG111+FH111)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*FJ111,CubesRounding)","v":1286},{"$f":"IF(ROUND($CF111/FK111,2)<1,1,ROUND($CF111/FK111,HoursRounding))","v":1},{"$f":"ROUND(FL111*((FJ111*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":2000},{"$f":"ROUND(FL111*((FJ111*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":470},{"$f":"FM111+FN111","v":2470},{"$f":"ROUND(BN36/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($EH111-TandemScraperRollingResistance<0,0,$EH111-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":1.93},{"$f":"IF(BQ111=0,0,ROUND(BR111/(INDEX(TandemScraperSpeedTable,MATCH(BQ111,HaulMaterials,0)+1,MATCH(IF($EH111-TandemScraperRollingResistance<0,0,$EH111-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":1.93},{"$f":"ROUND(BR111/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EH111-TandemScraperRollingResistance<0,0,EH111+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":1.99},{"$f":"IF(BQ111=0,0,ROUND(BR111/(INDEX(TandemScraperUHSpeedTable,MATCH(BQ111,HaulMaterials,0),MATCH(IF(EH111-TandemScraperRollingResistance<0,0,EH111+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":3.81},{"$f":"IF($BO36>=0,FR111,FS111)","v":1.99},{"$f":"IF($BO36>=0,FQ111,FP111)","v":1.93},{"$f":"FT111+FU111","v":3.92},1.1000000000000001,{"$f":"IF(OR(ISBLANK(M56),NOT(ISNUMBER(M56)),M56=\"\"),FV111+FW111,M56)","v":5.0199999999999996},{"$f":"IF(ISBLANK(N56),IF(TRUNC(FV111/FW111,0)<2,2,TRUNC(FV111/FW111,0)+IF(MOD(TRUNC(FV111/FW111,0),2),1,0)),N56)","v":4},{"$f":"ROUND((60/(FV111+FW111)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*FY111,CubesRounding)","v":1151},{"$f":"IF(ROUND($CF111/FZ111,2)<1,1,ROUND($CF111/FZ111,HoursRounding))","v":1},{"$f":"ROUND(GA111*((FY111*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":1219},{"$f":"ROUND(GA111*((FY111*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":294},{"$f":"GB111+GC111","v":1513}]
[]
[null,null,{"$f":"IF(SUM(C110:C112)=0,0,SUM(C110:C112))","v":0},null,null,null,null,{"$f":"IF(SUM(H110:H112)=0,0,SUM(H110:H112))","v":0},{"$f":"IF(SUM(I110:I112)=0,0,SUM(I110:I112))","v":0},{"$f":"IF(SUM(J110:J112)=0,0,SUM(J110:J112))","v":0},{"$f":"IF(SUM(K110:K112)=0,0,SUM(K110:K112))","v":0},{"$f":"IF(SUM(L110:L112)=0,0,SUM(L110:L112))","v":35},null,null,null,null,{"$f":"IF(SUM(Q110:Q112)=0,0,SUM(Q110:Q112))","v":1},320,758,1078,320,758,1078]
[]
[]
["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":""},{"$f":"IF(ISBLANK(B35),\"\",IF(Metric,ROUND(Ac2Ha*BB120,2),BB120))","v":""},{"$f":"IF(ISBLANK(B35),\"\",IF(R55=\"No\",\"\",IF(Metric,ROUND(Ft2M*BH35,0),BH35)))","v":""},{"$f":"IF(OR(ISBLANK(B35),BA120=0,BA120=\"No\"),\"\",IF(BE120=\"\",\"Select Fleet\",IF(RIGHT(BE120,5)=\"Dozer\",INDIRECT(\"Rip\"&BF120&\"Dozer\"),RipGrader)))","v":""},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(R55),R55=\"No\"),0,IF(ISBLANK(S55),\"Select Fleet\",IF(S55=\"Grader\",BI120,IF(S55=\"Small Dozer\",BO120,IF(S55=\"Med Dozer\",BU120,CA120)))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(R55),R55=\"No\",ISBLANK(S55)),0,IF(S55=\"Small Dozer\",BQ120,IF(S55=\"Med Dozer\",BW120,IF(S55=\"Large Dozer\",CC120,BK120))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(R55),R55=\"No\",ISBLANK(S55)),0,IF(S55=\"Small Dozer\",BP120,IF(S55=\"Med Dozer\",BV120,IF(S55=\"Large Dozer\",CB120,BJ120))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(R55),R55=\"No\",ISBLANK(S55)),0,H120+G120)","v":0},{"$f":"IF(OR(O55=\"None\",ISBLANK(O55)),0,CG120)","v":0},{"$f":"IF(OR(O55=\"None\",ISBLANK(O55)),0,CF120)","v":0},{"$f":"IF(OR(ISBLANK(B35),ISERROR(CK120)),0,CK120)","v":0},{"$f":"IF(AND(J120=\"\",K120=\"\",L120=\"\"),0,SUM(J120:L120))","v":0},{"$f":"IF(AND(G120=0,J120=0),0,G120+J120)","v":0},{"$f":"IF(AND(H120=0,K120=0),0,H120+K120)","v":0},{"$f":"L120","v":0},{"$f":"IF(SUM(N120:P120)=0,0,SUM(N120:P120))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R55","v":0},{"$f":"IF(ISBLANK(BI35),IF(BZ110<0.1,0.1,BZ110),IF(ROUND(BI35,1)<0.1,0.1,ROUND(BI35,1)))","v":0.1},{"$f":"IF(ISBLANK(BH35),BB35,BH35)","v":0},{"$f":"IF(OR(ISBLANK(BA120),BA120=0,BA120=\"No\"),0,ROUND(BB120*43560/BC120,0))","v":0},{"$f":"S55","v":0},{"$f":"BF55","v":0},{"$f":"ROUND(BD120/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"BG120*BC120","v":0},{"$f":"IF(ROUND((BH120/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BG120*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),0)<1,1,ROUND((BH120/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BG120*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(BA120),BA120=\"\",BA120=\"No\"),\"\",ROUND(BI120*GraderRipEquipRate,0))","v":216},{"$f":"IF(OR(ISBLANK(BA120),BA120=\"\",BA120=\"No\"),\"\",ROUND(BI120*GraderRipLaborRate,0))","v":59},{"$f":"IF(OR(ISBLANK(BA120),BA120=\"\",BA120=\"No\"),\"\",BJ120+BK120)","v":275},{"$f":"ROUND(BD120/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"IF(OR(ISBLANK(BA120),BA120=\"\",BA120=\"No\"),\"\",BM120*BC120)","v":0},{"$f":"IF(ROUND((BN120/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BM120*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),0)<1,1,ROUND((BN120/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BM120*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(BA120),BA120=\"\",BA120=\"No\"),\"\",ROUND(BO120*SmallDozerRipEquipRate,0))","v":99},{"$f":"IF(OR(ISBLANK(BA120),BA120=\"\",BA120=\"No\"),\"\",ROUND(BO120*SmallDozerRipLaborRate,0))","v":59},{"$f":"BP120+BQ120","v":158},{"$f":"ROUND(BD120/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"BS120*BC120","v":0},{"$f":"IF(ROUND((BT120/INDIRECT(RipMedDozer&\"RippingProd\"))+(BS120*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),0)<1,1,ROUND((BT120/INDIRECT(RipMedDozer&\"RippingProd\"))+(BS120*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(BA120),BA120=\"\",BA120=\"No\"),\"\",ROUND(BU120*MedDozerRipEquipRate,0))","v":111},{"$f":"IF(OR(ISBLANK(BA120),BA120=\"\",BA120=\"No\"),\"\",ROUND(BU120*MedDozerRipLaborRate,0))","v":59},{"$f":"BV120+BW120","v":170},{"$f":"ROUND(BD120/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"BY120*BC120","v":0},{"$f":"IF(ROUND((BZ120/INDIRECT(RipLargeDozer&\"RippingProd\"))+(BY120*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),0)<1,1,ROUND((BZ120/INDIRECT(RipLargeDozer&\"RippingProd\"))+(BY120*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(BA120),BA120=\"\",BA120=\"No\"),\"\",ROUND(CA120*LargeDozerRipEquipRate,0))","v":181},{"$f":"IF(OR(ISBLANK(BA120),BA120=\"\",BA120=\"No\"),\"\",ROUND(CA120*LargeDozerRipLaborRate,0))","v":59},{"$f":"CB120+CC120","v":240},null,{"$f":"IF(OR(O55=\"None\",ISBLANK(O55)),0,IF(BB120<1,SeedEquipBldgFlat,ROUND(SeedEquipBldgFlat*BB120,0)))","v":0},{"$f":"IF(OR(O55=\"None\",ISBLANK(O55)),0,IF(BB120<1,SeedLaborBldgFlat,ROUND(SeedLaborBldgFlat*BB120,0)))","v":0},{"$f":"IF(OR(O55=\"None\",ISBLANK(O55)),0,ROUND(INDEX(SeedMixArray,MATCH(O55,SeedMixes,0),4)*C120,0))","v":0},{"$f":"IF(OR(P55=\"None\",ISBLANK(P55)),0,ROUND(INDEX(MulchArray,MATCH(P55,Mulches,0),4)*C120,0))","v":0},{"$f":"IF(OR(Q55=\"None\",ISBLANK(Q55)),0,ROUND(INDEX(FertilizerArray,MATCH(Q55,Fertilizers,0),4)*C120,0))","v":0},{"$f":"SUM(CH120:CJ120)","v":0},{"$f":"IF(OR(O55=\"None\",ISBLANK(O55)),0,ROUND(CF120+CG120+CK120,0))","v":0}]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":"ARD Pump House"},{"$f":"IF(ISBLANK(B36),\"\",IF(Metric,ROUND(Ac2Ha*BB121,2),BB121))","v":0.1},{"$f":"IF(ISBLANK(B36),\"\",IF(R56=\"No\",\"\",IF(Metric,ROUND(Ft2M*BH36,0),BH36)))","v":30},{"$f":"IF(OR(ISBLANK(B36),BA121=0,BA121=\"No\"),\"\",IF(BE121=\"\",\"Select Fleet\",IF(RIGHT(BE121,5)=\"Dozer\",INDIRECT(\"Rip\"&BF121&\"Dozer\"),RipGrader)))","v":"D6T"},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(R56),R56=\"No\"),0,IF(ISBLANK(S56),\"Select Fleet\",IF(S56=\"Grader\",BI121,IF(S56=\"Small Dozer\",BO121,IF(S56=\"Med Dozer\",BU121,CA121)))))","v":1},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(R56),R56=\"No\",ISBLANK(S56)),0,IF(S56=\"Small Dozer\",BQ121,IF(S56=\"Med Dozer\",BW121,IF(S56=\"Large Dozer\",CC121,BK121))))","v":59},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(R56),R56=\"No\",ISBLANK(S56)),0,IF(S56=\"Small Dozer\",BP121,IF(S56=\"Med Dozer\",BV121,IF(S56=\"Large Dozer\",CB121,BJ121))))","v":99},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(R56),R56=\"No\",ISBLANK(S56)),0,H121+G121)","v":158},{"$f":"IF(OR(O56=\"None\",ISBLANK(O56)),0,CG121)","v":175},{"$f":"IF(OR(O56=\"None\",ISBLANK(O56)),0,CF121)","v":100},{"$f":"IF(OR(ISBLANK(B36),ISERROR(CK121)),0,CK121)","v":24},{"$f":"IF(AND(J121=\"\",K121=\"\",L121=\"\"),0,SUM(J121:L121))","v":299},{"$f":"IF(AND(G121=0,J121=0),0,G121+J121)","v":234},{"$f":"IF(AND(H121=0,K121=0),0,H121+K121)","v":199},{"$f":"L121","v":24},{"$f":"IF(SUM(N121:P121)=0,0,SUM(N121:P121))","v":457},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R56","v":"Yes"},{"$f":"IF(ISBLANK(BI36),IF(BZ111<0.1,0.1,BZ111),IF(ROUND(BI36,1)<0.1,0.1,ROUND(BI36,1)))","v":0.1},{"$f":"IF(ISBLANK(BH36),BB36,BH36)","v":30},{"$f":"IF(OR(ISBLANK(BA121),BA121=0,BA121=\"No\"),0,ROUND(BB121*43560/BC121,0))","v":145},{"$f":"S56","v":"Small Dozer"},{"$f":"BF56","v":"Small"},{"$f":"ROUND(BD121/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":15},{"$f":"BG121*BC121","v":450},{"$f":"IF(ROUND((BH121/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BG121*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),0)<1,1,ROUND((BH121/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BG121*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(BA121),BA121=\"\",BA121=\"No\"),\"\",ROUND(BI121*GraderRipEquipRate,0))","v":216},{"$f":"IF(OR(ISBLANK(BA121),BA121=\"\",BA121=\"No\"),\"\",ROUND(BI121*GraderRipLaborRate,0))","v":59},{"$f":"IF(OR(ISBLANK(BA121),BA121=\"\",BA121=\"No\"),\"\",BJ121+BK121)","v":275},{"$f":"ROUND(BD121/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":15},{"$f":"IF(OR(ISBLANK(BA121),BA121=\"\",BA121=\"No\"),\"\",BM121*BC121)","v":450},{"$f":"IF(ROUND((BN121/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BM121*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),0)<1,1,ROUND((BN121/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BM121*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(BA121),BA121=\"\",BA121=\"No\"),\"\",ROUND(BO121*SmallDozerRipEquipRate,0))","v":99},{"$f":"IF(OR(ISBLANK(BA121),BA121=\"\",BA121=\"No\"),\"\",ROUND(BO121*SmallDozerRipLaborRate,0))","v":59},{"$f":"BP121+BQ121","v":158},{"$f":"ROUND(BD121/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":16},{"$f":"BS121*BC121","v":480},{"$f":"IF(ROUND((BT121/INDIRECT(RipMedDozer&\"RippingProd\"))+(BS121*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),0)<1,1,ROUND((BT121/INDIRECT(RipMedDozer&\"RippingProd\"))+(BS121*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(BA121),BA121=\"\",BA121=\"No\"),\"\",ROUND(BU121*MedDozerRipEquipRate,0))","v":111},{"$f":"IF(OR(ISBLANK(BA121),BA121=\"\",BA121=\"No\"),\"\",ROUND(BU121*MedDozerRipLaborRate,0))","v":59},{"$f":"BV121+BW121","v":170},{"$f":"ROUND(BD121/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":14},{"$f":"BY121*BC121","v":420},{"$f":"IF(ROUND((BZ121/INDIRECT(RipLargeDozer&\"RippingProd\"))+(BY121*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),0)<1,1,ROUND((BZ121/INDIRECT(RipLargeDozer&\"RippingProd\"))+(BY121*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(BA121),BA121=\"\",BA121=\"No\"),\"\",ROUND(CA121*LargeDozerRipEquipRate,0))","v":181},{"$f":"IF(OR(ISBLANK(BA121),BA121=\"\",BA121=\"No\"),\"\",ROUND(CA121*LargeDozerRipLaborRate,0))","v":59},{"$f":"CB121+CC121","v":240},null,{"$f":"IF(OR(O56=\"None\",ISBLANK(O56)),0,IF(BB121<1,SeedEquipBldgFlat,ROUND(SeedEquipBldgFlat*BB121,0)))","v":100},{"$f":"IF(OR(O56=\"None\",ISBLANK(O56)),0,IF(BB121<1,SeedLaborBldgFlat,ROUND(SeedLaborBldgFlat*BB121,0)))","v":175},{"$f":"IF(OR(O56=\"None\",ISBLANK(O56)),0,ROUND(INDEX(SeedMixArray,MATCH(O56,SeedMixes,0),4)*C121,0))","v":24},{"$f":"IF(OR(P56=\"None\",ISBLANK(P56)),0,ROUND(INDEX(MulchArray,MATCH(P56,Mulches,0),4)*C121,0))","v":0},{"$f":"IF(OR(Q56=\"None\",ISBLANK(Q56)),0,ROUND(INDEX(FertilizerArray,MATCH(Q56,Fertilizers,0),4)*C121,0))","v":0},{"$f":"SUM(CH121:CJ121)","v":24},{"$f":"IF(OR(O56=\"None\",ISBLANK(O56)),0,ROUND(CF121+CG121+CK121,0))","v":299}]
[]
[null,null,{"$f":"IF(SUM(C120:C122)=0,0,SUM(C120:C122))","v":0.1},null,null,{"$f":"IF(SUM(F120:F122)=0,0,SUM(F120:F122))","v":1},59,99,158,175,100,24,299,234,199,24,457]

{"sheet":"Other Demo & Equip Removal","index":21,"n_rows":49,"n_cols":53,"rows_kept":49,"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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$30,TRUE,O45:O46)","v":0},{"$f":"SUMIF($BA$29:$BA$30,TRUE,P45:P46)","v":0},{"$f":"SUMIF($BA$29:$BA$30,TRUE,Q45:Q46)","v":0},{"$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"]
[]
[]
[]
["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}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($J$45:$J$46,L45:L46)","v":0},{"$f":"SUMPRODUCT($J$45:$J$46,M45:M46)","v":0},{"$f":"SUMPRODUCT($J$45:$J$46,N45:N46)","v":0},{"$f":"SUM(O45:O46)","v":0},{"$f":"SUM(P45:P46)","v":0},{"$f":"SUM(Q45:Q46)","v":0},{"$f":"SUM(R45:R46)","v":0}]
[]
["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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$75))),0)","v":59},{"$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":68,"n_cols":84,"rows_kept":68,"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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$27,TRUE,AA26:AA27)+SUMIF($BA$26:$BA$27,TRUE,AC26:AC27)+SUMIF($BA$26:$BA$27,TRUE,AF26:AF27)+SUMIF($BA$26:$BA$27,TRUE,Y26:Y27)","v":0},{"$f":"SUMIF($BA$26:$BA$27,TRUE,AB26:AB27)+SUMIF($BA$26:$BA$27,TRUE,AD26:AD27)+SUMIF($BA$26:$BA$27,TRUE,AG26:AG27)+SUMIF($BA$26:$BA$27,TRUE,Z26:Z27)","v":0},{"$f":"SUMIF($BA$26:$BA$27,TRUE,AE26:AE27)","v":0},{"$f":"SUM(C12:E12)","v":0}]
[null,"Monitoring Wells",{"$f":"SUMIF($BA$51:$BA$57,TRUE,U51:U57)+SUMIF($BA$51:$BA$57,TRUE,X51:X57)","v":19494},{"$f":"SUMIF($BA$51:$BA$57,TRUE,V51:V57)+SUMIF($BA$51:$BA$57,TRUE,Y51:Y57)","v":5445},{"$f":"SUMIF($BA$51:$BA$57,TRUE,W51:W57)","v":38},{"$f":"SUM(C13:E13)","v":24977}]
[null,"TOTALS",{"$f":"SUM(C12:C13)","v":19494},{"$f":"SUM(D12:D13)","v":5445},{"$f":"SUM(E12:E13)","v":38},{"$f":"SUM(F12:F13)","v":24977}]
[]
[]
[]
[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},{"$f":"IF(ISBLANK(B26),0,ROUND(SUM(BW26:CE26),0))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y26:Y27)","v":0},0,0,0,0,0,{"$f":"IF(ISERROR(SUM(AE26:AE27)),0,SUM(AE26:AE27))","v":0},{"$f":"SUM(AF26:AF27)","v":0},{"$f":"SUM(AG26:AG27)","v":0},{"$f":"SUM(AH26:AH27)","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()*(BB28/2)^2),3)","v":0},null,{"$f":"BO26/M2Ft","v":0},{"$f":"BP26/M2Ft","v":0},{"$f":"BM28*BO28*2","v":0},{"$f":"Well_seal_thickness*BM28","v":0},{"$f":"BP28*BM28","v":0}]
["(1)  For previously abandoned holes enter \"0\" for depth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"BM29*3.2808","v":0},null,{"$f":"BL32*BO28","v":0},{"$f":"BP28/M2Ft","v":0}]
["(3)  Perforation length = amount of blank casing below first water (for confined aquifers) or predicted recovered water table (unconfined aquifers) + 50 feet (15.24m) of blank casing above water table"]
["(4)  Assumes 50' (15.24m) sanitary seal at top of hole. Therefore, perforation and grouting only required to bottom of sanitary seal.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BM29/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)","($)","($)","($)","($)","($)","($)"]
[{"$f":"ROW(A51) - ROW($A$50)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($B51),ISERR(BE51)),\"\",IF(Metric,ROUND(Ft3_2_M3*BE51/Ft2M,3),BE51))","v":""},{"$f":"IF(OR(ISBLANK($B51),ISERR(BF51),BI51=0,N51=\"Cement Plug\",N51=\"Top Plug\"),\"\",IF(Metric,ROUND(CY_2_M3*BF51,2),BF51))","v":""},{"$f":"IF(OR(ISBLANK($B51),ISERR(BG51),BI51=0,N51=\"Top Plug\"),\"\",IF(Metric,ROUND(CY_2_M3*BG51,2),BG51))","v":""},{"$f":"IF(OR(ISBLANK($B51),ISERR(BH51),BH51=0,N51=\"Top Plug\",N51=\"none\"),\"\",IF(Metric,ROUND(CY_2_M3*BH51,3),BH51))","v":""},{"$f":"IF(OR(ISBLANK($B51),ISERR(BK51),BF51=0),0,BK51+SetUpHrsPumpRig)","v":0},{"$f":"IF(OR(ISBLANK($B51),ISERR(BL51),BL51=0),0,BL51+SetUpHrsPumpRig)","v":0},{"$f":"IF(OR(ISBLANK($N51),ISBLANK($B51),ISERR(BO51),BO51=0),0,IF(SUM(BM51:BQ51)<100,(BO51/SUM(BM51:BQ51))*100,BO51))","v":0},{"$f":"IF(OR(ISBLANK($N51),ISBLANK($B51),ISERR(BN51),BN51=0),0,IF(SUM(BM51:BQ51)<100,(BN51/SUM(BM51:BQ51))*100,BN51))","v":0},{"$f":"IF(OR(ISBLANK($N51),ISBLANK($B51),ISERR(BM51),BM51=0),0,IF(SUM(BM51:BQ51)<100,(BM51/SUM(BM51:BQ51))*100,BM51))","v":0},{"$f":"IF(OR(ISBLANK($B51),ISERR(BQ51),BQ51=0),0,IF(SUM(BM51:BQ51)<100,(BQ51/SUM(BM51:BQ51))*100,BQ51))","v":0},{"$f":"IF(OR(ISBLANK($B51),ISERR(BP51),BP51=0),0,IF(SUM(BM51:BQ51)<100,(BP51/SUM(BM51:BQ51))*100,BP51))","v":0},{"$f":"IF(OR(ISBLANK($B51),ISBLANK($N51),ISERR(BR51),BR51=0),0,BR51)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I51)))","v":false},{"$f":"IF(Metric,ROUND(mm_2_in*K51,0),K51)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*L51,0),L51)","v":0},0,{"$f":"IF(OR(ISBLANK(B51),ISBLANK(BB51)),0,ROUND((PI()*(BB51/12/2)^2),2))","v":0},{"$f":"IF(OR(ISBLANK(B51),ISBLANK(BB51),ISBLANK(BC51),ISBLANK(BD51),N51=\"none\",N51=\"Top Plug\",N51=\"Cement Plug\"),0,IF(AND(BC51<=BD51,N51<>\"Grout Only\"),0,IF(OR(BD51<=SurfaceSealWells,N51=\"Grout Only\"),ROUND((BE51*(BC51-SurfaceSealWells))/27*1.25,2),ROUND(1.25*BE51*(BC51-BD51+MinGWSealWells)/27,2))))","v":0},{"$f":"IF(OR(ISBLANK(B51),N51=\"none\",N51=\"Top Plug\",N51=\"\"),0,ROUND(SurfaceSealWells*BE51/27*1.25,2))","v":0},{"$f":"IF(OR(ISBLANK(B51),ISBLANK(BD51),N51=\"Grout Only\"),0,IF(BD51<=MinGWSealWells+SurfaceSealWells,0,ROUND((BD51-MinGWSealWells-SurfaceSealWells)*BE51/27,2)))","v":0},{"$f":"IF(OR(N51=\"none\",N51=\"\"),0,IF(N51=\"Grout + Backfill\",BF51+BG51,IF(N51=\"Grout Only\",BF51+BG51,IF(N51=\"Cement Plug\",BG51,0))))","v":0},{"$f":"IF(OR(N51=\"Grout Only\",N51=\"none\",N51=\"\"),0,IF(N51=\"Top Plug\",1,IF(N51=\"Cement Plug\",ROUND((BC51-SurfaceSealWells)*BE51/27*J51,2),IF(N51=\"Grout + Backfill\",BH51))))","v":0},{"$f":"IF(OR(ISBLANK(B51),ISBLANK(BB51),ISBLANK(BC51),ISBLANK(BD51),AND(BF51=0,BI51=0)),0,IF((BI51)/GroutingProductivity<1,ROUND(1+(L51/TremmiPipeIn),1),ROUND(((BI51)/GroutingProductivity)+(L51/TremmiPipeIn),1)))","v":0},{"$f":"IF(OR(ISBLANK(B51),ISBLANK(BB51),ISBLANK(BC51),ISBLANK(BD51),BJ51=0),0,IF(BJ51/CuttingsProduction<1,1,ROUND(BJ51/CuttingsProduction,1)))","v":0},{"$f":"IF(ISBLANK(B51),0,ROUND(J51*((BF51*BentoniteCost)+(BG51*CementCost)),0))","v":0},{"$f":"IF(OR(ISBLANK(B51),BF51=0),0,ROUND(J51*(BK51+SetUpHrsPumpRig)*GroutEquipCost,0))","v":0},{"$f":"IF(OR(ISBLANK(B51),BF51=0),0,ROUND(J51*(BK51+SetUpHrsPumpRig)*GroutLaborCost,0))","v":0},{"$f":"IF(OR(ISBLANK(B51),N51=\"None\"),0,IF(BF51=0,ROUND(J51*(BL51+SetUpHrsPumpRig)*CuttingsEquipCost,0),ROUND(J51*BL51*GroutEquipCost,0)))","v":0},{"$f":"IF(OR(ISBLANK(B51),N51=\"None\"),0,IF(BF51=0,ROUND(J51*(BL51+SetUpHrsPumpRig)*CuttingsLaborCost,0),ROUND(J51*BL51*GroutLaborCost,0)))","v":0},{"$f":"IF(OR(ISBLANK(B51),N51=\"None\",J51=0),0,IF(SUM(BM51:BQ51)/J51<100,ROUND(J51*100,0),ROUND(SUM(BM51:BQ51),0)))","v":0}]
[{"$f":"ROW(A52) - ROW($A$50)-1","v":1},"Inactive Monitoring Wells",null,2000,"Other Site Facilities","Closure","General & Admin.","Public Land","FA",12,4,70,60,"Cement Plug",0.09,"",0.02,0.12,0,3,{"$f":"IF(OR(ISBLANK($N52),ISBLANK($B52),ISERR(BO52),BO52=0),0,IF(SUM(BM52:BQ52)<100,(BO52/SUM(BM52:BQ52))*100,BO52))","v":0},{"$f":"IF(OR(ISBLANK($N52),ISBLANK($B52),ISERR(BN52),BN52=0),0,IF(SUM(BM52:BQ52)<100,(BN52/SUM(BM52:BQ52))*100,BN52))","v":0},{"$f":"IF(OR(ISBLANK($N52),ISBLANK($B52),ISERR(BM52),BM52=0),0,IF(SUM(BM52:BQ52)<100,(BM52/SUM(BM52:BQ52))*100,BM52))","v":9},{"$f":"IF(OR(ISBLANK($B52),ISERR(BQ52),BQ52=0),0,IF(SUM(BM52:BQ52)<100,(BQ52/SUM(BM52:BQ52))*100,BQ52))","v":3651},{"$f":"IF(OR(ISBLANK($B52),ISERR(BP52),BP52=0),0,IF(SUM(BM52:BQ52)<100,(BP52/SUM(BM52:BQ52))*100,BP52))","v":1020},{"$f":"IF(OR(ISBLANK($B52),ISBLANK($N52),ISERR(BR52),BR52=0),0,BR52)","v":4680},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,4,70,60,{"$f":"IF(OR(ISBLANK(B52),ISBLANK(BB52)),0,ROUND((PI()*(BB52/12/2)^2),2))","v":0.09},0,0.02,0.12,{"$f":"IF(OR(N52=\"none\",N52=\"\"),0,IF(N52=\"Grout + Backfill\",BF52+BG52,IF(N52=\"Grout Only\",BF52+BG52,IF(N52=\"Cement Plug\",BG52,0))))","v":0.02},2.6,1.1000000000000001,1,9,0,0,1020,3651,{"$f":"IF(OR(ISBLANK(B52),N52=\"None\",J52=0),0,IF(SUM(BM52:BQ52)/J52<100,ROUND(J52*100,0),ROUND(SUM(BM52:BQ52),0)))","v":4680}]
[{"$f":"ROW(A53) - ROW($A$50)-1","v":2},"Inactive Recovery Wells",null,2000,"Other Site Facilities","Closure","General & Admin.","Public Land","FA",2,4,100,80,"Cement Plug",0.09,"",0.02,0.18,0,3,{"$f":"IF(OR(ISBLANK($N53),ISBLANK($B53),ISERR(BO53),BO53=0),0,IF(SUM(BM53:BQ53)<100,(BO53/SUM(BM53:BQ53))*100,BO53))","v":0},{"$f":"IF(OR(ISBLANK($N53),ISBLANK($B53),ISERR(BN53),BN53=0),0,IF(SUM(BM53:BQ53)<100,(BN53/SUM(BM53:BQ53))*100,BN53))","v":0},{"$f":"IF(OR(ISBLANK($N53),ISBLANK($B53),ISERR(BM53),BM53=0),0,IF(SUM(BM53:BQ53)<100,(BM53/SUM(BM53:BQ53))*100,BM53))","v":2},{"$f":"IF(OR(ISBLANK($B53),ISERR(BQ53),BQ53=0),0,IF(SUM(BM53:BQ53)<100,(BQ53/SUM(BM53:BQ53))*100,BQ53))","v":609},{"$f":"IF(OR(ISBLANK($B53),ISERR(BP53),BP53=0),0,IF(SUM(BM53:BQ53)<100,(BP53/SUM(BM53:BQ53))*100,BP53))","v":170},{"$f":"IF(OR(ISBLANK($B53),ISBLANK($N53),ISERR(BR53),BR53=0),0,BR53)","v":781},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,4,{"$f":"IF(Metric,ROUND(M2Ft*L53,0),L53)","v":100},{"$f":"IF(Metric,ROUND(M2Ft*M53,0),M53)","v":80},{"$f":"IF(OR(ISBLANK(B53),ISBLANK(BB53)),0,ROUND((PI()*(BB53/12/2)^2),2))","v":0.09},0,0.02,0.18,{"$f":"IF(OR(N53=\"none\",N53=\"\"),0,IF(N53=\"Grout + Backfill\",BF53+BG53,IF(N53=\"Grout Only\",BF53+BG53,IF(N53=\"Cement Plug\",BG53,0))))","v":0.02},0.63,1.2,1,2,0,0,170,609,{"$f":"IF(OR(ISBLANK(B53),N53=\"None\",J53=0),0,IF(SUM(BM53:BQ53)/J53<100,ROUND(J53*100,0),ROUND(SUM(BM53:BQ53),0)))","v":781}]
[{"$f":"ROW(A54) - ROW($A$50)-1","v":3},"Active Monitoring Wells",null,2000,"Other Site Facilities","Post Closure","General & Admin.","Public Land","FA",25,4,120,100,"Cement Plug",0.09,"",0.02,0.25,0,4.7,{"$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":19},{"$f":"IF(OR(ISBLANK($B54),ISERR(BQ54),BQ54=0),0,IF(SUM(BM54:BQ54)<100,(BQ54/SUM(BM54:BQ54))*100,BQ54))","v":11918},{"$f":"IF(OR(ISBLANK($B54),ISERR(BP54),BP54=0),0,IF(SUM(BM54:BQ54)<100,(BP54/SUM(BM54:BQ54))*100,BP54))","v":3329},{"$f":"IF(OR(ISBLANK($B54),ISBLANK($N54),ISERR(BR54),BR54=0),0,BR54)","v":15266},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,4,120,100,{"$f":"IF(OR(ISBLANK(B54),ISBLANK(BB54)),0,ROUND((PI()*(BB54/12/2)^2),2))","v":0.09},0,0.02,0.25,{"$f":"IF(OR(N54=\"none\",N54=\"\"),0,IF(N54=\"Grout + Backfill\",BF54+BG54,IF(N54=\"Grout Only\",BF54+BG54,IF(N54=\"Cement Plug\",BG54,0))))","v":0.02},9.58,1.2,2.7,19,0,0,3329,11918,{"$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":15266}]
[{"$f":"ROW(A55) - ROW($A$50)-1","v":4},"Active Recovery Wells",null,2000,"Other Site Facilities","Post Closure","General & Admin.","Public Land","FA",9,4,160,120,"Cement Plug",0.09,"",0.02,0.32,0,3.3,{"$f":"IF(OR(ISBLANK($N55),ISBLANK($B55),ISERR(BO55),BO55=0),0,IF(SUM(BM55:BQ55)<100,(BO55/SUM(BM55:BQ55))*100,BO55))","v":0},{"$f":"IF(OR(ISBLANK($N55),ISBLANK($B55),ISERR(BN55),BN55=0),0,IF(SUM(BM55:BQ55)<100,(BN55/SUM(BM55:BQ55))*100,BN55))","v":0},{"$f":"IF(OR(ISBLANK($N55),ISBLANK($B55),ISERR(BM55),BM55=0),0,IF(SUM(BM55:BQ55)<100,(BM55/SUM(BM55:BQ55))*100,BM55))","v":7},{"$f":"IF(OR(ISBLANK($B55),ISERR(BQ55),BQ55=0),0,IF(SUM(BM55:BQ55)<100,(BQ55/SUM(BM55:BQ55))*100,BQ55))","v":3012},{"$f":"IF(OR(ISBLANK($B55),ISERR(BP55),BP55=0),0,IF(SUM(BM55:BQ55)<100,(BP55/SUM(BM55:BQ55))*100,BP55))","v":841},{"$f":"IF(OR(ISBLANK($B55),ISBLANK($N55),ISERR(BR55),BR55=0),0,BR55)","v":3860},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,4,{"$f":"IF(Metric,ROUND(M2Ft*L55,0),L55)","v":160},{"$f":"IF(Metric,ROUND(M2Ft*M55,0),M55)","v":120},{"$f":"IF(OR(ISBLANK(B55),ISBLANK(BB55)),0,ROUND((PI()*(BB55/12/2)^2),2))","v":0.09},0,0.02,0.32,{"$f":"IF(OR(N55=\"none\",N55=\"\"),0,IF(N55=\"Grout + Backfill\",BF55+BG55,IF(N55=\"Grout Only\",BF55+BG55,IF(N55=\"Cement Plug\",BG55,0))))","v":0.02},4.6500000000000004,1.3,1.3,7,0,0,841,3012,{"$f":"IF(OR(ISBLANK(B55),N55=\"None\",J55=0),0,IF(SUM(BM55:BQ55)/J55<100,ROUND(J55*100,0),ROUND(SUM(BM55:BQ55),0)))","v":3860}]
[5,"Active Injection Wells",null,2000,"Other Site Facilities","Post Closure","General & Admin.","Public Land","FA",1,4,415,380,"Cement Plug",0.09,"",0.02,1.18,0,3,0,0,1,304,85,390,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,true,4,415,380,0.09,0,0.02,1.18,0.02,1.37,1.8,1,1,0,0,85,304,390]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U51:U57)","v":0},0,38,19494,5445,24977,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB51/12*Ft2M","v":0},null,null,null,null,null,{"$f":"ROUND((BD51-MinGWSealWells-SurfaceSealWells)*BE51/27,2)","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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$37,TRUE,J107:J111)","v":2095},{"$f":"SUMIF($BA$33:$BA$37,TRUE,K107:K111)","v":4424},"N/A","N/A",{"$f":"SUM(C12:E12)","v":6519}]
[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",{"$f":"SUM(C12:C13)","v":2095},{"$f":"SUM(D12:D13)","v":4424},{"$f":"SUM(E12:E13)","v":0},null,{"$f":"SUM(G12:G13)","v":6519}]
[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",{"$f":"SUM(C14:C16)","v":2095},{"$f":"SUM(D14:D16)","v":4424},{"$f":"SUM(E14:E16)","v":0},{"$f":"SUM(F14:F16)","v":0},{"$f":"SUM(G14:G16)","v":6519}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[]
[]
[]
["Waste Disposal - User Input - Solid Waste"]
[null,null,null,null,null,null,null,null,null," ",null,null,"Landfill (Bulk) Disposal",null,null,"Dumpster",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solid Waste"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$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'!D103*0.0371)*0.15","v":23.372999999999998},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},{"$f":"IF(ISBLANK(L34),0,IF(Metric,ROUND(M3_2_CY*L34,0),L34))","v":23.372999999999998},{"$f":"K34","v":"Landfill (bulk)"},{"$f":"IF(ISBLANK(M34),0,IF(Metric,ROUND(M2Ft*M34,2),M34))","v":125000}]
[{"$f":"ROW(A35) - ROW($A$32)-1","v":2},"Old Fencing Material from the Ponds",null,2000,"Other Site Facilities","Closure","Ponds","Public Land","FA","Other Facilities","Landfill (bulk)",100,125000,3,null,null,{"$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":100},{"$f":"K35","v":"Landfill (bulk)"},{"$f":"IF(ISBLANK(M35),0,IF(Metric,ROUND(M2Ft*M35,2),M35))","v":125000}]
[{"$f":"ROW(A36) - ROW($A$32)-1","v":3},"Old HDPE piping and fitting material",null,2000,"Other Site Facilities","Closure","Ponds","Public Land","FA","Other Facilities","Landfill (bulk)",50,125000,3,null,null,{"$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":50},{"$f":"K36","v":"Landfill (bulk)"},{"$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},{"$f":"ROUND(IF(BX107<1,1,BX107)*((BU107*SmallTruckLaborRate)+SmallLoaderLaborRate+SmallTruckDozerLaborRate),0)","v":168},{"$f":"BY107+BZ107","v":511}]
[{"$f":"A34","v":1},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":"Demolition debris ( Buildings and Structures)"},{"$f":"IF(ISBLANK(B34),\"\",L34)","v":23.372999999999998},{"$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":11},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(C108),K34=\"Dumpster\"),\"\",IF(OR(ISBLANK(M34),ISBLANK(N34)),\"Enter Data!\",BU108))","v":1},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(C108),K34=\"Dumpster\"),0,IF(OR(ISBLANK(M34),ISBLANK(N34)),\"Enter Data!\",BX108))","v":2.1},{"$f":"IF(OR(ISBLANK(B34),K34=\"Landfill (bulk)\",D108=\"\"),0,ROUND(BF108,0))","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(C108),K34=\"Dumpster\"),0,IF(OR(ISBLANK(M34),ISBLANK(N34)),0,BZ108))","v":353},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(C108),K34=\"Dumpster\"),0,IF(OR(ISBLANK(M34),ISBLANK(N34)),0,BY108))","v":719},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(C108),AND(J108=\"\",K108=\"\")),0,SUM(I108:K108))","v":1072},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":2},{"$f":"IF(ISBLANK(O34),IF(BB34/BV108<8,1,IF(BB34/BV108<16,2,(ROUNDUP((BS108-BR108)/BR108,0)))),O34)","v":1},{"$f":"ROUND((60/BS108)*SmallTruckAvgCapacity*HaulEfficiency*HaulOperator*SmallTruckAltitudeDeration,0)","v":11},{"$f":"BU108*BV108","v":11},{"$f":"IF(ROUND(BB34/BW108,1)<1,1,ROUND(BB34/BW108,1))","v":2.1},{"$f":"ROUND(IF(BX108<1,1,BX108)*((BU108*SmallTruckEquipRate)+SmallLoaderEquipRate+SmallTruckDozerEquipRate),0)","v":719},{"$f":"ROUND(IF(BX108<1,1,BX108)*((BU108*SmallTruckLaborRate)+SmallLoaderLaborRate+SmallTruckDozerLaborRate),0)","v":353},{"$f":"BY108+BZ108","v":1072}]
[{"$f":"A35","v":2},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":"Old Fencing Material from the Ponds"},{"$f":"IF(ISBLANK(B35),\"\",L35)","v":100},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(K35),K35=\"Landfill (bulk)\"),\"\",BA109)","v":""},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(C109),K35=\"Dumpster\"),\"\",SmallTruck)","v":"725C2"},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(C109),K35=\"Dumpster\"),\"\",IF(OR(ISBLANK(M35),ISBLANK(N35)),\"Enter Data!\",IF(Metric,ROUND(CY_2_M3*BW109,0),BW109)))","v":22},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(C109),K35=\"Dumpster\"),\"\",IF(OR(ISBLANK(M35),ISBLANK(N35)),\"Enter Data!\",BU109))","v":2},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(C109),K35=\"Dumpster\"),0,IF(OR(ISBLANK(M35),ISBLANK(N35)),\"Enter Data!\",BX109))","v":4.5},{"$f":"IF(OR(ISBLANK(B35),K35=\"Landfill (bulk)\",D109=\"\"),0,ROUND(BF109,0))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(C109),K35=\"Dumpster\"),0,IF(OR(ISBLANK(M35),ISBLANK(N35)),0,BZ109))","v":985},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(C109),K35=\"Dumpster\"),0,IF(OR(ISBLANK(M35),ISBLANK(N35)),0,BY109))","v":2164},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(C109),AND(J109=\"\",K109=\"\")),0,SUM(I109:K109))","v":3149},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"ROUNDUP(BB35/SmallTruckAvgCapacity,0)","v":6},{"$f":"IF(ISBLANK(O35),IF(BB35/BV109<8,1,IF(BB35/BV109<16,2,(ROUNDUP((BS109-BR109)/BR109,0)))),O35)","v":2},{"$f":"ROUND((60/BS109)*SmallTruckAvgCapacity*HaulEfficiency*HaulOperator*SmallTruckAltitudeDeration,0)","v":11},{"$f":"BU109*BV109","v":22},{"$f":"IF(ROUND(BB35/BW109,1)<1,1,ROUND(BB35/BW109,1))","v":4.5},{"$f":"ROUND(IF(BX109<1,1,BX109)*((BU109*SmallTruckEquipRate)+SmallLoaderEquipRate+SmallTruckDozerEquipRate),0)","v":2164},{"$f":"ROUND(IF(BX109<1,1,BX109)*((BU109*SmallTruckLaborRate)+SmallLoaderLaborRate+SmallTruckDozerLaborRate),0)","v":985},{"$f":"BY109+BZ109","v":3149}]
[{"$f":"A36","v":3},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":"Old HDPE piping and fitting material"},{"$f":"IF(ISBLANK(B36),\"\",L36)","v":50},{"$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":11},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(C110),K36=\"Dumpster\"),\"\",IF(OR(ISBLANK(M36),ISBLANK(N36)),\"Enter Data!\",BU110))","v":1},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(C110),K36=\"Dumpster\"),0,IF(OR(ISBLANK(M36),ISBLANK(N36)),\"Enter Data!\",BX110))","v":4.5},{"$f":"IF(OR(ISBLANK(B36),K36=\"Landfill (bulk)\",D110=\"\"),0,ROUND(BF110,0))","v":0},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(C110),K36=\"Dumpster\"),0,IF(OR(ISBLANK(M36),ISBLANK(N36)),0,BZ110))","v":757},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(C110),K36=\"Dumpster\"),0,IF(OR(ISBLANK(M36),ISBLANK(N36)),0,BY110))","v":1541},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(C110),AND(J110=\"\",K110=\"\")),0,SUM(I110:K110))","v":2298},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":3},{"$f":"IF(ISBLANK(O36),IF(BB36/BV110<8,1,IF(BB36/BV110<16,2,(ROUNDUP((BS110-BR110)/BR110,0)))),O36)","v":1},{"$f":"ROUND((60/BS110)*SmallTruckAvgCapacity*HaulEfficiency*HaulOperator*SmallTruckAltitudeDeration,0)","v":11},{"$f":"BU110*BV110","v":11},{"$f":"IF(ROUND(BB36/BW110,1)<1,1,ROUND(BB36/BW110,1))","v":4.5},{"$f":"ROUND(IF(BX110<1,1,BX110)*((BU110*SmallTruckEquipRate)+SmallLoaderEquipRate+SmallTruckDozerEquipRate),0)","v":1541},{"$f":"ROUND(IF(BX110<1,1,BX110)*((BU110*SmallTruckLaborRate)+SmallLoaderLaborRate+SmallTruckDozerLaborRate),0)","v":757},{"$f":"BY110+BZ110","v":2298}]
[]
[null,null,{"$f":"IF(SUM(C107:C111)=0,0,SUM(C107:C111))","v":173.37299999999999},null,null,null,null,{"$f":"IF(SUM(H107:H111)=0,0,SUM(H107:H111))","v":11.1},{"$f":"IF(SUM(I107:I111)=0,0,SUM(I107:I111))","v":0},{"$f":"IF(SUM(J107:J111)=0,0,SUM(J107:J111))","v":2095},{"$f":"IF(SUM(K107:K111)=0,0,SUM(K107:K111))","v":4424},{"$f":"IF(SUM(L107:L111)=0,0,SUM(L107:L111))","v":6519}]
[]
[]
["Waste Disposal - Hazardous Materials Disposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquid Totals",null,null,null,null,null,null,"Liquid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solid Total",null,null,null,null,null,null,"Solids"]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vacuum Truck",null,null,null,null,null,null,null,"Drums",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drums",null,null,null,null,null,null,"Bulk"]
[null,"Description\n(required)","Liquid\nWaste\nVolume","Solid\nWaste\nVolume","Number\nof Truck\nLoads",{"$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":119,"n_cols":54,"rows_kept":119,"cut":false,"hidden":false,"merged":[[45,1,45,6],[103,1,103,6],[111,12,111,15],[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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$37,TRUE,L33:L37)","v":4041},{"$f":"SUMIF($BA$33:$BA$37,TRUE,M33:M37)","v":1684},"N/A ",{"$f":"SUM(C13:E13)","v":5725},null,null,null,"Culvert & Buried Pipe Removal"]
[null,"Fence Installation",{"$f":"SUMIF($BA$51:$BA$52,TRUE,L51:L52)","v":0},{"$f":"SUMIF($BA$51:$BA$52,TRUE,M51:M52)","v":0},{"$f":"SUMIF($BA$51:$BA$52,TRUE,N51:N52)","v":0},{"$f":"SUM(C14:E14)","v":0}]
[null,"Culvert & Buried Pipe Removal",{"$f":"SUMIF($BA$66:$BA$67,TRUE,M66:M67)","v":0},{"$f":"SUMIF($BA$66:$BA$67,TRUE,N66:N67)","v":0},"N/A ",0,null,null,null,"Surface Pipe Removal"]
[null,"Surface Pipe Removal",{"$f":"SUMIF($BA$81:$BA$85,TRUE,M81:M85)","v":5080},{"$f":"SUMIF($BA$81:$BA$85,TRUE,N81:N85)","v":940},"N/A ",{"$f":"SUM(C16:E16)","v":6020}]
[null,"Powerlines & Substations",{"$f":"SUMIF($BA$99:$BA$100,TRUE,Q99:Q100)","v":0},{"$f":"SUMIF($BA$99:$BA$100,TRUE,R99:R100)","v":0},"N/A ",{"$f":"SUM(C17:E17)","v":0},null,null,null,"Powerlines & Substations"]
[null,"Rip-Rap & Rock Lining",{"$f":"SUMIF($BA$115:$BA$116,TRUE,M115:M116)","v":0},{"$f":"SUMIF($BA$115:$BA$116,TRUE,N115:N116)","v":0},{"$f":"SUMIF($BA$115:$BA$116,TRUE,O115:O116)","v":0},{"$f":"SUM(C18:E18)","v":0}]
[null,"TOTALS",{"$f":"SUM(C13:C18)","v":9121},{"$f":"SUM(D13:D18)","v":2624},0,11745,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$32)-1","v":1},"ARD Pond 1 Fence",null,2000,"Other Site Facilities","Closure","Ponds","Public Land","FA",730,"Chain link 8 ft -10 ft Removal",{"$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":1891},{"$f":"IF(ISBLANK(K34),0,IF(ISNA(INDEX(FenceRemovalArray,MATCH(K34,FenceRemovalTypes,0),8)),\"Invalid Type!\",IF(OR(ISBLANK(B34),ISBLANK(K34)),0,ROUND(J34*INDEX(FenceRemovalArray,MATCH(K34,FenceRemovalTypes,0),8),0))))","v":788},{"$f":"IF(ISNA(INDEX(FenceRemovalArray,MATCH(K34,FenceRemovalTypes,0),7)),0,IF(OR(ISBLANK(B34),ISBLANK(K34)),\"\",L34+M34))","v":2679},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I34)))","v":true}]
[2,"ARD Pond 2 Fence",null,2000,"Other Site Facilities","Closure","Ponds","Public Land","FA",830,"Chain link 8 ft -10 ft Removal",{"$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":2150},{"$f":"IF(ISBLANK(K35),0,IF(ISNA(INDEX(FenceRemovalArray,MATCH(K35,FenceRemovalTypes,0),8)),\"Invalid Type!\",IF(OR(ISBLANK(B35),ISBLANK(K35)),0,ROUND(J35*INDEX(FenceRemovalArray,MATCH(K35,FenceRemovalTypes,0),8),0))))","v":896},{"$f":"IF(ISNA(INDEX(FenceRemovalArray,MATCH(K35,FenceRemovalTypes,0),7)),0,IF(OR(ISBLANK(B35),ISBLANK(K35)),\"\",L35+M35))","v":3046},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I35)))","v":true}]
[3,null,null,null,"Other Site Facilities","Closure","Ponds","Public Land","FA",null,"Chain link 8 ft -10 ft Removal",{"$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":0},{"$f":"IF(ISBLANK(K36),0,IF(ISNA(INDEX(FenceRemovalArray,MATCH(K36,FenceRemovalTypes,0),8)),\"Invalid Type!\",IF(OR(ISBLANK(B36),ISBLANK(K36)),0,ROUND(J36*INDEX(FenceRemovalArray,MATCH(K36,FenceRemovalTypes,0),8),0))))","v":0},{"$f":"IF(ISNA(INDEX(FenceRemovalArray,MATCH(K36,FenceRemovalTypes,0),7)),0,IF(OR(ISBLANK(B36),ISBLANK(K36)),\"\",L36+M36))","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,{"$f":"NOT(ISERR(FIND(CostType,I36)))","v":true}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L33:L37)=0,0,SUM(L33:L37))","v":4041},{"$f":"IF(SUM(M33:M37)=0,0,SUM(M33:M37))","v":1684},{"$f":"IF(SUM(N33:N37)=0,0,SUM(N33:N37))","v":5725}]
[]
["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}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L51:L52)=0,0,SUM(L51:L52))","v":0},{"$f":"IF(SUM(M51:M52)=0,0,SUM(M51:M52))","v":0},{"$f":"IF(SUM(N51:N52)=0,0,SUM(N51:N52))","v":0},{"$f":"IF(SUM(O51:O52)=0,0,SUM(O51:O52))","v":0}]
[]
["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 )",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A66) - ROW($A$65)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(B66),ISBLANK(K66)),0,ROUND(J66*VLOOKUP(K66,CulvertRemovalArray,7),0))","v":0},{"$f":"IF(OR(ISBLANK(B66),ISBLANK(K66)),0,ROUND(J66*VLOOKUP(K66,CulvertRemovalArray,8),0))","v":0},{"$f":"IF(OR(ISBLANK(B66),ISBLANK(K66)),0,M66+N66)","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,{"$f":"NOT(ISERR(FIND(CostType,I66)))","v":false}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(M66:M67)=0,0,SUM(M66:M67))","v":0},{"$f":"IF(SUM(N66:N67)=0,0,SUM(N66:N67))","v":0},{"$f":"IF(SUM(O66:O67)=0,0,SUM(O66:O67))","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 )",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A81) - ROW($A$80)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(B81),ISBLANK(K81)),0,ROUND(J81*VLOOKUP(K81,PipeRemovalArray,7,FALSE),0))","v":0},{"$f":"IF(OR(ISBLANK(B81),ISBLANK(K81)),0,ROUND(J81*VLOOKUP(K81,PipeRemovalArray,8,FALSE),0))","v":0},{"$f":"IF(OR(ISBLANK(B81),ISBLANK(K81)),0,M81+N81)","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,{"$f":"NOT(ISERR(FIND(CostType,I81)))","v":false}]
[{"$f":"ROW(A82) - ROW($A$80)-1","v":1},"ARD Pond 1 Piping",null,2000,"Other Site Facilities","Post Closure","General & Admin.","Public Land","FA",1000,"6 in (150 mm) - 8 in (200 mm)","On site",{"$f":"IF(OR(ISBLANK(B82),ISBLANK(K82)),0,ROUND(J82*VLOOKUP(K82,PipeRemovalArray,7,FALSE),0))","v":2540},{"$f":"IF(OR(ISBLANK(B82),ISBLANK(K82)),0,ROUND(J82*VLOOKUP(K82,PipeRemovalArray,8,FALSE),0))","v":470},{"$f":"IF(OR(ISBLANK(B82),ISBLANK(K82)),0,M82+N82)","v":3010},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I82)))","v":true}]
[2,"ARD Pond 2 Piping",null,2000,"Other Site Facilities","Closure","General & Admin.","Public Land","FA",1000,"6 in (150 mm) - 8 in (200 mm)","On site",{"$f":"IF(OR(ISBLANK(B83),ISBLANK(K83)),0,ROUND(J83*VLOOKUP(K83,PipeRemovalArray,7,FALSE),0))","v":2540},{"$f":"IF(OR(ISBLANK(B83),ISBLANK(K83)),0,ROUND(J83*VLOOKUP(K83,PipeRemovalArray,8,FALSE),0))","v":470},3010,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I83)))","v":true}]
[3,null,null,null,"Other Site Facilities","Closure","General & Admin.","Public Land","FA",null,"6 in (150 mm) - 8 in (200 mm)","On site",{"$f":"IF(OR(ISBLANK(B84),ISBLANK(K84)),0,ROUND(J84*VLOOKUP(K84,PipeRemovalArray,7,FALSE),0))","v":0},{"$f":"IF(OR(ISBLANK(B84),ISBLANK(K84)),0,ROUND(J84*VLOOKUP(K84,PipeRemovalArray,8,FALSE),0))","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,{"$f":"NOT(ISERR(FIND(CostType,I84)))","v":true}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(M81:M85)=0,0,SUM(M81:M85))","v":5080},{"$f":"IF(SUM(N81:N85)=0,0,SUM(N81:N85))","v":940},{"$f":"IF(SUM(O81:O85)=0,0,SUM(O81:O85))","v":6020}]
[]
["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(A99) - ROW($A$98)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B99),0,IF(ISBLANK(J99),0,IF(ISNA(INDEX(PowerLineArray,MATCH(K99,PowerlineTypes,0),10)),0,ROUND(J99*INDEX(PowerLineArray,MATCH(K99,PowerlineTypes,0),10),0))))","v":0},{"$f":"IF(ISBLANK(B99),0,IF(ISBLANK(L99),0,ROUND(L99*TransformerCost,0)))","v":0},{"$f":"IF(ISBLANK(B99),0,N99+O99)","v":0},{"$f":"IF(ISBLANK(B99),0,IF(AND(ISBLANK(J99),ISBLANK(L99)),0,ROUND(0.2*(IF(ISNUMBER(N99),N99)+IF(ISNUMBER(O99),O99)),0)))","v":0},{"$f":"IF(ISBLANK(B99),0,IF(AND(ISBLANK(J99),ISBLANK(L99)),0,ROUND(0.8*(IF(ISNUMBER(N99),N99)+IF(ISNUMBER(O99),O99)),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,{"$f":"NOT(ISERR(FIND(CostType,I99)))","v":false}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(N99:N100)=0,0,SUM(N99:N100))","v":0},{"$f":"IF(SUM(O99:O100)=0,0,SUM(O99:O100))","v":0},{"$f":"IF(SUM(P99:P100)=0,0,SUM(P99:P100))","v":0},{"$f":"IF(SUM(Q99:Q100)=0,0,SUM(Q99:Q100))","v":0},{"$f":"IF(SUM(R99:R100)=0,0,SUM(R99:R100))","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)",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A115) - ROW($A$114)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(B115),ISBLANK(K115)),0,ROUND(J115*INDEX(RipRapArray,MATCH(K115,RipRapTypes,0)-1+IF(L115=\"B-12G\",2,0),7),0))","v":0},{"$f":"IF(OR(ISBLANK(B115),ISBLANK(K115)),0,ROUND(J115*INDEX(RipRapArray,MATCH(K115,RipRapTypes,0)-1+IF(L115=\"B-12G\",2,0),8),0))","v":0},{"$f":"IF(OR(ISBLANK(B115),ISBLANK(K115)),0,ROUND(J115*INDEX(RipRapArray,MATCH(K115,RipRapTypes,0)-1+IF(L115=\"B-12G\",2,0),6),0))","v":0},{"$f":"IF(OR(ISBLANK(B115),ISBLANK(K115)),0,M115+N115+O115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I115)))","v":false},{"$f":"IF(LEFT(K115,3)=\"Gab\",\"GabionCrew\",IF(LEFT(K115,3)=\"Rip\",\"RiprapCrews\",\"\"))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(M115:M116)=0,0,SUM(M115:M116))","v":0},{"$f":"IF(SUM(N115:N116)=0,0,SUM(N115:N116))","v":0},{"$f":"IF(SUM(O115:O116)=0,0,SUM(O115:O116))","v":0},{"$f":"IF(SUM(P115:P116)=0,0,SUM(P115:P116))","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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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":445,"n_cols":61,"rows_kept":445,"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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$24,TRUE,E73:E75)","v":86883.839999999997},{"$f":"SUMIF($BA$22:$BA$24,TRUE,F73:F75)","v":19537.920000000002},"N/A ",{"$f":"SUM(C12:E12)","v":106421.75999999999}]
["Water Quality Monitoring",null,{"$f":"SUMIF($BA$35:$BA$45,TRUE,I81:I91)+SUMIF($BA$35:$BA$45,TRUE,E81:E91)","v":315993.59999999998},{"$f":"SUMIF($BA$35:$BA$45,TRUE,F81:F91)","v":42332.160000000003},{"$f":"SUMIF($BA$35:$BA$45,TRUE,H81:H91)+SUMIF($BA$35:$BA$45,TRUE,G81:G91)","v":548116.80000000005},{"$f":"SUM(C13:E13)","v":906442.56}]
["Pump Costs",null,"N/A ",{"$f":"SUMIF($BA$58:$BA$59,TRUE,P58:P59)","v":0},"N/A ",0]
[null,"TOTAL",{"$f":"IF(SUM(C12:C14)=0,0,SUM(C12:C14))","v":402877.43999999994},{"$f":"IF(SUM(D12:D14)=0,0,SUM(D12:D14))","v":61870.080000000002},{"$f":"IF(SUM(E12:E14)=0,0,SUM(E12:E14))","v":548116.80000000005},{"$f":"IF(SUM(F12:F14)=0,0,SUM(F12:F14))","v":1012864.3200000001}]
[]
[null,null,null,null,null,null,{"$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$21)-1","v":1},"Reclaimed Area Monitoring","Field Geologist/Engineer",null,2000,"Monitoring/Regulatory Reporting","Post Closure","General & Admin.","Public Land","FA",1,1,8,8,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,J23)))","v":true},{"$f":"ROUND(K23*M23*N23*(IF(C23=\"Field Geologist/Engineer\",FieldGeo,IF(C23=\"Range Scientist\",RangeScientist,0))+SupervisorsTruck),0)","v":8868},{"$f":"BB23*O23","v":106416}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB22:BB24)","v":8868},{"$f":"SUM(BC22:BC24)","v":106416}]
[null,"Notes:"]
[null,"One day (8 hours) field work and one day (8 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},{"$f":"M35+N35+(ABS(FirstClosureSched))","v":0}]
[{"$f":"ROW(A36) - ROW($A$34)-1","v":1},"DP 55 - WRD Wells yr 2023- 2034","DP 55 Wells",null,2000,"Monitoring/Regulatory Reporting","Closure & Post Closure","Monitoring","Public Land","FA",23,4,12,1,1,1,4,4,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,true,null,2023,2034,false,13]
[2,"DP 55 - RP Wells yr 2023- 2034","DP 55 Wells",null,2000,"Monitoring/Regulatory Reporting","Closure & Post Closure","Monitoring","Public Land","FA",12,4,12,1,1,1,4,4,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,true,null,2023,2034,false,13]
[3,"DP 55 - Surface Water Monitoring, yr 2023-2034 ","DP 55 Surface water",null,2000,"Monitoring/Regulatory Reporting","Closure & Post Closure","Monitoring","Public Land","FA",3,4,12,1,1,1,4,4,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,true,null,2023,2034,false,13]
[4,"DP 55 - WRD Wells yr 2035- 2042","DP 55 Wells",null,2000,"Monitoring/Regulatory Reporting","Closure & Post Closure","Monitoring","Public Land","FA",14,2,8,13,1,1,4,4,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,true,null,2035,2042,false,21]
[5,null,null,null,null,"Monitoring/Regulatory Reporting","Closure & Post Closure","Monitoring","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,true,null,"","",false,0]
[6,"DP 55 -Surface Water Monitoring, yr 2035-2042 ","DP 55 Surface water",null,2000,"Monitoring/Regulatory Reporting","Closure & Post Closure","Monitoring","Public Land","FA",2,2,8,13,1,1,4,4,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,true,null,2035,2042,false,21]
[7,"DP 55 - WRD Wells yr 2043- 2122","DP 55 Wells",null,2000,"Monitoring/Regulatory Reporting","Closure & Post Closure","Monitoring","Public Land","FA",7,2,80,21,1,1,4,4,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,true,null,2043,2122,false,101]
[8,null,null,null,null,"Monitoring/Regulatory Reporting","Closure & Post Closure","Monitoring","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,true,null,"","",false,0]
[9,"DP 55 - Surface Water Monitoring, yr 2043-2122 ","DP 55 Surface water",null,2000,"Monitoring/Regulatory Reporting","Closure & Post Closure","Monitoring","Public Land","FA",2,1,80,21,1,1,4,4,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,true,null,2043,2122,false,101]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:BC45)","v":2023},{"$f":"MAX(BD35:BD45)","v":2122}]
[null,"Notes:","(1) This is the first year that the monitoring commitment is made (e.g. included in permit or approved monitoring plan)"]
[null,null,"(2) Monitoring may not extend beyond the maximum number of schedule years (100)"]
[null,null,{"$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 (0)."}]
[]
[]
[]
[]
[]
["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(A58) - ROW($A$57)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(J58),\"\",MonitorWellPump)","v":""},{"$f":"COUNTIF(H2OMonYrTotals,\">0\")","v":100},{"$f":"IF(ISBLANK(K58),0,ROUND((ROUNDUP((M58-L58)/K58,0)+IF(M58-K58<0,0,1))*J58*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,{"$f":"NOT(ISERR(FIND(CostType,I58)))","v":false},{"$f":"IF(ISBLANK(L58),\"\",IF(L58>0,ClosureYear1+L58-1,ClosureYear1+L58))","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},{"$f":"IF(OR(ISBLANK(B22),ISBLANK(M22),ISBLANK(N22),ISBLANK(O22)),0,C73*M22*N22*K22*O22)","v":0},{"$f":"IF(OR(ISBLANK(B22),ISBLANK(M22),ISBLANK(N22),ISBLANK(O22)),0,D73*M22*N22*L22*O22)","v":0},{"$f":"IF(OR(ISBLANK(B22),ISBLANK(M22),ISBLANK(N22),ISBLANK(O22)),0,SUM(E73:F73))","v":0}]
[{"$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":113.13},{"$f":"IF(OR(ISBLANK(B23),ISBLANK(L23)),0,SupervisorsTruck)","v":25.44},{"$f":"IF(OR(ISBLANK(B23),ISBLANK(M23),ISBLANK(N23),ISBLANK(O23)),0,C74*M23*N23*K23*O23)","v":86883.839999999997},{"$f":"IF(OR(ISBLANK(B23),ISBLANK(M23),ISBLANK(N23),ISBLANK(O23)),0,D74*M23*N23*L23*O23)","v":19537.920000000002},{"$f":"IF(OR(ISBLANK(B23),ISBLANK(M23),ISBLANK(N23),ISBLANK(O23)),0,SUM(E74:F74))","v":106421.75999999999}]
[]
[null,null,null,null,{"$f":"SUM(E73:E75)","v":86883.839999999997},{"$f":"SUM(F73:F75)","v":19537.920000000002},{"$f":"IF(SUM(G73:G75)=0,0,SUM(G73:G75))","v":106421.75999999999}]
[]
["Water and Rock Sample Analysis"]
[null,"Description\n(required)","Analysis Cost","Supplies","Labor Cost","Equipment Cost","Material Cost","Lab Cost","Reporting Cost","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lab Cost/Event","Equip Cost/Event","Labor Cost/Event","Report Cost/Event","Total Cost/Event","Cost/Yr","Total Cost","Start year","End year"]
[-1,null,{"$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*D81)))","v":0},{"$f":"IF(OR(ISBLANK(C35),ISBLANK(K35),ISBLANK(L35),ISBLANK(M35)),0,IF(BF35>101,\"Exceeds Max Year\",IF(BE35,\"Error: First Year\",K35*L35*M35*C81)))","v":0},{"$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},{"$f":"IF(OR(ISBLANK(C35),ISBLANK(K35),ISBLANK(L35),ISBLANK(N35)),0,SUM(E81:I81))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(K35*(C81+D81))","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},{"$f":"IF(OR(ISBLANK(L35),ISBLANK(M35)),0,I81/(L35*M35))","v":0},{"$f":"SUM(BA81:BD81)","v":0},{"$f":"BE81*L35","v":0},{"$f":"BF81*M35","v":0},{"$f":"BC35","v":""},{"$f":"BD35","v":""}]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":"DP 55 - WRD Wells yr 2023- 2034"},160,7.13,14739.84,4884.4800000000005,{"$f":"IF(OR(ISBLANK(C36),ISBLANK(K36),ISBLANK(L36),ISBLANK(M36)),0,IF(BF36>101,\"Exceeds Max Year\",IF(BE36,\"Error: First Year\",K36*L36*M36*D82)))","v":7871.5199999999995},{"$f":"IF(OR(ISBLANK(C36),ISBLANK(K36),ISBLANK(L36),ISBLANK(M36)),0,IF(BF36>101,\"Exceeds Max Year\",IF(BE36,\"Error: First Year\",K36*L36*M36*C82)))","v":176640},21720.959999999999,{"$f":"IF(OR(ISBLANK(C36),ISBLANK(K36),ISBLANK(L36),ISBLANK(N36)),0,SUM(E82:I82))","v":225856.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(K36*(C82+D82))","v":3843.99},101.76,307.08,{"$f":"IF(OR(ISBLANK(L36),ISBLANK(M36)),0,I82/(L36*M36))","v":452.52},{"$f":"SUM(BA82:BD82)","v":4705.3500000000004},{"$f":"BE82*L36","v":18821.400000000001},225856.80000000002,{"$f":"BC36","v":2023},2034]
[{"$f":"A37","v":2},{"$f":"IF(ISBLANK(B37),\"\",B37)","v":"DP 55 - RP Wells yr 2023- 2034"},160,7.13,14739.84,4884.4800000000005,{"$f":"IF(OR(ISBLANK(C37),ISBLANK(K37),ISBLANK(L37),ISBLANK(M37)),0,IF(BF37>101,\"Exceeds Max Year\",IF(BE37,\"Error: First Year\",K37*L37*M37*D83)))","v":4106.88},{"$f":"IF(OR(ISBLANK(C37),ISBLANK(K37),ISBLANK(L37),ISBLANK(M37)),0,IF(BF37>101,\"Exceeds Max Year\",IF(BE37,\"Error: First Year\",K37*L37*M37*C83)))","v":92160},21720.959999999999,{"$f":"IF(OR(ISBLANK(C37),ISBLANK(K37),ISBLANK(L37),ISBLANK(N37)),0,SUM(E83:I83))","v":137612.16},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(K37*(C83+D83))","v":2005.56},101.76,307.08,{"$f":"IF(OR(ISBLANK(L37),ISBLANK(M37)),0,I83/(L37*M37))","v":452.52},2866.92,{"$f":"BE83*L37","v":11467.68},137612.16,{"$f":"BC37","v":2023},2034]
[{"$f":"A38","v":3},{"$f":"IF(ISBLANK(B38),\"\",B38)","v":"DP 55 - Surface Water Monitoring, yr 2023-2034 "},120,7.13,14739.84,4884.4800000000005,{"$f":"IF(OR(ISBLANK(C38),ISBLANK(K38),ISBLANK(L38),ISBLANK(M38)),0,IF(BF38>101,\"Exceeds Max Year\",IF(BE38,\"Error: First Year\",K38*L38*M38*D84)))","v":1026.72},{"$f":"IF(OR(ISBLANK(C38),ISBLANK(K38),ISBLANK(L38),ISBLANK(M38)),0,IF(BF38>101,\"Exceeds Max Year\",IF(BE38,\"Error: First Year\",K38*L38*M38*C84)))","v":17280},21720.959999999999,{"$f":"IF(OR(ISBLANK(C38),ISBLANK(K38),ISBLANK(L38),ISBLANK(N38)),0,SUM(E84:I84))","v":59652},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(K38*(C84+D84))","v":381.39},101.76,307.08,{"$f":"IF(OR(ISBLANK(L38),ISBLANK(M38)),0,I84/(L38*M38))","v":452.52},1242.75,{"$f":"BE84*L38","v":4971},59652,{"$f":"BC38","v":2023},2034]
[{"$f":"A39","v":4},{"$f":"IF(ISBLANK(B39),\"\",B39)","v":"DP 55 - WRD Wells yr 2035- 2042"},160,7.13,4913.28,1628.16,{"$f":"IF(OR(ISBLANK(C39),ISBLANK(K39),ISBLANK(L39),ISBLANK(M39)),0,IF(BF39>101,\"Exceeds Max Year\",IF(BE39,\"Error: First Year\",K39*L39*M39*D85)))","v":1597.12},{"$f":"IF(OR(ISBLANK(C39),ISBLANK(K39),ISBLANK(L39),ISBLANK(M39)),0,IF(BF39>101,\"Exceeds Max Year\",IF(BE39,\"Error: First Year\",K39*L39*M39*C85)))","v":35840},7240.32,{"$f":"IF(OR(ISBLANK(C39),ISBLANK(K39),ISBLANK(L39),ISBLANK(N39)),0,SUM(E85:I85))","v":51218.879999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(K39*(C85+D85))","v":2339.8199999999997},101.76,307.08,{"$f":"IF(OR(ISBLANK(L39),ISBLANK(M39)),0,I85/(L39*M39))","v":452.52},3201.18,6402.36,51218.879999999997,2035,2042]
[5,"",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"",""]
[6,"DP 55 -Surface Water Monitoring, yr 2035-2042 ",120,7.13,4913.28,1628.16,228.16,3840,7240.32,17849.919999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,254.26,101.76,307.08,452.52,1115.6199999999999,2231.2399999999998,17849.919999999998,2035,2042]
[7,"DP 55 - WRD Wells yr 2043- 2122",160,7.13,49132.799999999996,16281.6,7985.5999999999995,179200,72403.199999999997,325003.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1169.9099999999999,101.76,307.08,452.52,2031.2699999999998,4062.5399999999995,325003.19999999995,2043,2122]
[8,"",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"",""]
[9,"DP 55 - Surface Water Monitoring, yr 2043-2122 ",120,7.13,24566.399999999998,8140.8,1140.8,19200,36201.599999999999,89249.600000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,254.26,101.76,307.08,452.52,1115.6199999999999,1115.6199999999999,89249.599999999991,2043,2122]
[]
[null,null,null,null,{"$f":"SUM(E81:E91)","v":127745.28},{"$f":"SUM(F81:F91)","v":42332.160000000003},{"$f":"SUM(G81:G91)","v":23956.799999999996},{"$f":"SUM(H81:H91)","v":524160},{"$f":"IF(SUM(I81:I91)=0,0,SUM(I81:I91))","v":188248.31999999998},{"$f":"IF(SUM(J81:J91)=0,0,SUM(J81:J91))","v":906442.55999999994}]
[]
[null,"Notes:","Sampling labor cost = No. Samplers x Years x Events/year x Days/event x Hour/Day x Labor Rate"]
[null,null,"Sampling equipment costs include 1 pickup truck for every two samplers"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L221=\"None required\",\"\",IF(ISBLANK(B68),\"\",I112))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L222=\"None required\",\"\",IF(ISBLANK(C77),\"\",I113))","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Monitoring!#REF!=COUNTIF(W400:DR400,\">0\")","v":{"$error":"#REF!"}}]

{"sheet":"Recl. Maint","index":29,"n_rows":403,"n_cols":53,"rows_kept":403,"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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$26,TRUE,Q25:Q26)","v":0},{"$f":"SUMIF($BA$25:$BA$26,TRUE,R25:R26)","v":0},{"$f":"SUMIF($BA$25:$BA$26,TRUE,S25:S26)","v":0},{"$f":"SUM(D12:F12)","v":0}]
["Cover Maintenance",null,null,{"$f":"SUMIF($BA$43:$BA$44,TRUE,P43:P44)","v":0},{"$f":"SUMIF($BA$43:$BA$44,TRUE,Q43:Q44)","v":0},"N/A ",{"$f":"SUM(D13:F13)","v":0}]
["Growth Media Maintenance",null,null,{"$f":"SUMIF($BA$59:$BA$60,TRUE,P59:P60)","v":0},{"$f":"SUMIF($BA$59:$BA$60,TRUE,Q59:Q60)","v":0},"N/A ",{"$f":"SUM(D14:F14)","v":0}]
[null,null,"TOTAL",{"$f":"IF(SUM(D12:D14)=0,0,SUM(D12:D14))","v":0},{"$f":"IF(SUM(E12:E14)=0,0,SUM(E12:E14))","v":0},{"$f":"IF(SUM(F12:F14)=0,0,SUM(F12:F14))","v":0},{"$f":"IF(SUM(G12:G14)=0,0,SUM(G12:G14))","v":0}]
[]
[]
[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":15.41}]
[]
["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,{"$f":"NOT(ISERR(FIND(CostType,I25)))","v":false}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Revegetation Matinenance",{"$f":"IF(SUM(Q25:Q26)=0,0,SUM(Q25:Q26))","v":0},{"$f":"IF(SUM(R25:R26)=0,0,SUM(R25:R26))","v":0},{"$f":"IF(SUM(S25:S26)=0,0,SUM(S25:S26))","v":0},{"$f":"IF(SUM(T25:T26)=0,0,SUM(T25:T26))","v":0}]
[null,"Notes:","1) Calculated based on cost type and current filters - (See Reclamation Quantities sheet)"]
[null,null,"2) Will use values from Reclamation Quantities sheet if user does not override"]
[null,null,"3) Surface area is NOT the same as footprint disturbance area typically used for permitting purposes."]
[]
[]
[]
[]
[]
[null,null,null,"Total Cover Volume","Average  Placement Cost"]
[null,null,null,{"$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"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A43) - ROW($A$42)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(B43),ISBLANK(K43),ISBLANK($D$38)),0,IF(ISBLANK(J43),ROUND($D$38*K43,0),ROUND(J43*K43,0)))","v":0},{"$f":"IF(OR(ISBLANK(B43),ISBLANK(K43),ISBLANK($D$38)),0,IF(ISBLANK(L43),$E$38,L43)*0.25)","v":0},{"$f":"IF(OR(ISBLANK(B43),ISBLANK(K43),ISBLANK($D$38)),0,IF(ISBLANK(L43),$E$38,L43)*0.75)","v":0},{"$f":"IF(OR(ISBLANK(B43),ISBLANK(K43),ISBLANK($E$38)),0,ROUND(N43*M43,0))","v":0},{"$f":"IF(OR(ISBLANK(B43),ISBLANK(K43),ISBLANK($E$38)),0,ROUND(M43*O43,0))","v":0},{"$f":"IF(OR(ISBLANK(B43),ISBLANK(K43),ISBLANK($E$38)),0,SUM(P43:Q43))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I43)))","v":false}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Cover Maintenance",{"$f":"IF(SUM(P43:P44)=0,0,SUM(P43:P44))","v":0},{"$f":"IF(SUM(Q43:Q44)=0,0,SUM(Q43:Q44))","v":0},{"$f":"IF(SUM(R43:R44)=0,0,SUM(R43:R44))","v":0}]
[null,"Notes:","1) Will use values from Reclamation Quantities sheet if user does not override"]
[]
[]
[]
[]
[]
[null,null,null,"Total GM Volume","Average  Placement Cost"]
[null,null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"CurrencySymbol&IF(Metric,\"/m3\",\"/cy\")","v":"$/cy"}]
[null,null,"Information from Reclamation Quantities Sheet:",{"$f":"TotalTopsoilVolume","v":37321},{"$f":"IF(AvgTopsoilCost=\"\",0,ROUND(AvgTopsoilCost,2))","v":2.88}]
[]
["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"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A59) - ROW($A$58)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(B59),ISBLANK(K59),ISBLANK($D$54)),0,IF(ISBLANK(J59),ROUND($D$54*K59,0),ROUND(J59*K59,0)))","v":0},{"$f":"IF(OR(ISBLANK(B59),ISBLANK(K59),ISBLANK($D$54)),0,IF(ISBLANK(L59),$E$54,L59)*0.25)","v":0},{"$f":"IF(OR(ISBLANK(B59),ISBLANK(K59),ISBLANK($D$54)),0,IF(ISBLANK(L59),$E$54,L59)*0.75)","v":0},{"$f":"IF(OR(ISBLANK(B59),ISBLANK(K59),ISBLANK($E$54)),0,ROUND(N59*M59,0))","v":0},{"$f":"IF(OR(ISBLANK(B59),ISBLANK(K59),ISBLANK($E$54)),0,ROUND(M59*O59,0))","v":0},{"$f":"IF(OR(ISBLANK(B59),ISBLANK(K59),ISBLANK($E$54)),0,SUM(P59:Q59))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I59)))","v":false}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Growth Media Maintenance",{"$f":"IF(SUM(P59:P60)=0,0,SUM(P59:P60))","v":0},{"$f":"IF(SUM(Q59:Q60)=0,0,SUM(Q59:Q60))","v":0},{"$f":"IF(SUM(R59:R60)=0,0,SUM(R59:R60))","v":0}]
[null,"Notes:","1) Will use values from Reclamation Quantities sheet if user does not override"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L179=\"None required\",\"\",IF(ISBLANK(#REF!),\"\",I70))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L180=\"None required\",\"\",IF(ISBLANK(#REF!),\"\",I71))","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Recl. Maint'!#REF!=COUNTIF(W358:DR358,\">0\")","v":{"$error":"#REF!"}}]

{"sheet":"Constr. Mgmt","index":30,"n_rows":77,"n_cols":66,"rows_kept":77,"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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$29,TRUE,D69:D74)","v":73336},{"$f":"SUMIF($BA$24:$BA$29,TRUE,E69:E74)+SUMIF($BA$24:$BA$29,TRUE,J69:J74)","v":34727.599999999999},"N/A ",{"$f":"IF(SUM(C12:E12)=0,0,SUM(C12:E12))","v":108063.6}]
["Road Maintenance",null,{"$f":"SUMIF($BA$41:$BA$43,TRUE,R41:R43)","v":148784},{"$f":"SUMIF($BA$41:$BA$43,TRUE,S41:S43)","v":216036},"N/A ",{"$f":"IF(SUM(C13:E13)=0,0,SUM(C13:E13))","v":364820}]
["Water Feets",null,"N/A ","N/A ",{"$f":"SUMIF($BA$55:$BA$56,TRUE,O55:O56)","v":0},{"$f":"IF(SUM(C14:E14)=0,0,SUM(C14:E14))","v":0}]
[null,"TOTAL",{"$f":"IF(SUM(C12:C14)=0,0,SUM(C12:C14))","v":222120},{"$f":"IF(SUM(D12:D14)=0,0,SUM(D12:D14))","v":250763.6},{"$f":"IF(SUM(E12:E14)=0,0,SUM(E12:E14))","v":0},{"$f":"IF(SUM(F12:F14)=0,0,SUM(F12:F14))","v":472883.6}]
[]
[]
[]
[]
["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$23)-1","v":1},"Reclamation Activity",null,2000,"G & A","Post Closure","General & Admin.","Public Land","FA",3,160,1,1,1,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I25)))","v":true}]
[{"$f":"ROW(A26) - ROW($A$23)-1","v":2},"Pond Liner replacement year 2061",null,2000,"G & A","Post Closure","General & Admin.","Public Land","FA",1,160,1,1,1,38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I26)))","v":true}]
[3,"Pond Liner replacement year 2092",null,2000,"G & A","Post Closure","General & Admin.","Public Land","FA",1,160,1,1,1,62,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,{"$f":"NOT(ISERR(FIND(CostType,I27)))","v":true}]
[4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I28)))","v":false}]
[]
[]
[null,"Notes:"]
[]
[]
[]
[]
[]
["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(A41) - ROW($A$40)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(B41),AND(ISBLANK(J41),ISBLANK(K41))),\"\",BF41)","v":""},{"$f":"O41*M41","v":0},{"$f":"IF(OR(ISBLANK(B41)),0,BN41)","v":0},{"$f":"IF(OR(ISBLANK(B41)),0,BM41)","v":0},{"$f":"IF(SUM(R41:S41)=0,0,SUM(R41:S41))","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,{"$f":"NOT(ISERR(FIND(CostType,I41)))","v":false},{"$f":"IF(J41=\"Medium\",\"Med\",J41)","v":0},{"$f":"IF(OR(ISBLANK(B41),ISBLANK(J41)),\"\",IF(J41=\"Small\",SmallMaintWaterTruck,IF(J41=\"Medium\",MedMaintWaterTruck,LargeMaintWaterTruck)))","v":""},{"$f":"IF(K41=\"Medium\",\"Med\",K41)","v":0},{"$f":"IF(OR(ISBLANK(B41),ISBLANK(K41)),\"\",IF(K41=\"Small\",SmallMaintGrader,IF(K41=\"Medium\",MedMaintGrader,LargeMaintGrader)))","v":""},{"$f":"BC41&IF(OR(BC41=\"\",BE41=\"\"),\"\",\"/\")&BE41","v":""},{"$f":"IF(BB41=0,0,INDIRECT(BB41&\"H2OTruckEquipRate\"))","v":0},{"$f":"IF(BB41=0,0,INDIRECT(BB41&\"H2OTruckLaborRate\"))","v":0},{"$f":"IF(BD41=0,0,INDIRECT(BD41&\"GraderEquipRate\"))","v":0},{"$f":"IF(BD41=0,0,INDIRECT(BD41&\"GraderLaborRate\"))","v":0},{"$f":"(BG41+BI41)*O41","v":0},{"$f":"(BH41+BJ41)*O41","v":0},{"$f":"BK41*M41*L41","v":0},{"$f":"BL41*M41*L41","v":0}]
[{"$f":"ROW(A42) - ROW($A$40)-1","v":1},"Site Road Maintenance (Post Closure)",null,2000,"G & A","Closure","General & Admin.","Public Land","FA","Small","Small",1,85,16,16,{"$f":"IF(OR(ISBLANK(B42),AND(ISBLANK(J42),ISBLANK(K42))),\"\",BF42)","v":"613E (5,000 gal)/12M2"},{"$f":"O42*M42","v":1360},{"$f":"IF(OR(ISBLANK(B42)),0,BN42)","v":148784},{"$f":"IF(OR(ISBLANK(B42)),0,BM42)","v":216036},{"$f":"IF(SUM(R42:S42)=0,0,SUM(R42:S42))","v":364820},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I42)))","v":true},{"$f":"IF(J42=\"Medium\",\"Med\",J42)","v":"Small"},{"$f":"IF(OR(ISBLANK(B42),ISBLANK(J42)),\"\",IF(J42=\"Small\",SmallMaintWaterTruck,IF(J42=\"Medium\",MedMaintWaterTruck,LargeMaintWaterTruck)))","v":"613E (5,000 gal)"},{"$f":"IF(K42=\"Medium\",\"Med\",K42)","v":"Small"},{"$f":"IF(OR(ISBLANK(B42),ISBLANK(K42)),\"\",IF(K42=\"Small\",SmallMaintGrader,IF(K42=\"Medium\",MedMaintGrader,LargeMaintGrader)))","v":"12M2"},{"$f":"BC42&IF(OR(BC42=\"\",BE42=\"\"),\"\",\"/\")&BE42","v":"613E (5,000 gal)/12M2"},{"$f":"IF(BB42=0,0,INDIRECT(BB42&\"H2OTruckEquipRate\"))","v":70.66},{"$f":"IF(BB42=0,0,INDIRECT(BB42&\"H2OTruckLaborRate\"))","v":50.67},{"$f":"IF(BD42=0,0,INDIRECT(BD42&\"GraderEquipRate\"))","v":88.19},{"$f":"IF(BD42=0,0,INDIRECT(BD42&\"GraderLaborRate\"))","v":58.73},{"$f":"(BG42+BI42)*O42","v":2541.6},{"$f":"(BH42+BJ42)*O42","v":1750.4},{"$f":"BK42*M42*L42","v":216036},{"$f":"BL42*M42*L42","v":148784}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(R41:R43)=0,0,SUM(R41:R43))","v":148784},{"$f":"IF(SUM(S41:S43)=0,0,SUM(S41:S43))","v":216036},{"$f":"IF(SUM(T41:T43)=0,0,SUM(T41:T43))","v":364820}]
[null,"Notes:"]
[null,"Road maintenance will be carried out every year for 2 dyas"]
[]
[]
[]
[]
["Water Fees"]
[]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$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 ",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A55) - ROW($A$54)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J55*K55*L55*N55=0,0,J55*K55*L55*N55)","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,{"$f":"NOT(ISERR(FIND(CostType,I55)))","v":false}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O55:O56)=0,0,SUM(O55:O56))","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"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A69) - ROW($A$68)-1","v":0},{"$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*C69,0))","v":0},{"$f":"IF(OR(ISBLANK(B24),ISBLANK(J24),ISBLANK(K24),ISBLANK(L24)),0,ROUND(J24*K24*L24*SupervisorsTruck,0))","v":0},{"$f":"E69+D69","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*((G69*M24)+(I69*ROUNDUP(M24/4,0))+(H69*N24)))","v":0},{"$f":"J69+F69","v":0}]
[{"$f":"ROW(A70) - ROW($A$68)-1","v":1},{"$f":"B25","v":"Reclamation Activity"},{"$f":"IF(OR(ISBLANK(B25),ISBLANK(J25),ISBLANK(K25),ISBLANK(L25)),0,SupervisorWage)","v":91.67},{"$f":"IF(OR(ISBLANK(B25),ISBLANK(J25),ISBLANK(K25),ISBLANK(L25)),0,ROUND(J25*K25*L25*C70,0))","v":44002},{"$f":"IF(OR(ISBLANK(B25),ISBLANK(J25),ISBLANK(K25),ISBLANK(L25)),0,ROUND(J25*K25*L25*SupervisorsTruck,0))","v":12211},{"$f":"E70+D70","v":56213},{"$f":"IF(OR(ISBLANK(B25),ISBLANK(M25),M25=0),0,OfficeRental)","v":240},{"$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*((G70*M25)+(I70*ROUNDUP(M25/4,0))+(H70*N25)))","v":8625.9600000000009},{"$f":"J70+F70","v":64838.96}]
[{"$f":"ROW(A71) - ROW($A$68)-1","v":2},{"$f":"B26","v":"Pond Liner replacement year 2061"},{"$f":"IF(OR(ISBLANK(B26),ISBLANK(J26),ISBLANK(K26),ISBLANK(L26)),0,SupervisorWage)","v":91.67},{"$f":"IF(OR(ISBLANK(B26),ISBLANK(J26),ISBLANK(K26),ISBLANK(L26)),0,ROUND(J26*K26*L26*C71,0))","v":14667},{"$f":"IF(OR(ISBLANK(B26),ISBLANK(J26),ISBLANK(K26),ISBLANK(L26)),0,ROUND(J26*K26*L26*SupervisorsTruck,0))","v":4070},{"$f":"E71+D71","v":18737},{"$f":"IF(OR(ISBLANK(B26),ISBLANK(M26),M26=0),0,OfficeRental)","v":240},{"$f":"IF(OR(ISBLANK(B26),ISBLANK(N26),N26=0),0,BlueRoomRental)","v":229.4},{"$f":"IF(OR(ISBLANK(B26),ISBLANK(M26),M26=0),0,GeneratorHrRate*RentalHrsPerPeriod)","v":2405.92},{"$f":"IF(OR(ISBLANK(B26),AND(J26=0,N26=0)),0,J26*((G71*M26)+(I71*ROUNDUP(M26/4,0))+(H71*N26)))","v":2875.32},{"$f":"J71+F71","v":21612.32}]
[3,"Pond Liner replacement year 2092",{"$f":"IF(OR(ISBLANK(B27),ISBLANK(J27),ISBLANK(K27),ISBLANK(L27)),0,SupervisorWage)","v":91.67},14667,{"$f":"IF(OR(ISBLANK(B27),ISBLANK(J27),ISBLANK(K27),ISBLANK(L27)),0,ROUND(J27*K27*L27*SupervisorsTruck,0))","v":4070},18737,{"$f":"IF(OR(ISBLANK(B27),ISBLANK(M27),M27=0),0,OfficeRental)","v":240},{"$f":"IF(OR(ISBLANK(B27),ISBLANK(N27),N27=0),0,BlueRoomRental)","v":229.4},{"$f":"IF(OR(ISBLANK(B27),ISBLANK(M27),M27=0),0,GeneratorHrRate*RentalHrsPerPeriod)","v":2405.92},2875.32,21612.32]
[4,0,{"$f":"IF(OR(ISBLANK(B28),ISBLANK(J28),ISBLANK(K28),ISBLANK(L28)),0,SupervisorWage)","v":0},0,{"$f":"IF(OR(ISBLANK(B28),ISBLANK(J28),ISBLANK(K28),ISBLANK(L28)),0,ROUND(J28*K28*L28*SupervisorsTruck,0))","v":0},0,{"$f":"IF(OR(ISBLANK(B28),ISBLANK(M28),M28=0),0,OfficeRental)","v":0},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(N28),N28=0),0,BlueRoomRental)","v":0},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(M28),M28=0),0,GeneratorHrRate*RentalHrsPerPeriod)","v":0},0,0]
[]
[null,null,{"$f":"IF(SUM(C69:C74)=0,0,SUM(C69:C74))","v":275.01},{"$f":"IF(SUM(D69:D74)=0,0,SUM(D69:D74))","v":73336},{"$f":"IF(SUM(E69:E74)=0,0,SUM(E69:E74))","v":20351},{"$f":"IF(SUM(F69:F74)=0,0,SUM(F69:F74))","v":93687},null,null,null,{"$f":"IF(SUM(J69:J74)=0,0,SUM(J69:J74))","v":14376.6},{"$f":"IF(SUM(K69:K74)=0,0,SUM(K69:K74))","v":108063.6}]
[]
[null,"Notes:","Office rental assumes only 1 generator required for every 4 trailers"]

{"sheet":"Closure Planning","index":31,"n_rows":60,"n_cols":53,"rows_kept":60,"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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$28,TRUE,K26:K28)","v":50000}]
[null,"Engineering",{"$f":"SUMIF($BA$42:$BA$43,TRUE,K42:K43)","v":0}]
[null,"Permitting",{"$f":"SUMIF($BA$57:$BA$58,TRUE,K57:K58)","v":0}]
[null,"TOTALS",{"$f":"SUM(C12:C14)","v":50000}]
[]
["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}]
[{"$f":"ROW(A27) - ROW($A$25)-1","v":1},"Borrow Source study for the WRD 8 ac contingency",null,2000,"Engineering/Design/Permitting","Post Closure","WRP","Public Land","FA"," revegetation",50000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I27)))","v":true}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(K26:K28)=0,0,SUM(K26:K28))","v":50000}]
[null,"Notes:"]
[]
[]
[]
[]
[]
[]
[]
[]
["Closure Plan Engineering"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$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)",{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A42) - ROW($A$41)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I42)))","v":false}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(K42:K43)=0,0,SUM(K42:K43))","v":0}]
[null,"Notes:"]
[]
[]
[]
[]
[]
[]
[]
[]
["Closure Plan Permitting"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$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)",{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A57) - ROW($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}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(K57:K58)=0,0,SUM(K57:K58))","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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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":41,"n_cols":58,"rows_kept":41,"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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$36,TRUE,BD28:BD36)","v":114780.56199999999},{"$f":"SUMIF($BA$28:$BA$36,TRUE,BE28:BE36)","v":79456.063999999984},{"$f":"SUMIF($BA$28:$BA$36,TRUE,BC28:BC36)","v":179083.99800000002},{"$f":"SUMIF($BA$28:$BA$36,TRUE,BB28:BB36)","v":0},{"$f":"SUM(C12:F12)","v":373320.62400000001}]
[]
[]
[]
["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$27)-1","v":1},"Tipping Fee for Demo debris, fence and pipe material",null,2000,"Other Site Facilities","Closure","Build./Str.","Public Land","FA",{"$f":"'Waste Disposal'!L34+'Waste Disposal'!L35+'Waste Disposal'!L36","v":173.37299999999999},"cy",null,{"$f":"'Misc. Unit Costs'!K65","v":72},null,null,null,{"$f":"IF(ISBLANK(B29),0,L29+(SUM(M29:O29)*J29))","v":12482.856},null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"L29","v":0},{"$f":"$J29*M29","v":12482.856},{"$f":"$J29*N29","v":0},{"$f":"$J29*O29","v":0},{"$f":"SUM(BB29:BE29)","v":12482.856}]
[{"$f":"ROW(A30) - ROW($A$27)-1","v":2},"Active Monitoring Well maintenance and replacement",null,2000,"Other Site Facilities","Post Closure","Monitoring","Public Land","FA",20,"events",null,3000,1000,1000,null,{"$f":"IF(ISBLANK(B30),0,L30+(SUM(M30:O30)*J30))","v":100000},null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"L30","v":0},60000,20000,20000,{"$f":"SUM(BB30:BE30)","v":100000}]
[3,"Pond Liner repair every 5 year",null,2000,"Other Site Facilities","Post Closure","Ponds","Public Land","FA",20,"events",null,1000,1000,1000,null,60000,null,null,null,null,null,null,null,null,null,null,null,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,0,20000,20000,20000,60000]
[{"$f":"ROW(A32) - ROW($A$27)-1","v":4},"Pond Liner replacement for the 2 ARD ponds every 30 years, 2 events",null,2000,"Other Site Facilities","Post Closure","Ponds","Public Land","FA",{"$f":"E41*2","v":78408},"sft",null,{"$f":"'Misc. Unit Costs'!G193","v":1.1000000000000001},{"$f":"'Misc. Unit Costs'!H193","v":0.93},{"$f":"'Misc. Unit Costs'!I193","v":0.44},null,{"$f":"IF(ISBLANK(B32),0,L32+(SUM(M32:O32)*J32))","v":193667.76},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,true,{"$f":"L32","v":0},86248.8,72919.44,34499.519999999997,{"$f":"SUM(BB32:BE32)","v":193667.75999999998}]
[{"$f":"ROW(A33) - ROW($A$27)-1","v":5},null,null,null,"Other Site Facilities","Post Closure","Roads","Public Land","FA",null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B33),0,L33+(SUM(M33:O33)*J33))","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,true,{"$f":"L33","v":0},0,0,0,{"$f":"SUM(BB33:BE33)","v":0}]
[{"$f":"ROW(A34) - ROW($A$27)-1","v":6},"Vegetation Maintenance for ARD Pond Areas",null,2000,"Security and Maintenance","Post Closure","Maintenance","Public Land","FA",{"$f":"('Reclamation Quantities'!K17+'Reclamation Quantities'!K18+'Reclamation Quantities'!K19+'Reclamation Quantities'!K23)*0.2","v":1.4620000000000002},"ac",null,241,171,100,null,{"$f":"IF(ISBLANK(B34),0,L34+(SUM(M34:O34)*J34))","v":748.5440000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISERR(FIND(CostType,I34)))","v":true},{"$f":"L34","v":0},352.34200000000004,250.00200000000004,146.20000000000002,{"$f":"SUM(BB34:BE34)","v":748.5440000000001}]
[7,"Soil Cover Maintenance for ARD Pond Areas",null,2000,"Security and Maintenance","Post Closure","Maintenance","Public Land","FA",{"$f":"('Reclamation Quantities'!I17+'Reclamation Quantities'!I19+'Reclamation Quantities'!I23)*0.2","v":2301.6},"cy",null,null,0.7,2.09,null,6421.4639999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,0,0,1611.12,4810.3439999999991,6421.463999999999]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L28:L36)","v":0},{"$f":"SUMPRODUCT($J$28:$J$36,M28:M36)","v":179083.99800000002},{"$f":"SUMPRODUCT($J$28:$J$36,N28:N36)","v":114780.56199999999},{"$f":"SUMPRODUCT($J$28:$J$36,O28:O36)","v":79456.063999999984},"HIDE THIS??",{"$f":"SUM(Q28:Q36)","v":373320.62400000001}]
[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)."]
[null,"Total Pond Liner replacement area",{"$f":"AreaPonds","v":0.9},"ac",{"$f":"C41*43560","v":39204},"sft"]

{"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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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":0},{"$f":"'FA Schedule'!U26","v":1},{"$f":"'FA Schedule'!V26","v":2},{"$f":"'FA Schedule'!W26","v":3},{"$f":"'FA Schedule'!X26","v":4},{"$f":"'FA Schedule'!Y26","v":5},{"$f":"'FA Schedule'!Z26","v":6},{"$f":"'FA Schedule'!AA26","v":7},{"$f":"'FA Schedule'!AB26","v":8},{"$f":"'FA Schedule'!AC26","v":9},{"$f":"'FA Schedule'!AD26","v":10},{"$f":"'FA Schedule'!AE26","v":11},{"$f":"'FA Schedule'!AF26","v":12},{"$f":"'FA Schedule'!AG26","v":13},{"$f":"'FA Schedule'!AH26","v":14},{"$f":"'FA Schedule'!AI26","v":15},{"$f":"'FA Schedule'!AJ26","v":16},{"$f":"'FA Schedule'!AK26","v":17},{"$f":"'FA Schedule'!AL26","v":18},{"$f":"'FA Schedule'!AM26","v":19},{"$f":"'FA Schedule'!AN26","v":20},{"$f":"'FA Schedule'!AO26","v":21},{"$f":"'FA Schedule'!AP26","v":22},{"$f":"'FA Schedule'!AQ26","v":23},{"$f":"'FA Schedule'!AR26","v":24},{"$f":"'FA Schedule'!AS26","v":25},{"$f":"'FA Schedule'!AT26","v":26},{"$f":"'FA Schedule'!AU26","v":27},{"$f":"'FA Schedule'!AV26","v":28},{"$f":"'FA Schedule'!AW26","v":29},{"$f":"'FA Schedule'!AX26","v":30},{"$f":"'FA Schedule'!AY26","v":31},{"$f":"'FA Schedule'!AZ26","v":32},{"$f":"'FA Schedule'!BA26","v":33},{"$f":"'FA Schedule'!BB26","v":34},{"$f":"'FA Schedule'!BC26","v":35},{"$f":"'FA Schedule'!BD26","v":36},{"$f":"'FA Schedule'!BE26","v":37},{"$f":"'FA Schedule'!BF26","v":38},{"$f":"'FA Schedule'!BG26","v":39},{"$f":"'FA Schedule'!BH26","v":40},{"$f":"'FA Schedule'!BI26","v":41},{"$f":"'FA Schedule'!BJ26","v":42},{"$f":"'FA Schedule'!BK26","v":43},{"$f":"'FA Schedule'!BL26","v":44},{"$f":"'FA Schedule'!BM26","v":45},{"$f":"'FA Schedule'!BN26","v":46},{"$f":"'FA Schedule'!BO26","v":47},{"$f":"'FA Schedule'!BP26","v":48},{"$f":"'FA Schedule'!BQ26","v":49},{"$f":"'FA Schedule'!BR26","v":50},{"$f":"'FA Schedule'!BS26","v":51},{"$f":"'FA Schedule'!BT26","v":52},{"$f":"'FA Schedule'!BU26","v":53},{"$f":"'FA Schedule'!BV26","v":54},{"$f":"'FA Schedule'!BW26","v":55},{"$f":"'FA Schedule'!BX26","v":56},{"$f":"'FA Schedule'!BY26","v":57},{"$f":"'FA Schedule'!BZ26","v":58},{"$f":"'FA Schedule'!CA26","v":59},{"$f":"'FA Schedule'!CB26","v":60},{"$f":"'FA Schedule'!CC26","v":61},{"$f":"'FA Schedule'!CD26","v":62},{"$f":"'FA Schedule'!CE26","v":63},{"$f":"'FA Schedule'!CF26","v":64},{"$f":"'FA Schedule'!CG26","v":65},{"$f":"'FA Schedule'!CH26","v":66},{"$f":"'FA Schedule'!CI26","v":67},{"$f":"'FA Schedule'!CJ26","v":68},{"$f":"'FA Schedule'!CK26","v":69},{"$f":"'FA Schedule'!CL26","v":70},{"$f":"'FA Schedule'!CM26","v":71},{"$f":"'FA Schedule'!CN26","v":72},{"$f":"'FA Schedule'!CO26","v":73},{"$f":"'FA Schedule'!CP26","v":74},{"$f":"'FA Schedule'!CQ26","v":75},{"$f":"'FA Schedule'!CR26","v":76},{"$f":"'FA Schedule'!CS26","v":77},{"$f":"'FA Schedule'!CT26","v":78},{"$f":"'FA Schedule'!CU26","v":79},{"$f":"'FA Schedule'!CV26","v":80},{"$f":"'FA Schedule'!CW26","v":81},{"$f":"'FA Schedule'!CX26","v":82},{"$f":"'FA Schedule'!CY26","v":83},{"$f":"'FA Schedule'!CZ26","v":84},{"$f":"'FA Schedule'!DA26","v":85},{"$f":"'FA Schedule'!DB26","v":86},{"$f":"'FA Schedule'!DC26","v":87},{"$f":"'FA Schedule'!DD26","v":88},{"$f":"'FA Schedule'!DE26","v":89},{"$f":"'FA Schedule'!DF26","v":90},{"$f":"'FA Schedule'!DG26","v":91},{"$f":"'FA Schedule'!DH26","v":92},{"$f":"'FA Schedule'!DI26","v":93},{"$f":"'FA Schedule'!DJ26","v":94},{"$f":"'FA Schedule'!DK26","v":95},{"$f":"'FA Schedule'!DL26","v":96},{"$f":"'FA Schedule'!DM26","v":97},{"$f":"'FA Schedule'!DN26","v":98},{"$f":"'FA Schedule'!DO26","v":99}]
[null,"Job Description\n(required)","Avg. Annual\nSalary\n(incl.\nbenefits)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type",{"$f":"CONCATENATE(\"Closure\nYear\n\" &K26)","v":"Closure\nYear\n0"},"Closure\nYear\n1","Closure\nYear\n2","Closure\nYear\n3","Closure\nYear\n4","Closure\nYear\n5",{"$f":"CONCATENATE(\"Closure\nYear\n\" &Q26)","v":"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","Closure\nYear\n30","Closure\nYear\n31",{"$f":"CONCATENATE(\"Closure\nYear\n\" &AQ26)","v":"Closure\nYear\n32"},"Closure\nYear\n33","Closure\nYear\n34","Closure\nYear\n35","Closure\nYear\n36","Closure\nYear\n37","Closure\nYear\n38","Closure\nYear\n39","Closure\nYear\n40","Closure\nYear\n41","Closure\nYear\n42","Closure\nYear\n43","Closure\nYear\n44","Closure\nYear\n45","Closure\nYear\n46","Closure\nYear\n47","Closure\nYear\n48","Closure\nYear\n49","Closure\nYear\n50","Closure\nYear\n51","Closure\nYear\n52","Closure\nYear\n53","Closure\nYear\n54","Closure\nYear\n55","Closure\nYear\n56","Closure\nYear\n57","Closure\nYear\n58","Closure\nYear\n59","Closure\nYear\n60","Closure\nYear\n61","Closure\nYear\n62","Closure\nYear\n63",{"$f":"CONCATENATE(\"Closure\nYear\n\" &BW26)","v":"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",{"$f":"CONCATENATE(\"Closure\nYear\n\" &DC26)","v":"Closure\nYear\n96"},{"$f":"CONCATENATE(\"Closure\nYear\n\" &DD26)","v":"Closure\nYear\n97"},{"$f":"CONCATENATE(\"Closure\nYear\n\" &DE26)","v":"Closure\nYear\n98"},{"$f":"CONCATENATE(\"Closure\nYear\n\" &DF26)","v":"Closure\nYear\n99"},"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\n0"},"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","Closure\nYear\n30","Closure\nYear\n31",{"$f":"AQ27","v":"Closure\nYear\n32"},"Closure\nYear\n33","Closure\nYear\n34","Closure\nYear\n35","Closure\nYear\n36","Closure\nYear\n37","Closure\nYear\n38","Closure\nYear\n39","Closure\nYear\n40","Closure\nYear\n41","Closure\nYear\n42","Closure\nYear\n43","Closure\nYear\n44","Closure\nYear\n45","Closure\nYear\n46","Closure\nYear\n47","Closure\nYear\n48","Closure\nYear\n49","Closure\nYear\n50","Closure\nYear\n51","Closure\nYear\n52","Closure\nYear\n53","Closure\nYear\n54","Closure\nYear\n55","Closure\nYear\n56","Closure\nYear\n57","Closure\nYear\n58","Closure\nYear\n59","Closure\nYear\n60","Closure\nYear\n61","Closure\nYear\n62","Closure\nYear\n63",{"$f":"BW27","v":"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","Closure\nYear\n98","Closure\nYear\n99","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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[null,{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[null,{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[null,{"$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$38,TRUE,Q59:Q68)","v":1327},{"$f":"SUMIF($BA$29:$BA$38,TRUE,R59:R68)","v":2619},{"$f":"SUMIF($BA$29:$BA$38,TRUE,Z59:Z68)+SUMIF($BA$29:$BA$38,TRUE,S59:S68)","v":3946},{"$f":"SUM(C12:E12)","v":7892}]
[]
[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:",{"$f":"PostClosurePeriod","v":97},"years"]
[]
[]
[null,"Last Equipment Use update:"]
[null,{"$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,59,{"$f":"IF(D60=0,0,ROUND((D60*E60*IF(ISBLANK(G60),F60,G60)*H60*GeneralLaborRate)+(D60*E60*IF(ISBLANK(G60),F60,G60)*I60*ROUND(GeneralLaborRate/(GeneralLaborRate+SupervisorsTruck),2)),0))","v":0},{"$f":"IF(OR(D60=0,E60=0),0,ROUND(D60*E60*H60*INDIRECT(\"HaulLabor\"&INDEX(HaulSizeTonnes,MATCH(B60,_EquipSchedList,0))&\"Ton\"),0))","v":66},{"$f":"IF(D60=0,0,ROUND(D60*INDEX(EquipmentCostTable,MATCH(B60,EquipmentList,0),5),0))","v":99},{"$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":125},{"$f":"SUM(N60:P60)","v":246},{"$f":"IF(ISERR(J60*E60*D60),0,J60*E60*D60)","v":0},{"$f":"SUM(Q60:S60)","v":371},0,{"$f":"T60","v":371},0,0,0,{"$f":"IF(ISERROR(SUM(U60:Y60)),0,SUM(U60:Y60))","v":371}]
[2,"320F","hauler",1,1,0,null,1.31,105,null,59,0,66,62,0,147,125,209,0,334,0,334,0,0,0,334]
[3,"725C2","hauler",2,1,0,null,1.31,105,null,101,0,133,277,0,294,234,571,0,805,0,805,0,0,0,805]
[4,"930M","hauler",1,1,0,null,1.31,105,null,59,0,66,60,0,126,125,186,0,311,0,311,0,0,0,311]
[5,"966M","hauler",1,1,0,null,1.31,105,null,59,0,66,105,0,147,125,252,0,377,0,377,0,0,0,377]
[{"$f":"A35","v":6},"Dump Truck (10-12 yd3)","self mobilized",3,1,0,null,1.31,105,null,152,0,199,289,0,441,351,730,0,1081,0,1081,0,0,0,1081]
[7,"613E (5,000 gal)","hauler",1,1,0,null,1.31,105,null,51,0,66,71,0,119,117,190,0,307,0,307,0,0,0,307]
[{"$f":"A37","v":8},"12M2","hauler",1,1,0,null,1.31,105,null,59,0,66,88,0,147,{"$f":"SUM(K67:M67)","v":125},{"$f":"SUM(N67:P67)","v":235},{"$f":"IF(ISERR(J67*E67*D67),0,J67*E67*D67)","v":0},{"$f":"SUM(Q67:S67)","v":360},0,{"$f":"T67","v":360},0,0,0,{"$f":"IF(ISERROR(SUM(U67:Y67)),0,SUM(U67:Y67))","v":360}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(Z59:Z68)","v":3946}]
[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":[[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],[187,0,197,0],[198,0,201,0],[202,0,208,0],[209,0,210,0],[211,0,221,0],[258,0,273,0],[222,0,227,0],[228,0,230,0],[231,0,233,0],[234,0,236,0],[237,0,257,0]]}
[null,{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[null,{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[null,{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[null,{"$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":2023}]
[null,"Closure Year 1:",{"$f":"ClosureYear1","v":2023}]
[null,"Closure Period:",{"$f":"ClosurePeriod","v":3},"years"]
[null,"Post Closure Period:",{"$f":"PostClosurePeriod","v":97},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule years to show:",null,null,100,100,"SchedulePeriodText"]
[null,"ID Code Filter:",{"$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":0},{"$f":"IF(F27+1=0,1,F27+1)","v":1},{"$f":"IF(G27+1=0,1,G27+1)","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"IF(X27+1=0,1,X27+1)","v":19},20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,{"$f":"IF(AZ27+1=0,1,AZ27+1)","v":47},{"$f":"IF(BA27+1=0,1,BA27+1)","v":48},49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Road Transport Method",null,"Model","Operating Weight",null,"Fuel Weight",null,null,null,"Weight","Num Haulers","Hauler Size",null,null,null,null,null,null,"width (bed)"]
[null,null,{"$f":"(CostType&\" Hours\")","v":"FA Hours"},{"$f":"IF(Metric,\"(L/hr)\",\"(gal/hr)\")","v":"(gal/hr)"},"Calendar Year",{"$f":"$C$12+F26-1","v":2023},{"$f":"F28+1","v":2024},{"$f":"G28+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,{"$f":"X28+1","v":2042},2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,{"$f":"AZ28+1","v":2070},{"$f":"BA28+1","v":2071},2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,null,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",{"$f":"C12-ClosureYear1","v":0},{"$f":"IF(F186+1=0,1,F186+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,{"$f":"IF(BA186+1=0,1,BA186+1)","v":48},49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,{"$f":"IF(CG186+1=0,1,CG186+1)","v":80},81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,null,{"$f":"(CostType&\" Equipment\")","v":"FA Equipment"},"Size","Calendar Year",{"$f":"$C$12+F185-1","v":2023},{"$f":"F187+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,{"$f":"BA187+1","v":2071},2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,{"$f":"CG187+1","v":2103},2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122]
["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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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":25813},{"$f":"SUMIF('FA Schedule'!EN29:EN44,\"GM\",'FA Schedule'!K29:K44)","v":83632},{"$f":"SUMIF('FA Schedule'!EN29:EN44,\"Reveg\",DumpQuants)","v":8.1},{"$f":"SUMIF('FA Schedule'!EN29:EN44,\"Rip\",'FA Schedule'!K29:JN44)","v":158},{"$f":"SUMIF('FA Schedule'!EN29:EN44,\"Reveg\",'FA Schedule'!K29:K44)","v":4180},null,null,{"$f":"IF(D13=\"\",0,D13)+IF(F13=\"\",0,F13)+IF(H13=\"\",0,H13)+IF(J13=\"\",0,J13)+IF(L13=\"\",0,L13)+IF(M13=\"\",0,M13)+IF(O13=\"\",0,O13)","v":87970},{"$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":3.2399178708402743},{"$f":"IF(OR(L13=\"\",K13=0),\"\",L13/K13)","v":19.506172839506174},{"$f":"IF(OR(M13=\"\",K13=0),\"\",M13/K13)","v":516.04938271604942},"N/A",{"$f":"IF(OR(P13=\"\",K13=0),\"\",P13/K13)","v":10860.493827160495},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K13","v":8.1},{"$f":"M13","v":4180},{"$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":83632}]
[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:EN98,\"Regrade\",QuarryQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN70:EN98,\"Regrade\",'FA Schedule'!K70:K98)","v":0},{"$f":"SUMIF('FA Schedule'!EM70:EM98,\"Backfill\",QuarryQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EM70:EM98,\"Backfill\",'FA Schedule'!K70:K98)","v":0},{"$f":"SUMIF('FA Schedule'!EN70:EN98,\"Cover\",QuarryQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN70:EN98,\"Cover\",'FA Schedule'!K70:K98)","v":0},{"$f":"SUMIF('FA Schedule'!EN70:EN98,\"GM\",QuarryQuants)","v":10100},{"$f":"SUMIF('FA Schedule'!EN70:EN98,\"GM\",'FA Schedule'!K70:K98)","v":16794},{"$f":"SUMIF('FA Schedule'!EN70:EN98,\"Reveg\",QuarryQuants)","v":6.3100000000000005},{"$f":"SUMIF('FA Schedule'!EN70:EN98,\"Rip\",'FA Schedule'!K70:K98)","v":790},{"$f":"SUMIF('FA Schedule'!EN70:EN98,\"Reveg\",'FA Schedule'!K70:K98)","v":3257},null,null,20841,{"$f":"IF(OR(D17=\"\",C17=0),\"\",D17/C17)","v":""},{"$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":1.6627722772277227},{"$f":"IF(OR(L17=\"\",K17=0),\"\",L17/K17)","v":125.19809825673534},516.1648177496038,"N/A",3302.8526148969886]
[6,"Roads",{"$f":"SUMIF('FA Schedule'!EN107:EN113,\"Regrade\",RoadQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN107:EN113,\"Regrade\",'FA Schedule'!K107:K113)","v":0},null,null,null,null,{"$f":"SUMIF('FA Schedule'!EN107:EN113,\"GM\",RoadQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN107:EN113,\"GM\",'FA Schedule'!K107:K113)","v":0},{"$f":"SUMIF('FA Schedule'!EN107:EN113,\"Reveg\",RoadQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN107:EN113,\"Rip\",'FA Schedule'!K107:K113)","v":0},{"$f":"SUMIF('FA Schedule'!EN107:EN113,\"Reveg\",'FA Schedule'!K107:K113)","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'!EM114:EM155,\"Backfill\",PondQuants)","v":850},{"$f":"SUMIF('FA Schedule'!EM114:EM155,\"Backfill\",'FA Schedule'!K114:K155)","v":2912},null,null,{"$f":"SUMIF('FA Schedule'!EN114:EN155,\"GM\",PondQuants)","v":1373},{"$f":"SUMIF('FA Schedule'!EN114:EN155,\"GM\",'FA Schedule'!K114:K155)","v":5826},{"$f":"SUMIF('FA Schedule'!EN114:EN155,\"Reveg\",PondQuants)","v":0.9},null,{"$f":"SUMIF('FA Schedule'!EN114:EN155,\"Reveg\",'FA Schedule'!K114:K155)","v":767},{"$f":"SUMIF('FA Schedule'!EN115:EN155,\"Liner\",'FA Schedule'!EO115:EO155)","v":10},{"$f":"SUMIF('FA Schedule'!EN115:EN155,\"Liner\",'FA Schedule'!K115:K155)","v":2252},11757,"N/A",{"$f":"IF(OR(F19=\"\",E19=0),\"\",F19/E19)","v":3.4258823529411764},"N/A","N/A",4.2432629278951204,"N/A",852.22222222222217,{"$f":"IF(OR(O19=\"\",N19=0),\"\",O19/N19)","v":225.2},13063.333333333332,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,767,"",0,{"$f":"IF(Metric,ROUND(M2Ft*G19,0),G19)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*H19,0),H19)","v":0},5826]
[8,"Yards",{"$f":"SUMIF('FA Schedule'!EN156:EN164,\"Regrade\",YardQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN156:EN164,\"Regrade\",'FA Schedule'!K156:K164)","v":0},null,null,{"$f":"SUMIF('FA Schedule'!EN156:EN164,\"Cover\",YardQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN156:EN164,\"Cover\",'FA Schedule'!K156:K164)","v":0},{"$f":"SUMIF('FA Schedule'!EN156:EN164,\"GM\",YardQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN156:EN164,\"GM\",'FA Schedule'!K156:K164)","v":0},{"$f":"SUMIF('FA Schedule'!EN156:EN164,\"Reveg\",YardQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN156:EN164,\"Rip\",'FA Schedule'!K156:K164)","v":0},{"$f":"SUMIF('FA Schedule'!EN156:EN164,\"Reveg\",'FA Schedule'!K156:K164)","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'!EN165:EN173,\"Regrade\",LandfillQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN165:EN173,\"Regrade\",'FA Schedule'!K165:K173)","v":0},null,null,{"$f":"SUMIF('FA Schedule'!EN165:EN173,\"Cover\",LandfillQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN165:EN173,\"Cover\",'FA Schedule'!K165:K173)","v":0},{"$f":"SUMIF('FA Schedule'!EN165:EN173,\"GM\",LandfillQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN165:EN173,\"GM\",'FA Schedule'!K165:K173)","v":0},{"$f":"SUMIF('FA Schedule'!EN165:EN173,\"Reveg\",LandfillQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN165:EN173,\"Rip\",'FA Schedule'!K165:K173)","v":0},{"$f":"SUMIF('FA Schedule'!EN165:EN173,\"Reveg\",'FA Schedule'!K165:K173)","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",{"$f":"SUMIF('FA Schedule'!EN174:EN199,\"Haul\",HaulQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN174:EN199,\"Haul\",'FA Schedule'!K174:K199)+SUMIF('FA Schedule'!EN174:EN199,\"Crush\",'FA Schedule'!K174:K199)+SUMIF('FA Schedule'!EN174:EN199,\"Compact\",'FA Schedule'!K174:K199)","v":0},null,null,{"$f":"SUMIF('FA Schedule'!EN174:EN199,\"Cover\",HaulQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN174:EN199,\"Cover\",'FA Schedule'!K174:K199)","v":0},{"$f":"SUMIF('FA Schedule'!EN174:EN199,\"GM\",HaulQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN174:EN199,\"GM\",'FA Schedule'!K174:K199)","v":0},{"$f":"SUMIF('FA Schedule'!EN174:EN199,\"Reveg\",HaulQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN174:EN199,\"Rip\",'FA Schedule'!K174:K199)","v":0},{"$f":"SUMIF('FA Schedule'!EN174:EN199,\"Reveg\",'FA Schedule'!K174:K199)","v":0},null,null,0,"N/A","N/A",{"$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'!EN201:EN217,\"Haul\",BuildingQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN201:EN217,\"Haul\",'FA Schedule'!K201:K217)+SUMIF('FA Schedule'!EN201:EN217,\"Crush\",'FA Schedule'!K201:K217)+SUMIF('FA Schedule'!EN201:EN217,\"Compact\",'FA Schedule'!K201:K217)","v":0},null,null,{"$f":"SUMIF('FA Schedule'!EN201:EN217,\"Cover\",BuildingQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN201:EN217,\"Cover\",'FA Schedule'!K201:K217)","v":0},{"$f":"SUMIF('FA Schedule'!EN201:EN217,\"GM\",BuildingQuants)","v":35},{"$f":"SUMIF('FA Schedule'!EN201:EN217,\"GM\",'FA Schedule'!K201:K217)","v":1078},{"$f":"SUMIF('FA Schedule'!EN201:EN217,\"Reveg\",BuildingQuants)","v":0.1},{"$f":"SUMIF('FA Schedule'!EN201:EN217,\"Rip\",'FA Schedule'!K201:K217)","v":158},{"$f":"SUMIF('FA Schedule'!EN201:EN217,\"Reveg\",'FA Schedule'!K201:K217)","v":299},null,null,{"$f":"IF(D23=\"\",0,D23)+IF(F23=\"\",0,F23)+IF(H23=\"\",0,H23)+IF(J23=\"\",0,J23)+IF(L23=\"\",0,L23)+IF(M23=\"\",0,M23)+IF(O23=\"\",0,O23)","v":1535},{"$f":"IF(OR(D23=\"\",C23=0),\"\",D23/C23)","v":""},"N/A","N/A","",30.8,1580,2990,null,15350,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,299,0,0,{"$f":"IF(Metric,ROUND(M2Ft*G23,0),G23)","v":0},0,1078]
[12,"Diversion Ditches",{"$f":"SUMIF('FA Schedule'!EN219:EN224,\"Regrade\",DiversionQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN219:EN224,\"Regrade\",'FA Schedule'!K219:K224)","v":0},null,null,null,null,null,null,{"$f":"SUMIF('FA Schedule'!EN219:EN224,\"Reveg\",DiversionQuants)","v":0},null,{"$f":"SUMIF('FA Schedule'!EN219:EN224,\"Reveg\",'FA Schedule'!K219:K224)","v":0},{"$f":"SUMIF('FA Schedule'!EN219:EN224,\"Liner\",'FA Schedule'!EO219:EO224)","v":0},{"$f":"SUMIF('FA Schedule'!EN219:EN224,\"Liner\",'FA Schedule'!K219:K224)","v":0},{"$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",{"$f":"SUMIF('FA Schedule'!EN226:EN232,\"Regrade\",SedPondQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN226:EN232,\"Regrade\",'FA Schedule'!K226:K232)","v":0},null,null,null,null,{"$f":"SUMIF('FA Schedule'!EN226:EN232,\"GM\",SedPondQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN226:EN232,\"GM\",'FA Schedule'!K226:K232)","v":0},{"$f":"SUMIF('FA Schedule'!EN226:EN232,\"Reveg\",SedPondQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN226:EN232,\"Rip\",'FA Schedule'!K226:K232)","v":0},{"$f":"SUMIF('FA Schedule'!EN226:EN232,\"Reveg\",'FA Schedule'!K226:K232)","v":0},{"$f":"SUMIF('FA Schedule'!EN226:EN232,\"Liner\",'FA Schedule'!EO226:EO232)","v":0},{"$f":"SUMIF('FA Schedule'!EN226:EN232,\"Liner\",'FA Schedule'!K226:K232)","v":0},0,{"$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",{"$f":"SUMIF('FA Schedule'!EN250:EN255,\"Regrade\",ExplRoadQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN250:EN255,\"Regrade\",'FA Schedule'!K250:K255)","v":0},null,null,null,null,{"$f":"SUMIF('FA Schedule'!EN250:EN255,\"GM\",ExplRoadQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN250:EN255,\"GM\",'FA Schedule'!K250:K255)","v":0},{"$f":"SUMIF('FA Schedule'!EN250:EN255,\"Reveg\",ExplRoadQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN250:EN255,\"Rip\",'FA Schedule'!K250:K255)","v":0},{"$f":"SUMIF('FA Schedule'!EN250:EN255,\"Reveg\",'FA Schedule'!K250:K255)","v":0},null,null,0,{"$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'!EN245:EN248,\"Regrade\",TrenchQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN245:EN248,\"Regrade\",'FA Schedule'!K245:K248)","v":0},null,null,null,null,null,null,{"$f":"SUMIF('FA Schedule'!EN245:EN248,\"Reveg\",TrenchQuants)","v":0},null,{"$f":"SUMIF('FA Schedule'!EN245:EN248,\"Reveg\",'FA Schedule'!K245:K248)","v":0},null,null,{"$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,{"$f":"SUMIF('FA Schedule'!EM99:EM102,\"Backfill\",AditQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EM99:EM102,\"Backfill\",'FA Schedule'!K99:K102)","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,{"$f":"SUMIF('FA Schedule'!EM103:EM106,\"Backfill\",ShaftQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EM103:EM106,\"Backfill\",'FA Schedule'!K103:K106)","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":850},{"$f":"SUM(F13:F29)","v":2912},0,0,37321,107330,{"$f":"ROUND(SUM(K13:K29),2)","v":15.41},{"$f":"SUM(L13:L29)","v":1106},{"$f":"SUM(M13:M29)","v":8503},{"$f":"SUM(N13:N29)","v":10},{"$f":"SUM(O13:O29)","v":2252},{"$f":"SUM(P13:P29)","v":122103},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M30","v":8503},{"$f":"IF(ISBLANK(C30),\"\",IF(Metric,ROUND(M3_2_CY*C30,0),C30))","v":0},{"$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},{"$f":"IF(Metric,ROUND(M2Ft*J30,0),J30)","v":107330}]
[null,"Average Costs",{"$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"},{"$f":"IF(E30=0,\"\",ROUND(F30/E30,2))","v":3.43},{"$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"},{"$f":"IF(I30=0,\"\",ROUND(J30/I30,2))","v":2.88},{"$f":"IF(Metric,\"per Ha\",\"per acre\")","v":"per acre"},{"$f":"IF(K30=0,\"\",ROUND(L30/K30,2))","v":71.77},{"$f":"IF(L30=0,\"\",ROUND(M30/L30,2))","v":7.69},{"$f":"IF(Metric,\"per m3\",\"per CY\")","v":"per CY"},{"$f":"IF(N30=0,\"\",ROUND(O30/N30,2))","v":225.2},{"$f":"IF(K30=0,\"\",ROUND(P30/K30,2))","v":7923.62},{"$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":[[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28, 'Property Information'!C28)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12, 'Property Information'!C12)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor Classification Zones for Selected Project Region"]
[{"$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,null,{"$f":"IF(E36=\"\",0,L36*E36)","v":0},{"$f":"IF(C36=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E36:K36)+M36,2)))","v":58.73},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,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},{"$f":"IF(C37=\"\",\"\",E37*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E37=\"\",0,L37*E37)","v":0},58.73,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,null,null,null,"24M",null,null,null,58.733333333333327]
["D7E","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,null,0,58.73,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,null,null,null,"Track Excavators"]
["D8T","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,null,0,58.73,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,null,null,null,"312F",null,38.369999999999997,null,58.733333333333327]
["D9T","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,null,0,58.73,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,null,null,null,"320F",null,38.369999999999997,null,58.733333333333327]
["D10T2","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,null,0,58.73,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,null,null,null,"325F",null,38.369999999999997,null,58.733333333333327]
["D11T","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,null,0,58.73,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,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,null,{"$f":"IF(E44=\"\",0,L44*E44)","v":0},{"$f":"IF(C44=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E44:K44)+M44,2)))","v":58.73},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,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,null,{"$f":"IF(E45=\"\",0,L45*E45)","v":0},{"$f":"IF(C45=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E45:K45)+M45,2)))","v":58.73},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,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,null,{"$f":"IF(E46=\"\",0,L46*E46)","v":0},{"$f":"IF(C46=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E46:K46)+M46,2)))","v":58.73},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,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,null,{"$f":"IF(E47=\"\",0,L47*E47)","v":0},{"$f":"IF(C47=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E47:K47)+M47,2)))","v":58.73},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,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},{"$f":"IF(C49=\"\",\"\",E49*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E49=\"\",0,L49*E49)","v":0},{"$f":"IF(C49=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E49:K49)+M49,2)))","v":58.73},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Loaders"]
["14M",{"$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,null,{"$f":"IF(E50=\"\",0,L50*E50)","v":0},{"$f":"IF(C50=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E50:K50)+M50,2)))","v":58.73},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,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},{"$f":"IF(C51=\"\",\"\",E51*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E51=\"\",0,L51*E51)","v":0},{"$f":"IF(C51=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E51:K51)+M51,2)))","v":58.73},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930M",null,37.51,null,58.733333333333327]
["24M",{"$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,null,{"$f":"IF(E52=\"\",0,L52*E52)","v":0},{"$f":"IF(C52=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E52:K52)+M52,2)))","v":58.73},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,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},{"$f":"IF(C54=\"\",\"\",E54*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E54=\"\",0,L54*E54)","v":0},{"$f":"IF(C54=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E54:K54)+M54,2)))","v":58.73},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,null,null,null,"972M",null,38.369999999999997,null,58.733333333333327]
["320F","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,null,0,58.73,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,null,null,null,"980M",null,38.369999999999997,null,58.733333333333327]
["325F","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,null,0,58.73,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,null,null,null,"988K",null,38.369999999999997,null,58.733333333333327]
["330F","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,null,0,58.73,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,null,null,null,"990K",null,0,null,58.733333333333327]
["349F","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,null,0,58.73,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,null,null,null,"992K",null,38.369999999999997,null,58.733333333333327]
["374F","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,null,0,58.73,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,null,null,null,"994K",null,0,null,58.733333333333327]
["390F","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,null,0,58.73,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,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,null,{"$f":"IF(E62=\"\",0,L62*E62)","v":0},{"$f":"IF(C62=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E62:K62)+M62,2)))","v":58.73},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,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},{"$f":"IF(C63=\"\",\"\",E63*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E63=\"\",0,L63*E63)","v":0},{"$f":"IF(C63=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E63:K63)+M63,2)))","v":58.73},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC3000",null,0,null,58.733333333333327]
["Wheeled Loaders"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC4000",null,0,null,58.733333333333327]
["926M",{"$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,null,{"$f":"IF(E65=\"\",0,L65*E65)","v":0},{"$f":"IF(C65=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E65:K65)+M65,2)))","v":58.73},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,null,null,null,"PC5500",null,0,null,58.733333333333327]
["930M","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,null,0,58.73,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,null,null,null,"PC8000",null,0,null,58.733333333333327]
["950M","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,null,0,58.73,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,null,null,null,"EX2500",null,0,null,58.733333333333327]
["966M","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,null,0,58.73,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,null,null,null,{"$f":"A83","v":"Hydraulic Hammers"}]
["972M","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,null,0,58.73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H120Es (fits 325)"]
["980M","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,null,0,58.73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H160Es (fits 349)"]
["988K",{"$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,null,0,58.73,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,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,null,{"$f":"IF(E72=\"\",0,L72*E72)","v":0},58.73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Shears"]
["992K","",{"$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,null,0,58.73,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,null,null,null,"S3050 (fits 320/325/330)"]
["994K","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,null,0,58.73,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,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},{"$f":"IF(C75=\"\",\"\",E75*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E75=\"\",0,L75*E75)","v":0},58.73,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,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},{"$f":"IF(C77=\"\",\"\",E77*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E77=\"\",0,L77*E77)","v":0},{"$f":"IF(C77=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E77:K77)+M77,2)))","v":58.73},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,null,null,null,"G315B (fits 320/325)"]
["PC3000","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,null,0,58.73,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,null,null,null,"G320B (fits 325/330)"]
["PC4000","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,null,0,58.73,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,null,null,null,"G330 (fits 349/374)"]
["PC5500","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,null,0,58.73,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,null,null,null,"Other Equipment"]
["PC8000","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,null,0,58.73,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,null,null,null,"420F2",null,38.369999999999997,null,58.733333333333327]
["EX2500","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,null,0,58.73,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,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},{"$f":"IF(C96=\"\",\"\",E96*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E96=\"\",0,L96*E96)","v":0},{"$f":"IF(C96=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E96:K96)+M96,2)))","v":58.73},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator 5KW"]
["430F2","",58.733333333333327,0,58.733333333333327,0,0,0,0,{"$f":"IF(C97=\"\",\"\",E97*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,0,58.73,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,null,null,null,"HDEP Welder (pipe or liner)"]
["CS54B","",58.733333333333327,0,58.733333333333327,0,0,0,0,{"$f":"IF(C98=\"\",\"\",E98*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,0,58.73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"4.5\",\"5\")&\" Ton Crane\"","v":"5 Ton Crane"},null,38.369999999999997,null,58.733333333333327]
["CS64B","","","","",0,"","","",{"$f":"IF(C99=\"\",\"\",E99*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":""},null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"18\",\"20\")&\" Ton Crane\"","v":"20 Ton Crane"},null,38.369999999999997,null,58.733333333333327]
["CP54B","","","","",0,"","","",{"$f":"IF(C100=\"\",\"\",E100*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":""},null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"45\",\"50\")&\" Ton Crane\"","v":"50 Ton Crane"},null,38.369999999999997,null,58.733333333333327]
["CP68B","","","","",0,"","","",{"$f":"IF(C101=\"\",\"\",E101*TotalOtherIndirectLabor)","v":""},null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"110\",\"120\")&\" Ton Crane\"","v":"120 Ton Crane"},null,null,null,58.733333333333327]
["Light Truck - 1.5 Ton","","","",{"$f":"IF(C102=\"\",\"\",SUM(C102:D102))","v":""},0,"","","","",null,null,0,{"$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,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,"Equip Op Fringe Benefits ($/hr)",null,24.8,null,0]
["Flatbed Truck","","","","",0,"","","","",null,null,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zone and Area Adjustments (3)"]
["Air Compressor + tools","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,null,{"$f":"IF(E105=\"\",0,L105*E105)","v":0},58.73,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,null,null,null,"Equipment Zone 1","none",0,"none",0]
["Welding Equipment","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,null,0,58.73,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,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,null,0,58.73,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,null,null,null,"Equipment Zone 3"]
["Pump (plugging) Drill Rig","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,null,0,58.73,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,null,null,null,"Equipment Zone 4"]
["Concrete Pump","","","","",0,"","","","",null,null,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 5"]
["Gas Engine Vibrator","",58.733333333333327,0,58.733333333333327,0,0,0,0,0,null,null,0,{"$f":"IF(C110=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E110:K110)+M110,2)))","v":58.73},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 6"]
["Generator 5KW","","","","",0,"","","","",null,null,{"$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,null,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,{"$f":"IF(C113=\"\",\"\",E113*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,0,{"$f":"IF(C113=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E113:K113)+M113,2)))","v":58.73},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,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,{"$f":"IF(C114=\"\",\"\",E114*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,0,{"$f":"IF(C114=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E114:K114)+M114,2)))","v":58.73},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,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,{"$f":"IF(C115=\"\",\"\",E115*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,0,{"$f":"IF(C115=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E115:K115)+M115,2)))","v":58.73},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,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,{"$f":"IF(C116=\"\",\"\",E116*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,0,{"$f":"IF(C116=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E116:K116)+M116,2)))","v":58.73},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,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},{"$f":"IF(C123=\"\",\"\",E123*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E123=\"\",0,L123*E123)","v":0},{"$f":"IF(C123=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E123:K123)+M123,2)))","v":50.67},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"773G",null,31.5,null,50.666666666666664]
["730C2","",50.666666666666664,0,{"$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,null,{"$f":"IF(E124=\"\",0,L124*E124)","v":0},50.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777G",null,31.5,null,50.666666666666664]
["735C","",50.666666666666664,0,50.666666666666664,0,0,0,0,0,null,null,0,50.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"785D",null,31.5,null,50.666666666666664]
["740C","",50.666666666666664,0,50.666666666666664,0,0,0,0,0,null,null,0,50.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"789D",null,31.5,null,50.666666666666664]
["770G","",50.666666666666664,0,50.666666666666664,0,0,0,0,0,null,null,0,50.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"IF(C128=\"\",\"\",E128*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E128=\"\",0,L128*E128)","v":0},50.67,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,"797F",null,31.5,null,50.666666666666664]
["777G","",50.666666666666664,0,50.666666666666664,0,0,0,0,0,null,null,0,50.67,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,"613E (5,000 gal)",null,31.5,null,50.666666666666664]
["785D","",50.666666666666664,0,50.666666666666664,0,0,0,0,0,null,null,0,50.67,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,"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,null,{"$f":"IF(E131=\"\",0,L131*E131)","v":0},50.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777G H2O Truck",null,31.5,null,50.666666666666664]
["793F","",50.666666666666664,0,{"$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,null,{"$f":"IF(E132=\"\",0,L132*E132)","v":0},50.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"785D H2O Truck",null,31.5,null,50.666666666666664]
["797F","",50.666666666666664,0,{"$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,null,{"$f":"IF(E133=\"\",0,L133*E133)","v":0},50.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Truck (10-12 yd3)",null,31.5,null,50.666666666666664]
["613E (5,000 gal)","",50.666666666666664,0,50.666666666666664,0,0,0,0,0,null,null,0,50.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (20 ton)",null,31.5,null,50.666666666666664]
["621E (8,000 gal)","",50.666666666666664,0,50.666666666666664,0,0,0,0,0,null,null,0,50.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (50 ton)",null,31.5,null,50.666666666666664]
["777G H2O Truck","",50.666666666666664,0,50.666666666666664,0,0,0,0,0,null,null,0,50.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (80 ton)",null,31.5,null,50.666666666666664]
["785D H2O Truck","",50.666666666666664,0,50.666666666666664,0,0,0,0,0,null,null,0,50.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fringe Benefits"]
[{"$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,null,{"$f":"IF(E138=\"\",0,L138*E138)","v":0},50.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Driver Fringe Benefits ($/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,null,0,50.67,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,"Zone and Area Adjustments (5)"]
[{"$f":"\"Tractor/Trailer (\"&IF(Metric,\"45\",\"50\")&\" ton)\"","v":"Tractor/Trailer (50 ton)"},"",50.666666666666664,0,50.666666666666664,0,0,0,0,0,null,null,0,50.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Zone 1","none",0,"none",0]
[{"$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($A141,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":50.666666666666664},0,50.666666666666664,0,0,0,0,0,null,null,0,50.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Zone 2","none",0,"none",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Zone 3"]
["NOTES:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Zone 4"]
["(4) Truck Driver Source: ",{"$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,null,{"$f":"IF(E147=\"\",0,L147*E147)","v":0},{"$f":"IF(C147=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E147:K147)+M147,2)))","v":42.7}]
["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 ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},0,0,0,0,null,null,0,42.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
["Driller's Helper","",42.699999999999996,0,42.699999999999996,{"$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,null,0,42.7,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,"(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 ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},0,0,0,0,null,null,0,42.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(5) Zone Basis: "]
["Cement finisher","",42.699999999999996,0,42.699999999999996,{"$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,null,0,42.7,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,"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,null,0,42.7,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,"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},{"$f":"IF(C159=\"\",\"\",E159*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E159=\"\",0,L159*E159)","v":0},{"$f":"IF(C159=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E159:K159)+M159,2)))","v":91.67},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laborer Fringe Benefits ($/hr)",null,14.77,null,0]
["Foreman",null,73.5,0,{"$f":"IF(C160=\"\",\"\",SUM(C160:D160))","v":73.5},0,0,0,0,0,null,null,{"$f":"IF(E160=\"\",0,L160*E160)","v":0},73.5,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,"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,null,{"$f":"IF(C161=\"\",\"\",L161*E161)","v":0},113.13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zone and Area Adjustments (8)"]
["Field Tech/Sampler",null,76.767676767676761,0,76.767676767676761,0,0,0,0,0,null,null,{"$f":"IF(C162=\"\",\"\",L162*E162)","v":0},76.77,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,"Laborer Zone 1","none",0,"none",0]
["Range Scientist",null,92.929292929292927,0,92.929292929292927,0,0,0,0,0,null,null,{"$f":"IF(C163=\"\",\"\",L163*E163)","v":0},92.93,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laborer Zone 2","none",0,"none",0]
[{"$f":"IF(ISBLANK(BE180),\"\",BE180)","v":""},null,"","","",0,"","","","",null,null,{"$f":"IF(C164=\"\",\"\",L164*C164)","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laborer Zone 3"]
[{"$f":"IF(ISBLANK(BE181),\"\",BE181)","v":""},null,"","","",0,"","","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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"]
[{"$f":"IF(ISBLANK(BE182),\"\",BE182)","v":""},null,"","","",0,"","","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laborer Zone 5"]
[{"$f":"IF(ISBLANK(BE183),\"\",BE183)","v":""},null,"","","",0,"","","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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"]
[{"$f":"IF(ISBLANK(BE184),\"\",BE184)","v":""},null,"","","",0,"","","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laborer Zone 7"]
[{"$f":"IF(ISBLANK(BE185),\"\",BE185)","v":""},null,"","","",0,"","","","",null,null,"",""]
[{"$f":"IF(ISBLANK(BE186),\"\",BE186)","v":""},null,"","","",0,"","","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
[null,null,null,null,"",null,"","","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(6) Laborer Source: "]
[null,null,null,null,"",null,"","","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(7) Carpenter Source: "]
[null,null,null,null,"",null,"","","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(8) Zone Basis: "]
[null,null,null,null,"",null,"","","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PROJECT MANAGEMENT AND TECHNICAL LABOR - Base Pay Rate ($/hr) (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,"Project Manager",null,68.625,null,91.67]
[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,null,null,"Foreman",null,63.5625,null,73.5]
[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,"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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28, IF(ISBLANK('Property Information'!C28),\"\",'Property Information'!C28))","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12, 'Property Information'!C12)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12, FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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":9.940485115766263},{"$f":"UserSeedingRate","v":27.210000000000004},{"$f":"UserSeedCost","v":270.48060000000004},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.",""]
["AP 27 - Well & Pit Lake","ea.",{"$f":"280","v":280}]
["DP 55 Wells","ea.",160]
["DP 55 Surface water","ea.",120]
[]
[]
[]
[]
[]
[]
[]
[{"$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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 4 in (100 mm) thick"]
[{"$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"]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 8 in (200 mm) thick",null,null,null,"JOB DESCRIPTION",null,"Region 1",null,"Region 2",null,"Region 3",null,"Region 4",null,"Region 5",null,"Region 6",null,"Region 7",null,"Region 8",null,"Region 9",null,"Region 10",null,"Region 11",null,"Region 12",null,"Region 13",null,"Region 14",null,"Region 15"]
[{"$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":0.94},{"$f":"ROUND(Crew1ClabEquip*8/IF(ISBLANK(G23),F23,G23),2)","v":0},0.94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,175,null,"Tree Source: "]
[null,{"$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":""},{"$f":"ROUND(Crew1ClabLabor*8/IF(ISBLANK(G24),F24,G24),2)","v":1.31},{"$f":"ROUND(Crew1ClabEquip*8/IF(ISBLANK(G24),F24,G24),2)","v":0},1.31,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,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$390*8/IF(ISBLANK(G43),F43,G43),2)","v":0.23},{"$f":"ROUND('Fleets (Crews)'!$E$390*8/IF(ISBLANK(G43),F43,G43),2)","v":0.16},"",0.39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sm. masonry",1850,null,"Conc 10 in (250 mm) thick","S.F",null,0.1,null,0.1,null,0.1,null,0.1,null,0.1,null,null,null,0.1,null,0.1,null,0.1,null,0.1,null,0.1]
[null,"Sm. masonry","02220-110-0650","C.F.","B-3",{"$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$326*8/IF(ISBLANK(G48),F48,G48),2)","v":1.9},{"$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},{"$f":"SUM(H48:I48)*(1+IF(OR(ISBLANK(J48),J48=\"\"),0,J48))","v":2.2799999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 6 in (150 mm) thick",21.25,null,"Dumpster delivery (average for all sizes)","ea.",61.5,null,61.5]
[null,{"$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$326*8/IF(ISBLANK(G49),F49,G49),2)","v":2.0099999999999998},{"$f":"ROUND('Fleets (Crews)'!$E$326*8/IF(ISBLANK(G49),F49,G49),2)","v":0},0.2,2.4119999999999995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 8 in (200 mm) thick",18.75,null,"Haul (average for all sizes)","ea.",192,null,192]
[null,"Block 8 in (200 mm) thick","02220-130-2080","S.F.","1 Clab",{"$f":"IF(Metric,ROUND(150*Ft2_2_M2,0),150)","v":150},null,{"$f":"ROUND('Fleets (Crews)'!$F$326*8/IF(ISBLANK(G50),F50,G50),2)","v":2.2799999999999998},{"$f":"ROUND('Fleets (Crews)'!$E$326*8/IF(ISBLANK(G50),F50,G50),2)","v":0},0.2,2.7359999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 12 in (300 mm) thick",18.75,null,"Rent per month (average for all sizes)","ea.",65.5,null,65.5]
[null,"Block 12 in (300 mm) thick","02220-130-2100","S.F.","1 Clab",{"$f":"IF(Metric,ROUND(150*Ft2_2_M2,0),150)","v":150},null,{"$f":"ROUND('Fleets (Crews)'!$F$326*8/IF(ISBLANK(G51),F51,G51),2)","v":2.2799999999999998},{"$f":"ROUND('Fleets (Crews)'!$E$326*8/IF(ISBLANK(G51),F51,G51),2)","v":0},0.2,2.7359999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conc 6 in (150 mm) thick",20,null,"Disposal fee per ton (tonne) (average for all sizes)",{"$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$326*8/IF(ISBLANK(G52),F52,G52),2)","v":2.14},{"$f":"ROUND('Fleets (Crews)'!$E$425*8/IF(ISBLANK(G52),F52,G52),2)","v":1.92},0.1,4.4660000000000011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conc 8 in (200 mm) thick",17.5]
[null,"Conc 8 in (200 mm) thick","02220-130-2420","S.F.","B-9",{"$f":"IF(Metric,ROUND(140*Ft2_2_M2,0),140)","v":140},null,{"$f":"ROUND('Fleets (Crews)'!$F$326*8/IF(ISBLANK(G53),F53,G53),2)","v":2.44},{"$f":"ROUND('Fleets (Crews)'!$E$425*8/IF(ISBLANK(G53),F53,G53),2)","v":2.19},0.1,5.093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conc 10 in (250 mm) thick",15,null,"NOTES:"]
[null,"Conc 10 in (250 mm) thick","02220-130-2440","S.F.","B-9",{"$f":"IF(Metric,ROUND(120*Ft2_2_M2,0),120)","v":120},null,{"$f":"ROUND('Fleets (Crews)'!$F$326*8/IF(ISBLANK(G54),F54,G54),2)","v":2.85},{"$f":"ROUND('Fleets (Crews)'!$E$425*8/IF(ISBLANK(G54),F54,G54),2)","v":2.56},0.1,5.9510000000000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conc 12 in (300 mm) thick",12.5,null,"Dumpster Cost Source:"]
[null,"Conc 12 in (300 mm) thick","02220-130-2500","S.F.","B-9",{"$f":"IF(Metric,ROUND(100*Ft2_2_M2,0),100)","v":100},null,{"$f":"ROUND('Fleets (Crews)'!$F$326*8/IF(ISBLANK(G55),F55,G55),2)","v":3.42},{"$f":"ROUND('Fleets (Crews)'!$E$425*8/IF(ISBLANK(G55),F55,G55),2)","v":3.07},0.1,7.1390000000000011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disposal Fee Source:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hazardous Material Handling - Solids"]
["Waste Disposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pickup fees 55 gal. drums","ea.",280,null,280]
["  Unit rates from Means Heavy Construction 2006 Edition by permission of R.S.Means/Reed Construction Data .",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk material (average)",{"$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$538*8/F97,2)","v":111.41},{"$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":""},{"$f":"SUM(G97:I97)*(1+IF(J97=\"\",0,J97))","v":316.07},"includes reinforcing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/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$538*8/F98,2)","v":340.25},{"$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":""},{"$f":"SUM(G98:I98)*(1+IF(J98=\"\",0,J98))","v":568.85},"includes reinforcing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/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$527*8/F99,2)","v":449.55},{"$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":""},{"$f":"SUM(G99:I99)*(1+IF(J99=\"\",0,J99))","v":849.84999999999991},"includes reinforcing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fencing Installation"]
[null,{"$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$527*8/F100,2)","v":326.38},{"$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":""},{"$f":"SUM(G100:I100)*(1+IF(J100=\"\",0,J100))","v":694.27},"includes reinforcing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barbed 3-strand","L.F.",0.86999999999999988,null,0.86999999999999988]
["Bat Gate/Foam Plug Installation",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barbed 4-strand","L.F.",1.1599999999999999,null,1.1599999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barbed 5-strand","L.F.",1.45,null,1.45]
[null,"Bat Gate",null,"ea.",null,null,{"$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},{"$f":"ROUND(CrewB80ALabor*8/F117,2)","v":1.35},{"$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":2.5299999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"ROUND(CrewB80ALabor*8/F118,2)","v":1.8},{"$f":"ROUND(CrewB80AEquip*8/F118,2)","v":0.41},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B118,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B118,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},3.37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/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,{"$f":"ROUND(CrewB80ALabor*8/F119,2)","v":2.25},{"$f":"ROUND(CrewB80AEquip*8/F119,2)","v":0.51},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B119,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B119,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},4.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/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,{"$f":"ROUND(CrewB80CLabor*8/F120,2)","v":5.69},{"$f":"ROUND(CrewB80CEquip*8/F120,2)","v":1.3},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B120,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B120,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},72.489999999999995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12 in (300 mm ) Diameter","L.F."]
[null,"Wood stockade fence 6 ft high - Install","02820-510-1240","L.F.","B-80C",{"$f":"IF(Metric,ROUND(Ft2M*150,0),150)","v":150},22.5,{"$f":"ROUND(CrewB80CLabor*8/F121,2)","v":6.83},{"$f":"ROUND(CrewB80CEquip*8/F121,2)","v":1.56},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B121,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B121,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},30.889999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"18 in (450 mm) Diameter","L.F."]
[null,"","user","L.F.",null,null,"",{"$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,{"$f":"ROUND(Crew2ClabLabor*8/F127,2)","v":1.59},{"$f":"ROUND(Crew2ClabEquip*8/F127,2)","v":0.54},null,{"$f":"SUM(G127:I127)*(1+IF(J127=\"\",0,J127))","v":2.13},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 in (250 mm) - 18 in (450 mm)","L.F."]
[null,"Barbed 4-strand Removal","extrapolated","L.F.","2 Clab",{"$f":"IF(Metric,ROUND(Ft2M*355,0),355)","v":355},null,{"$f":"ROUND(Crew2ClabLabor*8/F128,2)","v":1.92},{"$f":"ROUND(Crew2ClabEquip*8/F128,2)","v":0.66},null,{"$f":"SUM(G128:I128)*(1+IF(J128=\"\",0,J128))","v":2.58},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20 in (500 mm) - 36 in (1 m)","L.F."]
[null,"Barbed 5-strand Removal","02220-220-1650","L.F.","2 Clab",{"$f":"IF(Metric,ROUND(Ft2M*280,0),280)","v":280},null,{"$f":"ROUND(Crew2ClabLabor*8/F129,2)","v":2.44},{"$f":"ROUND(Crew2ClabEquip*8/F129,2)","v":0.84},null,{"$f":"SUM(G129:I129)*(1+IF(J129=\"\",0,J129))","v":3.28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pipe and Drainpipe Installation"]
[null,"Chain link 8 ft -10 ft Removal","02220-220-1700","L.F.","B-6",{"$f":"IF(Metric,ROUND(Ft2M*445,0),445)","v":445},null,{"$f":"ROUND(CrewB6Labor*8/F130,2)","v":2.59},{"$f":"ROUND(CrewB6Equip*8/F130,2)","v":1.08},null,{"$f":"SUM(G130:I130)*(1+IF(J130=\"\",0,J130))","v":3.67},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water 4in (100mm ) 40ft (12m) length, welded HDPE","L.F.",2.2799999999999998,null,2.2799999999999998]
[null,"Wood, all types 4 ft -6 ft high Removal","02220-220-1775","L.F.","2 Clab",{"$f":"IF(Metric,ROUND(Ft2M*430,0),430)","v":430},null,{"$f":"ROUND(Crew2ClabLabor*8/F131,2)","v":1.59},{"$f":"ROUND(Crew2ClabEquip*8/F131,2)","v":0.54},null,{"$f":"SUM(G131:I131)*(1+IF(J131=\"\",0,J131))","v":2.13},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water 6in (150mm) 40ft (12m) length, welded HDPE","L.F.",4.93,null,4.93]
[null,"","user","L.F.",null,null,null,{"$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$395*8/F137,2)","v":6.59},{"$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":""},{"$f":"SUM(G137:I137)*(1+IF(J137=\"\",0,J137))","v":9.33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drain Rock Preparation"]
[null,{"$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$395*8/F138,2)","v":7.69},{"$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":""},{"$f":"SUM(G138:I138)*(1+IF(J138=\"\",0,J138))","v":10.88},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item","Units",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total"]
[null,{"$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$395*8/F139,2)","v":9.61},{"$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":""},{"$f":"SUM(G139:I139)*(1+IF(J139=\"\",0,J139))","v":13.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crushing",{"$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$395*8/F140,2)","v":12.81},{"$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":""},{"$f":"SUM(G140:I140)*(1+IF(J140=\"\",0,J140))","v":18.130000000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Screening",{"$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":""},{"$f":"ROUND(CrewB20Labor*8/F142,2)","v":1.82},{"$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":2.15},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,"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":""},{"$f":"ROUND(CrewB20Labor*8/F143,2)","v":2.54},{"$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":3.01},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,"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":""},{"$f":"ROUND(CrewB20Labor*8/F144,2)","v":4.24},{"$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":5.0200000000000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":""},{"$f":"ROUND(CrewB20Labor*8/F145,2)","v":6.36},{"$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":7.53},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,"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},{"$f":"ROUND(CrewB22ALabor*8/F147,2)","v":4.91},{"$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},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":5.17},{"$f":"ROUND(CrewB22AEquip*8/F148,2)","v":5.07},"",15.17]
[null,"Water 12in (300mm) 40ft (12m) length, welded HDPE","02510-760-0500","L.F.","B-22A",{"$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":7.56},{"$f":"ROUND(CrewB22AEquip*8/F149,2)","v":7.41},{"$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":""},{"$f":"SUM(G149:I149)*(1+IF(J149=\"\",0,J149))","v":14.969999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
[null,"Drain 4in (100mm) perforated PVC","02620-630-2100","L.F.","B-14",{"$f":"IF(Metric,ROUND(Ft2M*315,0),315)","v":315},3.41,{"$f":"ROUND(CrewB14Labor*8/F150,2)","v":7.7},{"$f":"ROUND(CrewB14Equip*8/F150,2)","v":1.46},"",12.57,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,"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":8.08},{"$f":"ROUND(CrewB14Equip*8/F151,2)","v":1.54},"",16.169999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Double Pole Source: "]
[null,"Drain 4in (100mm) corrugated, perf or plain","02620-660-0040","L.F.","2 Clab",{"$f":"IF(Metric,ROUND(Ft2M*1200,0),1200)","v":1200},1.39,{"$f":"ROUND(Crew2ClabLabor*8/F152,2)","v":0.56999999999999995},{"$f":"ROUND(Crew2ClabEquip*8/F152,2)","v":0.2},"",2.16,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,"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":0.76},{"$f":"ROUND(Crew2ClabEquip*8/F153,2)","v":0.26},"",4.5299999999999994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EROSION, EVAPORATION and SEDIMENTATION CONTROL"]
[null,"Note: HDPE Water Pipe in 40ft (12m) lengths, welded ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item","Units","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rip-Rap & Rock Lining","Units"]
["Drain Rock Preparation",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":""},{"$f":"ROUND('Fleets (Crews)'!F439*8/F161,2)","v":16.78},{"$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":24.87},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,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$452*8/IF(ISBLANK(J178),F178,J178),2)","v":30.3},{"$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":66.8},"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$452*8/IF(ISBLANK(J179),F179,J179),2)","v":45.74},{"$f":"IF(E179=\"B-13\",ROUND('Fleets (Crews)'!$E$452*8/IF(ISBLANK(J179),F179,J179),2),ROUND('Fleets (Crews)'!$E$446*8/IF(ISBLANK(J179),F179,J179),2))","v":14.34},null,68.53,"assumes on-site source of rip-rap",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office Trailer, Furnished, no hook-ups",null,null,240,null,240,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,650]
[null,{"$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$446*8/IF(ISBLANK(J180),F180,J180),2)","v":11.75},{"$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":60.239999999999995},"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$446*8/IF(ISBLANK(J181),F181,J181),2)","v":17.73},{"$f":"IF(E181=\"B-13\",ROUND('Fleets (Crews)'!$E$452*8/IF(ISBLANK(J181),F181,J181),2),ROUND('Fleets (Crews)'!$E$446*8/IF(ISBLANK(J181),F181,J181),2))","v":32.44},null,58.62,"assumes on-site source of rip-rap",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"month"]
[null,"Gabions, 6 in (150 mm) deep","02370-450-0400","S.Y.","B-13",{"$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$452*8/F182,2)","v":12.12},{"$f":"ROUND('Fleets (Crews)'!$E$452*8/F182,2)","v":3.8},null,22.52,"assumes on-site source rock fill for gabions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRODUCTION OR DEWATERING WELL PUMP REMOVAL","month"]
[null,"Gabions, 9 in (250 mm) deep","02370-450-0500","S.Y.","B-13",{"$f":"IF(Metric,ROUND(Yd2_2_M2*163,0),163)","v":163},11.95,{"$f":"ROUND('Fleets (Crews)'!$F$452*8/F183,2)","v":14.87},{"$f":"ROUND('Fleets (Crews)'!$E$452*8/F183,2)","v":4.66},null,31.48,"assumes on-site source rock fill for gabions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item",null,"Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip"]
[null,"Gabions, 12 in (300 mm) deep","02370-450-0200","S.Y.","B-13",{"$f":"IF(Metric,ROUND(Yd2_2_M2*153,0),153)","v":153},13.25,{"$f":"ROUND('Fleets (Crews)'!$F$452*8/F184,2)","v":15.84},{"$f":"ROUND('Fleets (Crews)'!$E$452*8/F184,2)","v":4.97},null,34.06,"assumes on-site source rock fill for gabions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Type"]
[null,"Gabions, 18 in (450 mm) deep","02370-450-0200","S.Y.","B-13",{"$f":"IF(Metric,ROUND(Yd2_2_M2*102,0),102)","v":102},28,{"$f":"ROUND('Fleets (Crews)'!$F$452*8/F185,2)","v":23.77},{"$f":"ROUND('Fleets (Crews)'!$E$452*8/F185,2)","v":7.45},null,59.22,"assumes on-site source rock fill for gabions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submersible","ft to pump",12.45,29.32,12.45,29.32]
[null,"Gabions, 36 in (1m) deep","02370-450-0200","S.Y.","B-13",{"$f":"IF(Metric,ROUND(Yd2_2_M2*60,0),60)","v":60},31,{"$f":"ROUND('Fleets (Crews)'!$F$452*8/F186,2)","v":40.4},{"$f":"ROUND('Fleets (Crews)'!$E$452*8/F186,2)","v":12.66},null,84.06,"assumes on-site source rock fill for gabions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Line Shaft","ft to pump",12.45,29.32,12.45,29.32]
["HDEP Liner Installation"]
[null,{"$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":0.31},{"$f":"ROUND('Fleets (Crews)'!$E$430*8/F189,2)","v":0.21},"",{"$f":"SUM(G189:I189)*(1+IF(J189=\"\",0,J189))","v":0.52},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,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$371*8/F190,2)","v":0.93},{"$f":"ROUND('Fleets (Crews)'!$E$371*8/F190,2)","v":0.44},"",{"$f":"SUM(G190:I190)*(1+IF(J190=\"\",0,J190))","v":1.37}]
[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$371*8/F191,2)","v":0.93},{"$f":"ROUND('Fleets (Crews)'!$E$371*8/F191,2)","v":0.44},"",{"$f":"SUM(G191:I191)*(1+IF(J191=\"\",0,J191))","v":1.37},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,{"$f":"MATCH(B193,MiscUnitCostNames,0)","v":161}]
[null,"Geogrid","2660-610-0010","S.F.","3 Skwk",{"$f":"IF(Metric,ROUND(Ft2_2_M2*1600,0),1600)","v":1600},0,{"$f":"ROUND('Fleets (Crews)'!$F$371*8/F192,2)","v":0.93},{"$f":"ROUND('Fleets (Crews)'!$E$371*8/F192,2)","v":0.44},"",{"$f":"SUM(G192:I192)*(1+IF(J192=\"\",0,J192))","v":1.37},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,{"$f":"MATCH(ProjectRegion,MiscUnitCostsRegions,0)","v":3}]
[null,{"$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$371*8/F193,2)","v":0.93},{"$f":"ROUND('Fleets (Crews)'!$E$371*8/F193,2)","v":0.44},"",2.4700000000000002]
[null,"80 mil HDPE","user","S.F.","3 Skwk",149,9,{"$f":"IF(OR(ISBLANK(F194),F194=0),\"\",ROUND('Fleets (Crews)'!$F$371*8/F194,2))","v":10.029999999999999},{"$f":"IF(OR(ISBLANK(F194),F194=0),\"\",ROUND('Fleets (Crews)'!$E$371*8/F194,2))","v":4.67},null,23.700000000000003]
[null,"40 mil VLDPE","user","S.F.","3 Skwk",150,7,{"$f":"IF(OR(ISBLANK(F195),F195=0),\"\",ROUND('Fleets (Crews)'!$F$371*8/F195,2))","v":9.9600000000000009},{"$f":"IF(OR(ISBLANK(F195),F195=0),\"\",ROUND('Fleets (Crews)'!$E$371*8/F195,2))","v":4.6399999999999997},null,21.6]
[null,null,"user","S.F.","3 Skwk",null,null,{"$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":49,"n_cols":7,"rows_kept":49,"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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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",{"$f":"IF(Metric,\"Cost/Ha\",\"Cost/Acre\")","v":"Cost/Acre"}]
["Grasses"]
["Ephraim Crested Wheatgrass","Agropyron Cristatum var. Ephraim",null,null,1.24,1.87,{"$f":"IF(OR(ISBLANK(E12),ISBLANK(F12)),\"\",E12*F12)","v":2.3188}]
["Thickspike Wheatgrass","Agropyron dasystrachyum",154000,4.4000000000000004,1.24,2.4,{"$f":"IF(OR(ISBLANK(E13),ISBLANK(F13)),\"\",E13*F13)","v":2.976}]
["Bluebunch Wheatgrass","Agropyron spicatum",117000,23.42,8.65,6.6,57.089999999999996]
["Great Basin Wildrye","Elymus cinereus",95000,8.15,6.18,10.199999999999999,63.035999999999994]
["Big Bluegrass","Poa ampla",917000,13.11,0.62,2.4700000000000002,1.5314000000000001]
["Indian Ricegrass","Oryzopsis hymenoides",188000,5.38,1.24,7.8,9.6720000000000006]
["Sandberg Bluegrass ","Poa secunda",925000,13.23,0.62,6,3.7199999999999998]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
["Forbs"]
["Blue Flax",null,null,null,0.62,null,{"$f":"IF(OR(ISBLANK(E25),ISBLANK(F25)),\"\",E25*F25)","v":""}]
["Small Burnet","Sanguisorba minor",55000,1.57,1.24,null,""]
["Forage Kochia","Kochia prostrata var. Immigrant",407700,2.33,0.25,null,""]
["Palmer Penstemon","Penstemon palmeri",610000,3.49,0.25,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,""]
["Shrubs"]
["Fourwing Saltbush","Atriplex canescens",52000,5.95,1.85,9.6,{"$f":"IF(OR(ISBLANK(E35),ISBLANK(F35)),\"\",E35*F35)","v":17.760000000000002}]
["Antelope Bitterbrush ","Purshia tridentate",15000,0.43,2.4700000000000002,33.6,82.992000000000004]
["Winterfat","Eurotia lanata",111000,1.59,0.62,34.619999999999997,21.464399999999998]
["Wyoming Big Sagebrush","Artemesia tridentata wyomingensis",2500000,7.15,0.12,66,7.92]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
["Total",null,null,null,{"$f":"SUM(E12:E43)","v":27.210000000000004},null,{"$f":"SUM(G12:G43)","v":270.48060000000004}]
[]
["Source:"]
[]
[]
["Notes:"]

{"sheet":"Fleets (Crews)","index":43,"n_rows":898,"n_cols":55,"rows_kept":898,"cut":false,"hidden":false,"merged":[[881,0,881,6],[773,0,773,6],[793,0,793,6],[829,0,829,6],[845,0,845,6],[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],[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]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28, SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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":58.73},{"$f":"E19+F19","v":158.1}]
["Totals",null,null,null,{"$f":"SUM(E17:E19)","v":99.37},{"$f":"SUM(F17:F19)","v":58.73},{"$f":"SUM(G17:G19)","v":158.1}]
[]
["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":58.73},{"$f":"E23+F23","v":169.45}]
["Totals",null,null,null,{"$f":"SUM(E21:E23)","v":110.72},{"$f":"SUM(F21:F23)","v":58.73},{"$f":"SUM(G21:G23)","v":169.45}]
[]
["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":58.73},{"$f":"E27+F27","v":239.54999999999998}]
["Totals",null,null,null,{"$f":"SUM(E25:E27)","v":180.82},{"$f":"SUM(F25:F27)","v":58.73},{"$f":"SUM(G25:G27)","v":239.54999999999998}]
[]
["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":58.73},{"$f":"E31+F31","v":274.73}]
["Totals",null,null,null,{"$f":"SUM(E29:E31)","v":216},{"$f":"SUM(F29:F31)","v":58.73},{"$f":"SUM(G29:G31)","v":274.73}]
[]
["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":58.73},{"$f":"E41+F41","v":158.1}]
["Totals",null,null,null,{"$f":"SUM(E40:E41)","v":99.37},{"$f":"SUM(F40:F41)","v":58.73},{"$f":"SUM(G40:G41)","v":158.1}]
[]
["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":58.73},{"$f":"E45+F45","v":169.45}]
["Totals",null,null,null,{"$f":"SUM(E44:E45)","v":110.72},{"$f":"SUM(F44:F45)","v":58.73},{"$f":"SUM(G44:G45)","v":169.45}]
[]
["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":58.73},{"$f":"E49+F49","v":158.1}]
["Totals",null,null,null,{"$f":"SUM(E48:E49)","v":99.37},{"$f":"SUM(F48:F49)","v":58.73},{"$f":"SUM(G48:G49)","v":158.1}]
[]
["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":58.73},{"$f":"E57+F57","v":158.1}]
["Totals",null,null,null,{"$f":"SUM(E56:E57)","v":99.37},{"$f":"SUM(F56:F57)","v":58.73},{"$f":"SUM(G56:G57)","v":158.1}]
[]
["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":58.73},{"$f":"E61+F61","v":169.45}]
["Totals",null,null,null,{"$f":"SUM(E60:E61)","v":110.72},{"$f":"SUM(F60:F61)","v":58.73},{"$f":"SUM(G60:G61)","v":169.45}]
[]
["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":58.73},{"$f":"E65+F65","v":239.54999999999998}]
["Totals",null,null,null,{"$f":"SUM(E64:E65)","v":180.82},{"$f":"SUM(F64:F65)","v":58.73},{"$f":"SUM(G64:G65)","v":239.54999999999998}]
[]
["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":58.73},{"$f":"E75+F75","v":120.72999999999999}]
["Totals",null,null,null,{"$f":"SUM(E74:E75)","v":62},{"$f":"SUM(F74:F75)","v":58.73},{"$f":"SUM(G74:G75)","v":120.72999999999999}]
[]
["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":58.73},{"$f":"E79+F79","v":139.72999999999999}]
["Totals",null,null,null,{"$f":"SUM(E78:E79)","v":81},{"$f":"SUM(F78:F79)","v":58.73},{"$f":"SUM(G78:G79)","v":139.72999999999999}]
[]
["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":58.73},{"$f":"E83+F83","v":150.51}]
["Totals",null,null,null,{"$f":"SUM(E82:E83)","v":91.78},{"$f":"SUM(F82:F83)","v":58.73},{"$f":"SUM(G82:G83)","v":150.51}]
[]
["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":58.73},{"$f":"E92+F92","v":120.72999999999999}]
["D6T",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A93,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A93,EquipmentList,0),5))","v":99.37},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A93,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A93,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A93,LaborerList,0),LaborCostTotal))","v":58.73},{"$f":"E93+F93","v":158.1}]
["Total Equipment",null,null,null,{"$f":"SUM(E92:E93)","v":161.37},{"$f":"SUM(F92:F93)","v":117.46},{"$f":"SUM(G92:G93)","v":278.83}]
[]
["Medium Excavator + Dozer"]
["325F",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A97,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A97,EquipmentList,0),5))","v":81},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A97,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A97,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A97,LaborerList,0),LaborCostTotal))","v":58.73},{"$f":"E97+F97","v":139.72999999999999}]
["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":58.73},{"$f":"E98+F98","v":169.45}]
["Totals",null,null,null,{"$f":"SUM(E97:E98)","v":191.72},{"$f":"SUM(F97:F98)","v":117.46},{"$f":"SUM(G97:G98)","v":309.17999999999995}]
[]
["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":58.73},{"$f":"E102+F102","v":150.51}]
["D8T",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A103,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A103,EquipmentList,0),5))","v":180.82},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A103,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A103,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A103,LaborerList,0),LaborCostTotal))","v":58.73},{"$f":"E103+F103","v":239.54999999999998}]
["Totals",null,null,null,{"$f":"SUM(E102:E103)","v":272.60000000000002},{"$f":"SUM(F102:F103)","v":117.46},{"$f":"SUM(G102:G103)","v":390.05999999999995}]
[]
["EXPLORATION ROAD/PAD RECONTOUR"]
["Recontour small roads (exploration roads, service roads, etc.)"]
["Cut and Fill reclamation on slopes"]
["Drill pad recountour"]
["Drill sump backfill"]
[]
["Small Dozer"]
["D6T",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A113,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A113,EquipmentList,0),5))","v":99.37},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A113,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A113,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A113,LaborerList,0),LaborCostTotal))","v":58.73},{"$f":"E113+F113","v":158.1}]
["Totals",null,null,null,{"$f":"SUM(E112:E113)","v":99.37},{"$f":"SUM(F112:F113)","v":58.73},{"$f":"SUM(G112:G113)","v":158.1}]
[]
["Large Dozer"]
["D8T",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A117,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A117,EquipmentList,0),5))","v":180.82},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A117,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A117,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A117,LaborerList,0),LaborCostTotal))","v":58.73},{"$f":"E117+F117","v":239.54999999999998}]
["Totals",null,null,null,{"$f":"SUM(E116:E117)","v":180.82},{"$f":"SUM(F116:F117)","v":58.73},{"$f":"SUM(G116:G117)","v":239.54999999999998}]
[]
["Grader"]
["12M2",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A121,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A121,EquipmentList,0),5))","v":88.19},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A121,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A121,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A121,LaborerList,0),LaborCostTotal))","v":58.73},{"$f":"E121+F121","v":146.91999999999999}]
["Totals",null,null,null,{"$f":"SUM(E120:E121)","v":88.19},{"$f":"SUM(F120:F121)","v":58.73},{"$f":"SUM(G120:G121)","v":146.91999999999999}]
[]
["Small Excavator"]
["320F",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A125,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A125,EquipmentList,0),5))","v":62},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A125,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A125,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A125,LaborerList,0),LaborCostTotal))","v":58.73},{"$f":"E125+F125","v":120.72999999999999}]
["Totals",null,null,null,{"$f":"SUM(E124:E125)","v":62},{"$f":"SUM(F124:F125)","v":58.73},{"$f":"SUM(G124:G125)","v":120.72999999999999}]
[]
["Medium Excavator"]
["325F",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A129,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A129,EquipmentList,0),5))","v":81},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A129,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A129,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A129,LaborerList,0),LaborCostTotal))","v":58.73},{"$f":"E129+F129","v":139.72999999999999}]
["Totals",null,null,null,{"$f":"SUM(E128:E129)","v":81},{"$f":"SUM(F128:F129)","v":58.73},{"$f":"SUM(G128:G129)","v":139.72999999999999}]
[]
["LOAD CRUSHER/TRAM BACKFILL"]
["Load crusher with wheeled loader"]
["       Tram backfill into portals"]
["Small Crusher Loader Fleet"]
["950M",null,1,null,{"$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},{"$f":"(IF(ISNUMBER(D136),D136,C136)*IF(OR((INDEX(LaborCostTable,MATCH(A136,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A136,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A136,LaborerList,0),LaborCostTotal)))","v":58.73},{"$f":"E136+F136","v":133.03}]
["Totals",null,null,null,{"$f":"SUM(E136:E136)","v":74.3},{"$f":"SUM(F136:F136)","v":58.73},{"$f":"SUM(G136:G136)","v":133.03}]
[]
["Medium Crusher Loader Fleet"]
["966M",null,1,null,{"$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},{"$f":"(IF(ISNUMBER(D140),D140,C140)*IF(OR((INDEX(LaborCostTable,MATCH(A140,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A140,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A140,LaborerList,0),LaborCostTotal)))","v":58.73},{"$f":"E140+F140","v":163.41}]
["Totals",null,null,null,{"$f":"SUM(E140:E140)","v":104.68},{"$f":"SUM(F140:F140)","v":58.73},{"$f":"SUM(G140:G140)","v":163.41}]
[]
["Large Crusher Loader Fleet"]
["972M",null,1,null,{"$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},{"$f":"(IF(ISNUMBER(D144),D144,C144)*IF(OR((INDEX(LaborCostTable,MATCH(A144,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A144,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A144,LaborerList,0),LaborCostTotal)))","v":58.73},{"$f":"E144+F144","v":193.91}]
["Totals",null,null,null,{"$f":"SUM(E144:E144)","v":135.18},{"$f":"SUM(F144:F144)","v":58.73},{"$f":"SUM(G144:G144)","v":193.91}]
[]
["Extra Large Crusher Loader Fleet"]
["980M",null,1,null,{"$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},{"$f":"(IF(ISNUMBER(D148),D148,C148)*IF(OR((INDEX(LaborCostTable,MATCH(A148,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A148,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A148,LaborerList,0),LaborCostTotal)))","v":58.73},{"$f":"E148+F148","v":199.01}]
["Totals",null,null,null,{"$f":"SUM(E148:E148)","v":140.28},{"$f":"SUM(F148:F148)","v":58.73},{"$f":"SUM(G148:G148)","v":199.01}]
[]
["COMPACT COVER"]
["From Means Heavy Construction - Costs in Misc. Unit Costs. Assumes compaction-riding, vibrating roller - 12in (300mm) lifts"]
[]
["Compactor"]
["CS54B",null,1,null,{"$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},{"$f":"(IF(ISNUMBER(D155),D155,C155)*IF(OR((INDEX(LaborCostTable,MATCH(A155,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A155,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A155,LaborerList,0),LaborCostTotal)))","v":58.73},{"$f":"E155+F155","v":127.47999999999999}]
["Totals",null,null,null,{"$f":"SUM(E155:E155)","v":68.75},{"$f":"SUM(F155:F155)","v":58.73},{"$f":"SUM(G155:G155)","v":127.47999999999999}]
[]
["LOAD, HAUL AND PLACE MATERIAL"]
["Rock placement"]
["Haul overburden for backfill"]
["Haul borrow for backfill"]
["Haul cover or growth media"]
[]
["Small Truck/Loader Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CurrentSmallTruck",null,"725C2"]
["725C2",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A165,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A165,EquipmentList,0),5))","v":138.46},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A165,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A165,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A165,LaborerList,0),LaborCostTotal))","v":50.67},{"$f":"E165+F165","v":189.13},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,"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},{"$f":"IF(SmallLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",IF(OR((INDEX(LaborCostTable,MATCH(A166,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A166,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A166,LaborerList,0),LaborCostTotal)))","v":58.73},{"$f":"IF(SmallLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",E166+F166)","v":163.41},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,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":58.73},{"$f":"E167+F167","v":158.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SmallTruckDozer"]
["Totals",null,null,null,{"$f":"SUM(E165:E167)","v":342.51},{"$f":"SUM(F165:F167)","v":168.13},{"$f":"SUM(G165:G167)","v":510.64}]
[]
["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":50.67},{"$f":"E171+F171","v":190.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MedTruck"]
[{"$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":58.73},{"$f":"IF(MedLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",E172+F172)","v":193.91},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MedTruckLoader"]
["D7E",null,1,null,{"$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},{"$f":"(IF(ISNUMBER(D173),D173,C173)*IF(OR((INDEX(LaborCostTable,MATCH(A173,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A173,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A173,LaborerList,0),LaborCostTotal)))","v":58.73},{"$f":"E173+F173","v":169.45},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,"MedTruckDozer"]
["Totals",null,null,null,{"$f":"SUM(E171:E173)","v":385.43000000000006},{"$f":"SUM(F171:F173)","v":168.13},{"$f":"SUM(G171:G173)","v":553.55999999999995}]
[]
["Large Truck/Loader Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CurrentLargeTruck",null,"740C"]
["740C",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A177,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A177,EquipmentList,0),5))","v":154.49},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A177,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A177,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A177,LaborerList,0),LaborCostTotal))","v":50.67},{"$f":"E177+F177","v":205.16000000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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},{"$f":"IF(LargeLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",IF(OR((INDEX(LaborCostTable,MATCH(A178,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A178,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A178,LaborerList,0),LaborCostTotal)))","v":58.73},{"$f":"IF(LargeLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",E178+F178)","v":274.31},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,"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":58.73},{"$f":"E179+F179","v":239.54999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LargeTruckDozer"]
["Totals",null,null,null,{"$f":"SUM(E177:E179)","v":550.8900000000001},{"$f":"SUM(F177:F179)","v":168.13},{"$f":"SUM(G177:G179)","v":719.02}]
[]
["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":50.67},{"$f":"E183+F183","v":240.93},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XLargeTruck"]
[{"$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":58.73},{"$f":"IF(XLargeLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",E184+F184)","v":274.31},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LargeTruckLoader"]
["D10T2",null,1,null,{"$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},{"$f":"(IF(ISNUMBER(D185),D185,C185)*IF(OR((INDEX(LaborCostTable,MATCH(A185,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A185,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A185,LaborerList,0),LaborCostTotal)))","v":58.73},{"$f":"E185+F185","v":385.97},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,"SmallTruckDozer"]
["Totals",null,null,null,{"$f":"SUM(E183:E185)","v":733.08},{"$f":"SUM(F183:F185)","v":168.13},{"$f":"SUM(G183:G185)","v":901.21}]
[]
["Scraper/Dozer Fleet"]
["631K",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A189,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A189,EquipmentList,0),5))","v":224.32},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A189,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A189,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A189,LaborerList,0),LaborCostTotal))","v":58.73},{"$f":"E189+F189","v":283.05},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,"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":58.73},{"$f":"E190+F190","v":385.97}]
["D10T2",null,1,null,{"$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},{"$f":"(IF(ISNUMBER(D191),D191,C191)*IF(OR((INDEX(LaborCostTable,MATCH(A191,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A191,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A191,LaborerList,0),LaborCostTotal)))","v":58.73},{"$f":"E191+F191","v":385.97}]
["Totals",null,null,null,{"$f":"SUM(E189:E191)","v":878.8},{"$f":"SUM(F189:F191)","v":176.19},{"$f":"SUM(G189:G191)","v":1054.99}]
[]
["Tandem Scraper Fleet"]
["637K",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A195,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A195,EquipmentList,0),5))","v":276.97000000000003},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A195,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A195,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A195,LaborerList,0),LaborCostTotal))","v":58.73},{"$f":"E195+F195","v":335.70000000000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":58.73},{"$f":"E196+F196","v":169.45}]
["Totals",null,null,null,{"$f":"SUM(E195:E196)","v":387.69000000000005},{"$f":"SUM(F195:F196)","v":117.46},{"$f":"SUM(G195:G196)","v":505.15000000000003}]
[]
["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},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A204,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A204,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A204,LaborerList,0),LaborCostTotal))","v":58.73},{"$f":"E204+F204","v":139.72999999999999}]
[{"$f":"'Equipment Costs'!A120","v":"Dump Truck (10-12 yd3)"},null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A205,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A205,EquipmentList,0),5))","v":96.31},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A205,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A205,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A205,LaborerList,0),LaborCostTotal))","v":50.67},{"$f":"E205+F205","v":146.98000000000002}]
["Totals",null,null,null,{"$f":"SUM(E204:E205)","v":177.31},{"$f":"SUM(F204:F205)","v":109.4},{"$f":"SUM(G204:G205)","v":286.71000000000004}]
[]
[{"$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":58.73},{"$f":"E209+F209","v":301.37}]
["966M",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A210,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A210,EquipmentList,0),5))","v":104.68},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A210,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A210,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A210,LaborerList,0),LaborCostTotal))","v":58.73},{"$f":"E210+F210","v":163.41}]
[{"$f":"'Equipment Costs'!A120","v":"Dump Truck (10-12 yd3)"},null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A211,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A211,EquipmentList,0),5))","v":96.31},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A211,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A211,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A211,LaborerList,0),LaborCostTotal))","v":50.67},{"$f":"E211+F211","v":146.98000000000002}]
["Totals",null,null,null,{"$f":"SUM(E209:E211)","v":443.63},{"$f":"SUM(F209:F211)","v":168.13},{"$f":"SUM(G209:G211)","v":611.76}]
[]
[{"$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":58.73},{"$f":"E215+F215","v":158.1}]
["966M",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A216,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A216,EquipmentList,0),5))","v":104.68},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A216,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A216,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A216,LaborerList,0),LaborCostTotal))","v":58.73},{"$f":"E216+F216","v":163.41}]
[{"$f":"'Equipment Costs'!A120","v":"Dump Truck (10-12 yd3)"},null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A217,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A217,EquipmentList,0),5))","v":96.31},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A217,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A217,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A217,LaborerList,0),LaborCostTotal))","v":50.67},{"$f":"E217+F217","v":146.98000000000002}]
["Totals",null,null,null,{"$f":"SUM(E215:E217)","v":300.36},{"$f":"SUM(F215:F217)","v":168.13},{"$f":"SUM(G215:G217)","v":468.49}]
[]
["LINER REMOVAL"]
["Liner removal"]
[]
["Small - Cat 325B Excavator w/ H140D s Hammer"]
["325F",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A224,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A224,EquipmentList,0),5))","v":81},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A224,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A224,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A224,LaborerList,0),LaborCostTotal))","v":58.73},{"$f":"E224+F224","v":139.72999999999999}]
["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":85.4},{"$f":"E225+F225","v":85.4}]
["Totals",null,null,null,{"$f":"SUM(E224:E225)","v":81},{"$f":"SUM(F224:F225)","v":144.13},{"$f":"SUM(G224:G225)","v":225.13}]
[]
["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":58.73},{"$f":"E234+F234","v":139.72999999999999}]
["H120Es (fits 325)",null,null,null,{"$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":58.73},{"$f":"E236+F236","v":301.37}]
["Totals",null,null,null,{"$f":"SUM(E234:E236)","v":359.17999999999995},{"$f":"SUM(F234:F236)","v":117.46},{"$f":"SUM(G234:G236)","v":476.64}]
[]
["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":58.73},{"$f":"E240+F240","v":196.23999999999998}]
["H160Es (fits 349)",null,null,null,{"$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":58.73},{"$f":"E242+F242","v":301.37}]
["Totals",null,null,null,{"$f":"SUM(E240:E242)","v":450.03999999999996},{"$f":"SUM(F240:F242)","v":117.46},{"$f":"SUM(G240:G242)","v":567.5}]
[]
["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":58.73},{"$f":"E246+F246","v":236.1}]
["H180Es (fits 374/390)",null,null,null,{"$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":58.73},{"$f":"E248+F248","v":301.37}]
["Totals",null,null,null,{"$f":"SUM(E246:E248)","v":512.16999999999996},{"$f":"SUM(F246:F248)","v":117.46},{"$f":"SUM(G246:G248)","v":629.63}]
[]
["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":58.73},{"$f":"E253+F253","v":299.61}]
["Driller's Helper",null,2,null,{"$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},{"$f":"(IF(ISNUMBER(D254),D254,C254)*IF(OR((INDEX(LaborCostTable,MATCH(A254,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A254,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A254,LaborerList,0),LaborCostTotal)))","v":85.4},{"$f":"E254+F254","v":85.4}]
["Totals",null,null,null,{"$f":"SUM(E253:E254)","v":240.88},{"$f":"SUM(F253:F254)","v":144.13},{"$f":"SUM(G253:G254)","v":385.01}]
[]
["Drill Hole - Inert Media (Means Crew B-11M+ 1 Laborer)"]
["420F2",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A258,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A258,EquipmentList,0),5))","v":28.33},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A258,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A258,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A258,LaborerList,0),LaborCostTotal))","v":58.73},{"$f":"E258+F258","v":87.06}]
["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":42.7},{"$f":"E259+F259","v":42.7}]
["Totals",null,null,null,{"$f":"SUM(E258:E259)","v":28.33},{"$f":"SUM(F258:F259)","v":101.43},{"$f":"SUM(G258:G259)","v":129.76}]
[]
["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":58.73},{"$f":"E263+F263","v":303.87}]
["Driller's Helper",null,2,null,{"$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},{"$f":"(IF(ISNUMBER(D264),D264,C264)*IF(OR((INDEX(LaborCostTable,MATCH(A264,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A264,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A264,LaborerList,0),LaborCostTotal)))","v":85.4},{"$f":"E264+F264","v":85.4}]
["Totals",null,null,null,{"$f":"SUM(E263:E264)","v":245.14},{"$f":"SUM(F263:F264)","v":144.13},{"$f":"SUM(G263:G264)","v":389.27}]
[]
["REVEGETATION"]
["Fertilizer",null,null,null,null,null,null,null,"We really don't need this section since we agreed to do reveg based on per acre contractor costs","Reveg Costs based on per/acre estimate from local seeding contractors"]
["D7R"]
["Totals"]
[]
["Seeding  - Flat Terrain"]
["D7R"]
["Totals"]
[]
["Seeding  - Sloped Terrain"]
["Laborer"]
["Total for Fleet"]
[]
["Dragging  - Flat Terrain"]
["D7R"]
["Totals"]
[]
["Dragging  - Sloped Terrain"]
["D7R"]
["Totals"]
[]
["Mulching "]
["Light Truck - 1.5 Ton"]
["Hydromulcher"]
["General Laborer"]
["Totals"]
[]
["Tree & Shrub Planting "]
["General Laborer"]
["Totals"]
[]
["MAINTENANCE FLEET"]
["Road Grading, Dust Suppression, Clean Up"]
["Maintenance - Small Water Truck and Cat 14G Grader"]
["613E (5,000 gal)",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A301,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A301,EquipmentList,0),5))","v":70.66},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A301,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A301,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A301,LaborerList,0),LaborCostTotal))","v":50.67},{"$f":"E301+F301","v":121.33}]
["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":58.73},{"$f":"E302+F302","v":146.91999999999999}]
["Totals",null,null,null,{"$f":"SUM(E301:E302)","v":158.85},{"$f":"SUM(F301:F302)","v":109.4},{"$f":"SUM(G301:G302)","v":268.25}]
[]
["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":50.67},{"$f":"E306+F306","v":165.26999999999998}]
["14M",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A307,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A307,EquipmentList,0),5))","v":137.72},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A307,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A307,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A307,LaborerList,0),LaborCostTotal))","v":58.73},{"$f":"E307+F307","v":196.45}]
["Totals",null,null,null,{"$f":"SUM(E306:E307)","v":252.32},{"$f":"SUM(F306:F307)","v":109.4},{"$f":"SUM(G306:G307)","v":361.71999999999997}]
[]
["Maintenance - Large Water Truck and Cat 16G Grader"]
["777G H2O Truck",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A311,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A311,EquipmentList,0),5))","v":350.11},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A311,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A311,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A311,LaborerList,0),LaborCostTotal))","v":50.67},{"$f":"E311+F311","v":400.78000000000003}]
["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":58.73},{"$f":"E312+F312","v":274.73}]
["Totals",null,null,null,{"$f":"SUM(E311:E312)","v":566.11},{"$f":"SUM(F311:F312)","v":109.4},{"$f":"SUM(G311:G312)","v":675.51}]
[]
["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":73.5},{"$f":"E316+F316","v":73.5}]
["Supervisor's Truck",null,1,null,{"$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":73.5},{"$f":"SUM(G315:G317)","v":98.94}]
[]
["MEANS CREW DEFINITIONS"]
["Crew composition from Means Heavy Construction 2005 Edition by permission of R.S.Means/Reed Construction Data ."]
["For use with misc. unit costs where Means is the source for productivity"]
[]
["1 Clab - Seedling Planting/Block Wall Demolition"]
["General Laborer",null,1,null,{"$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},{"$f":"(IF(ISNUMBER(D325),D325,C325)*IF(OR((INDEX(LaborCostTable,MATCH(A325,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A325,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A325,LaborerList,0),LaborCostTotal)))","v":42.7},{"$f":"E325+F325","v":42.7}]
["Totals",null,null,null,{"$f":"SUM(E325:E325)","v":0},{"$f":"SUM(F325:F325)","v":42.7},{"$f":"SUM(G325:G325)","v":42.7}]
[]
["2 Clab - Barbed Wire/Wood Fence Removal, Drainpipe Installation, Pumping, Evaporation"]
["General Laborer",null,2,null,{"$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},{"$f":"(IF(ISNUMBER(D329),D329,C329)*IF(OR((INDEX(LaborCostTable,MATCH(A329,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A329,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A329,LaborerList,0),LaborCostTotal)))","v":85.4},{"$f":"E329+F329","v":85.4}]
["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},{"$f":"SUM(F329:F330)","v":85.4},{"$f":"SUM(G329:G330)","v":114.66000000000001}]
[]
["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":85.4},{"$f":"E334+F334","v":85.4}]
["325F",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A335,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A335,EquipmentList,0),5))","v":81},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A335,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A335,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A335,LaborerList,0),LaborCostTotal))","v":58.73},{"$f":"E335+F335","v":139.72999999999999}]
["Totals",null,null,null,{"$f":"SUM(E334:E335)","v":81},{"$f":"SUM(F334:F335)","v":144.13},{"$f":"SUM(G334:G335)","v":225.13}]
[]
["2 Clab + Welder - Bat Gates"]
["General Laborer",null,2,null,{"$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},{"$f":"(IF(ISNUMBER(D339),D339,C339)*IF(OR((INDEX(LaborCostTable,MATCH(A339,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A339,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A339,LaborerList,0),LaborCostTotal)))","v":85.4},{"$f":"E339+F339","v":85.4}]
["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":58.73},{"$f":"E340+F340","v":82.32}]
["Light Truck - 1.5 Ton",null,1,null,{"$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":144.13},{"$f":"SUM(G339:G341)","v":196.98}]
[]
["3 Clab - Foam Adit Plugs"]
["General Laborer",null,2,null,{"$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},{"$f":"(IF(ISNUMBER(D345),D345,C345)*IF(OR((INDEX(LaborCostTable,MATCH(A345,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A345,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A345,LaborerList,0),LaborCostTotal)))","v":85.4},{"$f":"E345+F345","v":85.4}]
["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":58.73},{"$f":"E346+F346","v":87.06}]
["Light Truck - 1.5 Ton",null,1,null,{"$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":144.13},{"$f":"SUM(G345:G347)","v":201.72}]
[]
["3 Clab + Welder - Culvert Bat Gate"]
["General Laborer",null,2,null,{"$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},{"$f":"(IF(ISNUMBER(D351),D351,C351)*IF(OR((INDEX(LaborCostTable,MATCH(A351,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A351,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A351,LaborerList,0),LaborCostTotal)))","v":85.4},{"$f":"E351+F351","v":85.4}]
["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":58.73},{"$f":"E352+F352","v":82.32}]
["420F2",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A353,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A353,EquipmentList,0),5))","v":28.33},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A353,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A353,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A353,LaborerList,0),LaborCostTotal))","v":58.73},{"$f":"E353+F353","v":87.06}]
["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},{"$f":"SUM(F351:F354)","v":202.85999999999999},{"$f":"SUM(G351:G354)","v":284.04000000000002}]
[]
["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":128.10000000000002},{"$f":"E358+F358","v":128.10000000000002}]
["Foreman",null,1,null,{"$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},{"$f":"(IF(ISNUMBER(D359),D359,C359)*IF(OR((INDEX(LaborCostTable,MATCH(A359,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A359,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A359,LaborerList,0),LaborCostTotal)))","v":73.5},{"$f":"E359+F359","v":73.5}]
["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":201.60000000000002},{"$f":"SUM(G358:G361)","v":256.3}]
[]
["3 SKWK - Liner Installation"]
["Skilled Laborer",null,3,null,{"$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},{"$f":"(IF(ISNUMBER(D365),D365,C365)*IF(OR((INDEX(LaborCostTable,MATCH(A365,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A365,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A365,LaborerList,0),LaborCostTotal)))","v":128.10000000000002},{"$f":"E365+F365","v":128.10000000000002}]
["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},{"$f":"(IF(ISNUMBER(D367),D367,C367)*IF(OR((INDEX(LaborCostTable,MATCH(A367,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A367,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A367,LaborerList,0),LaborCostTotal)))","v":58.73},{"$f":"E367+F367","v":87.06}]
[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},{"$f":"SUM(F365:F370)","v":186.83},{"$f":"SUM(G365:G370)","v":273.87}]
[]
["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":85.4},{"$f":"IF(A375=\"\",0,E375+F375)","v":85.4}]
["Foreman",null,1,null,{"$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},{"$f":"(IF(ISNUMBER(D376),D376,C376)*IF(OR((INDEX(LaborCostTable,MATCH(A376,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A376,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A376,LaborerList,0),LaborCostTotal)))","v":73.5},{"$f":"IF(A376=\"\",0,E376+F376)","v":73.5}]
[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},{"$f":"(IF(ISNUMBER(D381),D381,C381)*IF(OR((INDEX(LaborCostTable,MATCH(A381,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A381,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A381,LaborerList,0),LaborCostTotal)))","v":58.73},{"$f":"IF(A381=\"\",0,E381+F381)","v":118.63},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,{"$f":"CONCATENATE(IF(ISBLANK(A381),\"\",A381&\"/\"),IF(ISBLANK(A382),\"\",A382),IF(ISBLANK(A383),\"\",\"/\"&A383),IF(ISBLANK(A384),\"\",\"/\"&A384),IF(ISBLANK(A385),\"\",\"/\"&A385),IF(ISBLANK(A386),\"\",\"/\"&A386),IF(ISBLANK(A387),\"\",\"/\"&A387),IF(ISBLANK(A388),\"\",\"/\"&A389))","v":"930M/Dump Truck (10-12 yd3)/330F/613E (5,000 gal)"}]
[{"$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":58.73},150.51]
["613E (5,000 gal)",null,null,1,70.66,50.67,121.33]
[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":327.03000000000003},{"$f":"SUM(G375:G389)","v":549.37}]
[]
["B-6 - Chain Link Fence/Culvert Removal"]
["General Laborer",null,2,null,{"$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},{"$f":"(IF(ISNUMBER(D393),D393,C393)*IF(OR((INDEX(LaborCostTable,MATCH(A393,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A393,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A393,LaborerList,0),LaborCostTotal)))","v":85.4},{"$f":"E393+F393","v":85.4}]
["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":58.73},{"$f":"E394+F394","v":118.63}]
["Totals",null,null,null,{"$f":"SUM(E393:E394)","v":59.9},{"$f":"SUM(F393:F394)","v":144.13},{"$f":"SUM(G393:G394)","v":204.03}]
[]
["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":85.4},{"$f":"IF(A399=\"\",0,E399+F399)","v":85.4}]
["Foreman",null,1,null,{"$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},{"$f":"(IF(ISNUMBER(D400),D400,C400)*IF(OR((INDEX(LaborCostTable,MATCH(A400,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A400,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A400,LaborerList,0),LaborCostTotal)))","v":73.5},{"$f":"IF(A400=\"\",0,E400+F400)","v":73.5}]
[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},{"$f":"(IF(ISNUMBER(D405),D405,C405)*IF(OR((INDEX(LaborCostTable,MATCH(A405,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A405,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A405,LaborerList,0),LaborCostTotal)))","v":58.73},{"$f":"IF(A405=\"\",0,E405+F405)","v":118.63},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,{"$f":"CONCATENATE(IF(ISBLANK(A405),\"\",A405&\"/\"),IF(ISBLANK(A406),\"\",A406),IF(ISBLANK(A407),\"\",\"/\"&A407),IF(ISBLANK(A408),\"\",\"/\"&A408),IF(ISBLANK(A409),\"\",\"/\"&A409),IF(ISBLANK(A410),\"\",\"/\"&A410),IF(ISBLANK(A411),\"\",\"/\"&A411),IF(ISBLANK(A412),\"\",\"/\"&A413),IF(ISBLANK(A414),\"\",\"/\"&A414),IF(ISBLANK(A415),\"\",\"/\"&A415),IF(ISBLANK(A416),\"\",\"/\"&A416),IF(ISBLANK(A417),\"\",\"/\"&A417),IF(ISBLANK(A418),\"\",\"/\"&A418))","v":"930M/20 Ton Crane/Dump Truck (10-12 yd3)"}]
[{"$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":58.73},152.21]
[{"$f":"\"Dump Truck (10-12 \"&IF(Metric,\"m3\",\"yd3\")&\")\"","v":"Dump Truck (10-12 yd3)"},null,2,null,{"$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},{"$f":"(IF(ISNUMBER(D407),D407,C407)*IF(OR((INDEX(LaborCostTable,MATCH(A407,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A407,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A407,LaborerList,0),LaborCostTotal)))","v":101.34},293.96000000000004]
[null,null,null,null,{"$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":377.70000000000005},{"$f":"SUM(G399:G418)","v":723.7}]
[]
["B-9 - Concrete Wall Demolition"]
["General Laborer",null,4,null,{"$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},{"$f":"(IF(ISNUMBER(D422),D422,C422)*IF(OR((INDEX(LaborCostTable,MATCH(A422,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A422,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A422,LaborerList,0),LaborCostTotal)))","v":170.8},{"$f":"E422+F422","v":170.8}]
["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":73.5},{"$f":"E423+F423","v":73.5}]
["Air Compressor + tools",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A424,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A424,EquipmentList,0),5))","v":38.380000000000003},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A424,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A424,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A424,LaborerList,0),LaborCostTotal))","v":58.73},{"$f":"E424+F424","v":97.11}]
["Totals",null,null,null,{"$f":"SUM(E422:E424)","v":38.380000000000003},{"$f":"SUM(F422:F424)","v":303.03000000000003},{"$f":"SUM(G422:G424)","v":341.41}]
[]
["B-10Y - General Compaction"]
["General Laborer",null,1,null,{"$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},{"$f":"(IF(ISNUMBER(D428),D428,C428)*IF(OR((INDEX(LaborCostTable,MATCH(A428,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A428,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A428,LaborerList,0),LaborCostTotal)))","v":42.7},{"$f":"E428+F428","v":42.7}]
["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":58.73},{"$f":"E429+F429","v":127.47999999999999}]
["Totals",null,null,null,{"$f":"SUM(E428:E429)","v":68.75},{"$f":"SUM(F428:F429)","v":101.43},{"$f":"SUM(G428:G429)","v":170.18}]
[]
["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":42.7},{"$f":"E433+F433","v":42.7}]
["14M",null,1,null,{"$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},{"$f":"(IF(ISNUMBER(D434),D434,C434)*IF(OR((INDEX(LaborCostTable,MATCH(A434,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A434,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A434,LaborerList,0),LaborCostTotal)))","v":58.73},{"$f":"E434+F434","v":196.45}]
["Totals",null,null,null,{"$f":"SUM(E433:E434)","v":137.72},{"$f":"SUM(F433:F434)","v":101.43},{"$f":"SUM(G433:G434)","v":239.14999999999998}]
[]
["B-11M - Backhoe Work"]
["420F2",null,1,null,{"$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},{"$f":"(IF(ISNUMBER(D438),D438,C438)*IF(OR((INDEX(LaborCostTable,MATCH(A438,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A438,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A438,LaborerList,0),LaborCostTotal)))","v":58.73},{"$f":"E438+F438","v":87.06}]
["Totals",null,null,null,{"$f":"SUM(E438)","v":28.33},{"$f":"SUM(F438)","v":58.73},{"$f":"SUM(G438)","v":87.06}]
[]
["B-12G - Rip-Rap Machine Placed (Modified)"]
["General Laborer",null,2,null,{"$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},{"$f":"(IF(ISNUMBER(D442),D442,C442)*IF(OR((INDEX(LaborCostTable,MATCH(A442,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A442,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A442,LaborerList,0),LaborCostTotal)))","v":85.4},{"$f":"E442+F442","v":85.4}]
["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":58.73},{"$f":"E443+F443","v":163.41}]
["325F",null,1,null,{"$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},{"$f":"(IF(ISNUMBER(D444),D444,C444)*IF(OR((INDEX(LaborCostTable,MATCH(A444,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A444,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A444,LaborerList,0),LaborCostTotal)))","v":58.73},{"$f":"E444+F444","v":139.72999999999999}]
["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},{"$f":"SUM(F443:F445)","v":117.46},{"$f":"SUM(G443:G445)","v":332.4}]
[]
["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":170.8},{"$f":"E449+F449","v":170.8}]
["Foreman",null,1,null,{"$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},{"$f":"(IF(ISNUMBER(D450),D450,C450)*IF(OR((INDEX(LaborCostTable,MATCH(A450,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A450,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A450,LaborerList,0),LaborCostTotal)))","v":73.5},{"$f":"E450+F450","v":73.5}]
[{"$f":"'Equipment Costs'!A102","v":"50 Ton Crane"},null,1,null,{"$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},{"$f":"(IF(ISNUMBER(D451),D451,C451)*IF(OR((INDEX(LaborCostTable,MATCH(A451,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A451,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A451,LaborerList,0),LaborCostTotal)))","v":58.73},{"$f":"E451+F451","v":153.69999999999999}]
["Totals",null,null,null,{"$f":"SUM(E449:E451)","v":94.97},{"$f":"SUM(F449:F451)","v":303.03000000000003},{"$f":"SUM(G449:G451)","v":398}]
[]
["B-14 PVC Drain Pipe Installation"]
["Foreman",null,1,null,{"$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},{"$f":"(IF(ISNUMBER(D455),D455,C455)*IF(OR((INDEX(LaborCostTable,MATCH(A455,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A455,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A455,LaborerList,0),LaborCostTotal)))","v":73.5},{"$f":"E455+F455","v":73.5}]
["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":170.8},{"$f":"E456+F456","v":170.8}]
["420F2",null,1,null,{"$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},{"$f":"(IF(ISNUMBER(D457),D457,C457)*IF(OR((INDEX(LaborCostTable,MATCH(A457,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A457,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A457,LaborerList,0),LaborCostTotal)))","v":58.73},{"$f":"E457+F457","v":87.06}]
["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},{"$f":"SUM(F455:F458)","v":303.03000000000003},{"$f":"SUM(G455:G458)","v":360.62}]
[]
["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":73.5},{"$f":"E462+F462","v":73.5}]
["Skilled Laborer",null,1,null,{"$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},{"$f":"(IF(ISNUMBER(D463),D463,C463)*IF(OR((INDEX(LaborCostTable,MATCH(A463,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A463,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A463,LaborerList,0),LaborCostTotal)))","v":42.7},{"$f":"E463+F463","v":42.7}]
["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":42.7},{"$f":"E464+F464","v":42.7}]
["Light Truck - 1.5 Ton",null,1,null,{"$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":158.9},{"$f":"SUM(G462:G465)","v":188.16}]
[]
["B-22A - HDEP Installation - Pipe or Liner"]
["Skilled Laborer",null,1,null,{"$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},{"$f":"(IF(ISNUMBER(D469),D469,C469)*IF(OR((INDEX(LaborCostTable,MATCH(A469,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A469,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A469,LaborerList,0),LaborCostTotal)))","v":42.7},{"$f":"E469+F469","v":42.7}]
["General Laborer",null,2,null,0,85.4,85.4]
["D7E",null,1,null,110.72,58.73,169.45]
["Light Truck - 1.5 Ton",null,1,null,29.26,0,{"$f":"E472+F472","v":29.26}]
["420F2",null,1,null,28.33,58.73,87.06]
["Generator 5KW",null,1,null,13.67,0,13.67]
["HDEP Welder (pipe or liner)",null,1,null,58.71,0,{"$f":"E475+F475","v":58.71}]
["Totals",null,null,null,{"$f":"SUM(E469:E475)","v":240.69},{"$f":"SUM(F469:F475)","v":245.56},{"$f":"SUM(G469:G475)","v":486.25}]
[]
["B-34N - Equipment Mobilization (40-ton)"]
["Skilled Laborer",null,1,null,{"$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},{"$f":"(IF(ISNUMBER(D479),D479,C479)*IF(OR((INDEX(LaborCostTable,MATCH(A479,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A479,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A479,LaborerList,0),LaborCostTotal)))","v":42.7},{"$f":"E479+F479","v":42.7}]
["General Laborer",null,2,null,0,85.4,85.4]
["D7E",null,1,null,110.72,58.73,169.45]
["Light Truck - 1.5 Ton",null,1,null,29.26,0,{"$f":"E482+F482","v":29.26}]
["420F2",null,1,null,28.33,58.73,{"$f":"E483+F483","v":87.06}]
["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},{"$f":"SUM(F479:F485)","v":245.56},{"$f":"SUM(G479:G485)","v":486.25}]
[]
["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":42.7},{"$f":"E489+F489","v":42.7}]
["General Laborer",null,2,null,0,85.4,85.4]
["D7E",null,1,null,110.72,58.73,169.45]
["Light Truck - 1.5 Ton",null,1,null,29.26,0,{"$f":"E492+F492","v":29.26}]
["420F2",null,1,null,28.33,58.73,{"$f":"E493+F493","v":87.06}]
["Generator 5KW",null,1,null,13.67,0,13.67]
["HDEP Welder (pipe or liner)",null,1,null,58.71,0,{"$f":"E495+F495","v":58.71}]
["Totals",null,null,null,{"$f":"SUM(E489:E495)","v":240.69},{"$f":"SUM(F489:F495)","v":245.56},{"$f":"SUM(G489:G495)","v":486.25}]
[]
["B-34V - Equipment Mobilization (50-ton)"]
["Skilled Laborer",null,1,null,{"$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},{"$f":"(IF(ISNUMBER(D499),D499,C499)*IF(OR((INDEX(LaborCostTable,MATCH(A499,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A499,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A499,LaborerList,0),LaborCostTotal)))","v":42.7},{"$f":"E499+F499","v":42.7}]
["General Laborer",null,2,null,0,85.4,85.4]
["D7E",null,1,null,110.72,58.73,169.45]
["Light Truck - 1.5 Ton",null,1,null,29.26,0,{"$f":"E502+F502","v":29.26}]
["420F2",null,1,null,28.33,58.73,{"$f":"E503+F503","v":87.06}]
["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},{"$f":"SUM(F499:F505)","v":245.56},{"$f":"SUM(G499:G505)","v":486.25}]
[]
["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":128.10000000000002},{"$f":"E509+F509","v":128.10000000000002}]
["Light Truck - 1.5 Ton",null,1,null,{"$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":128.10000000000002},{"$f":"SUM(G509:G510)","v":157.36000000000001}]
[]
["B-80C - Install Chain Link Fence (Flatbed truck has small crane)"]
["General Laborer",null,3,null,{"$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},{"$f":"(IF(ISNUMBER(D514),D514,C514)*IF(OR((INDEX(LaborCostTable,MATCH(A514,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A514,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A514,LaborerList,0),LaborCostTotal)))","v":128.10000000000002},{"$f":"E514+F514","v":128.10000000000002}]
["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},{"$f":"SUM(F514:F515)","v":128.10000000000002},{"$f":"SUM(G514:G515)","v":157.36000000000001}]
[]
["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":73.5},{"$f":"E519+F519","v":73.5}]
["Supervisor's Truck",null,1,null,25.44,0,{"$f":"E520+F520","v":25.44}]
["Carpenter",null,16,null,0,683.2,{"$f":"E521+F521","v":683.2}]
["General Laborer",null,2,null,0,85.4,85.4]
["Rodmen (reinforcing concrete)",null,4,null,0,170.8,{"$f":"E523+F523","v":170.8}]
["Cement finisher",null,2,null,0,85.4,{"$f":"E524+F524","v":85.4}]
["Gas Engine Vibrator",null,1,null,5.66,58.73,64.39]
["Concrete Pump",null,1,null,85.5,0,85.5]
["Totals",null,null,null,{"$f":"SUM(E519:E526)","v":116.6},{"$f":"SUM(F519:F526)","v":1157.0300000000002},{"$f":"SUM(G519:G526)","v":1273.6300000000003}]
[]
["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":73.5},{"$f":"E530+F530","v":73.5}]
["Supervisor's Truck",null,1,null,25.44,0,25.44]
["Carpenter",null,18,null,0,768.6,768.6]
["General Laborer",null,2,null,0,85.4,85.4]
["Rodmen (reinforcing concrete)",null,2,null,0,85.4,85.4]
["Cement finisher",null,1,null,0,42.7,42.7]
["Gas Engine Vibrator",null,1,null,5.66,58.73,64.39]
["Concrete Pump",null,1,null,85.5,0,85.5]
["Totals",null,null,null,{"$f":"SUM(E530:E537)","v":116.6},{"$f":"SUM(F530:F537)","v":1114.33},{"$f":"SUM(G530:G537)","v":1230.93}]
[]
["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":85.4},{"$f":"IF(A543=\"\",0,E543+F543)","v":85.4}]
["Foreman",null,null,1,0,73.5,73.5]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["EQUIPMENT"]
["930M",null,null,1,{"$f":"IF(A559=\"\",\"\",D559*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A559,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A559,EquipmentList,0),5)))","v":59.9},{"$f":"IF(ISBLANK(A559),\"\",D559*IF(OR((INDEX(LaborCostTable,MATCH(A559,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A559,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A559,LaborerList,0),LaborCostTotal)))","v":58.73},{"$f":"IF(A559=\"\",0,E559+F559)","v":118.63}]
["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,1,327.24,58.73,385.97]
["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":[[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],[225,55,226,55],[256,64,257,64],[256,55,256,60],[528,60,528,65],[225,56,225,61],[225,66,225,71],[256,65,256,70],[225,65,226,65],[528,69,529,69],[552,59,553,59],[528,59,529,59],[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],[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],[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],[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]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BD$34=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28, SubmittalDate)","v":"Date of Submittal:  December 2022"},null,null,null,null,null,null,null,null,"Operator","Job"]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"},null,null,null,null,null,null,null,null,"Skill","Efficiency"]
[{"$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 Source Control","index":48,"n_rows":443,"n_cols":18,"rows_kept":443,"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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: FAI-Contractor Rates New Mexico 2022"}]
["Sheet Name:","Source Control"]
[]
[]
[{"$f":"'[1]Estimate Summary'!A11","v":"Site / Operation:"},{"$f":"PropertyName","v":"Cunningham Hill Mine Reclamation Project"}]
[{"$f":"'[1]Estimate Summary'!A12","v":"Project / Estimate:"},{"$f":"ProjectName","v":"CHMRP DP 55 Cost Estimate"}]
[]
[]
[]
[]
[]
[]
["Earth Movement Equipment"]
["Rate Type",{"$f":"'[1]Equipment Rate'!N15","v":"Thirt Party Rates"}]
["Hours a Day",8]
["Hours a Month",175]
[]
[]
[]
["Equipment Type","Comments","Equipment   ( Dry, Ownership )","Operator","Fuel","Lubricant","Spear Parts","Ground Engaging  Tools ( G.E.T. )","Tire's","Maintenance Labor","Hour Rate","Adjustment Others","US$ Hour / Rate","US$ Day / Rate","US$ Month / Rate","Prod Fact.","unit","Comment"]
[{"$f":"'[1]Equipment Rate'!A18","v":"Bulldozer D6R"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E23","v":99.37},{"$f":"M27*$B$21","v":794.96},{"$f":"M27*$B$22","v":17389.75},{"$f":"'[1]Equipment Production '!C99","v":240},"m3 /h","60 m push and Sea level"]
[{"$f":"'[1]Equipment Rate'!A19","v":"Bulldozer D6R w / Winch"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E24","v":99.37},{"$f":"M28*$B$21","v":794.96},{"$f":"M28*$B$22","v":17389.75},{"$f":"'[1]Equipment Production '!C99","v":240},"m3 /h","60 m push and Sea level"]
[{"$f":"'[1]Equipment Rate'!A20","v":"Bulldozer D7R"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E25","v":110.72},885.76,19376,{"$f":"'[1]Equipment Production '!C98","v":300},"m3 /h","60 m push and Sea level"]
[{"$f":"'[1]Equipment Rate'!A21","v":"Bulldozer D8R"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E26","v":180.82},1446.56,31643.5,{"$f":"'[1]Equipment Production '!C97","v":400},"m3 /h","60 m push and Sea level"]
[{"$f":"'[1]Equipment Rate'!A22","v":"Bulldozer D9R"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E27","v":242.64},1941.12,42462,{"$f":"'[1]Equipment Production '!C96","v":550},"m3 /h","60 m push and Sea level"]
[{"$f":"'[1]Equipment Rate'!A23","v":"Bulldozer D10R"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E28","v":327.24},2617.92,57267,{"$f":"'[1]Equipment Production '!C95","v":720},"m3 /h","60 m push and Sea level"]
[{"$f":"'[1]Equipment Rate'!A24","v":"Bulldozer D11R"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E29","v":443.93},3551.44,77687.75,{"$f":"'[1]Equipment Production '!C94","v":1130},"m3 /h","60 m push and Sea level"]
[{"$f":"'[1]Equipment Rate'!A25","v":"Wheeled Dozer 824"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E31","v":110.72},885.76,19376,null,"m3 /h"]
[{"$f":"'[1]Equipment Rate'!A26","v":"Wheeled Dozer 834"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E32","v":180.82},1446.56,31643.5,null,"m3 /h"]
[{"$f":"'[1]Equipment Rate'!A27","v":"Wheeled Dozer 844"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E33","v":242.64},1941.12,42462,null,"m3 /h"]
[{"$f":"'[1]Equipment Rate'!A28","v":"Wheeled Dozer 854"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E34","v":327.24},2617.92,57267,null,"m3 /h"]
[{"$f":"'[1]Equipment Rate'!A29","v":"Motor Grader 120 H"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E36","v":88.19},705.52,15433.25,null,"m3 /h"]
[{"$f":"'[1]Equipment Rate'!A30","v":"Motor Grader 14 H"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E37","v":137.72},1101.76,24101,null,"m3 /h"]
[{"$f":"'[1]Equipment Rate'!A31","v":"Motor Grader 16 H"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E38","v":216},1728,37800,null,"m3 /h"]
[{"$f":"'[1]Equipment Rate'!A32","v":"Motor Grader 24 M"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E39","v":271.56},2172.48,47523,null,"m3 /h"]
[{"$f":"'[1]Equipment Rate'!A33","v":"Track Excavators 312"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E41","v":50.91},407.28,8909.25,{"$f":"'[1]Equipment Production '!C144","v":76.430738964184485},"m3 /h"]
[{"$f":"'[1]Equipment Rate'!A34","v":"Track Excavators 320"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E42","v":62},496,10850,{"$f":"'[1]Equipment Production '!C145","v":152.86147792836897},"m3 /h"]
[{"$f":"'[1]Equipment Rate'!A35","v":"Track Excavators 325"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E43","v":81},648,14175,{"$f":"'[1]Equipment Production '!C146","v":191.07684741046123},"m3 /h"]
[{"$f":"'[1]Equipment Rate'!A36","v":"Track Excavators 330"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E44","v":91.78},734.24,16061.5,{"$f":"'[1]Equipment Production '!C147","v":216.55376039852271},"m3 /h"]
[{"$f":"'[1]Equipment Rate'!A37","v":"Track Excavators 345"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E45","v":137.51},1100.08,24064.25,{"$f":"'[1]Equipment Production '!C148","v":254.769129880615},"m3 /h"]
[{"$f":"'[1]Equipment Rate'!A38","v":"Track Excavators 365"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E46","v":177.37},1418.96,31039.75,{"$f":"'[1]Equipment Production '!C149","v":375.78446657390714},"m3 /h"]
[{"$f":"'[1]Equipment Rate'!A39","v":"Track Excavators 385"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E47","v":210.46},1683.68,36830.5,{"$f":"'[1]Equipment Production '!C150","v":458.58443378510708},"m3 /h"]
[{"$f":"'[1]Equipment Rate'!A40","v":"Scraper 631"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E49","v":224.32},1794.56,39256,null,"m3 /h"]
[{"$f":"'[1]Equipment Rate'!A41","v":"Scraper 637"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E50","v":276.97000000000003},2215.7600000000002,48469.750000000007,null,"m3 /h"]
[{"$f":"'[1]Equipment Rate'!A42","v":"Wheeled Loader 924"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E52","v":55.83},446.64,9770.25,100,"m3 /h"]
[{"$f":"'[1]Equipment Rate'!A43","v":"Wheeled Loader 928"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E53","v":59.9},479.2,10482.5,{"$f":"'[1]Equipment Production '!C20","v":177.42850116685688},"m3 /h"]
[{"$f":"'[1]Equipment Rate'!A44","v":"Wheeled Loader 950"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E54","v":74.3},594.4,13002.5,{"$f":"'[1]Equipment Production '!C21","v":224.74276814468536},"m3 /h"]
[{"$f":"'[1]Equipment Rate'!A45","v":"Wheeled Loader 966"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E55","v":104.68},837.44,18319,{"$f":"'[1]Equipment Production '!C22","v":313.45701872811384},"m3 /h"]
[{"$f":"'[1]Equipment Rate'!A46","v":"Wheeled Loader 972"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E56","v":135.18},1081.44,23656.5,{"$f":"'[1]Equipment Production '!C23","v":395.07412926486796},"m3 /h"]
[{"$f":"'[1]Equipment Rate'!A47","v":"Wheeled Loader 980"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E57","v":140.28},1122.24,24549,{"$f":"'[1]Equipment Production '!C24","v":484.97123652274206},"m3 /h"]
[{"$f":"'[1]Equipment Rate'!A48","v":"Wheeled Loader 988"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E58","v":215.58},1724.64,37726.5,{"$f":"'[1]Equipment Production '!C25","v":573.68548710617051},"m3 /h"]
[{"$f":"'[1]Equipment Rate'!A49","v":"Wheeled Loader 990"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E59","v":271.06},2168.48,47435.5,{"$f":"'[1]Equipment Production '!C26","v":768.85683838971318},"m3 /h"]
[{"$f":"'[1]Equipment Rate'!A50","v":"Wheeled Loader 992"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E60","v":470.26},3762.08,82295.5,{"$f":"'[1]Equipment Production '!C27","v":1117.7995573511982},"m3 /h"]
[{"$f":"'[1]Equipment Rate'!A51","v":"Wheeled Loader 994"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E61","v":576.66999999999996},4613.3599999999997,100917.25,{"$f":"'[1]Equipment Production '!C28","v":1655.9993442239972},"m3 /h"]
[{"$f":"'[1]Equipment Rate'!A52","v":"Wheeled Loader L2350"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E62","v":576.66999999999996},4613.3599999999997,100917.25,null,"m3 /h"]
[{"$f":"'[1]Equipment Rate'!A53","v":"Shovel PC 2000"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E64","v":88.01},704.08,15401.75,{"$f":"'[1]Equipment Production '!C207","v":1118.9184752826866},"m3 /h"]
[{"$f":"'[1]Equipment Rate'!A54","v":"Shovel PC 3000"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E65","v":115.7},925.6,20247.5,{"$f":"'[1]Equipment Production '!C208","v":2014.0532555088357},"m3 /h"]
[{"$f":"'[1]Equipment Rate'!A55","v":"Shovel PC 4000"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E66","v":158.30000000000001},1266.4000000000001,27702.500000000004,{"$f":"'[1]Equipment Production '!C209","v":2797.2961882067166},"m3 /h"]
[{"$f":"'[1]Equipment Rate'!A56","v":"Shovel PC 5500"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E67","v":262.67},2101.36,45967.25,{"$f":"'[1]Equipment Production '!C210","v":3580.5391209045974},"m3 /h"]
[{"$f":"'[1]Equipment Rate'!A57","v":"Shovel PC 8000"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E68","v":326.57},2612.56,57149.75,{"$f":"'[1]Equipment Production '!C211","v":5035.1331387720902},"m3 /h"]
[{"$f":"'[1]Equipment Rate'!A58","v":"Hydraulic Hammer H-120 (  fits 325 )"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E71","v":35.54},284.32,6219.5,15,"m3 / h"]
[{"$f":"'[1]Equipment Rate'!A59","v":"Hydraulic Hammer H-160 (  fits 345 )"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E72","v":69.89},559.12,12230.75,25,"m3 / h"]
[{"$f":"'[1]Equipment Rate'!A60","v":"Hydraulic Hammer H-180 (  fits 365/385 )"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E73","v":92.16},737.28,16128,35,"m3 / h"]
[{"$f":"'[1]Equipment Rate'!A61","v":"Demolition Shear S340 ( fits 330 )"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E75","v":35.54},284.32,6219.5,30,"ton / h"]
[{"$f":"'[1]Equipment Rate'!A62","v":"Demolition Shear S365 ( fits 345 )"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E76","v":69.89},559.12,12230.75,40,"ton / h"]
[{"$f":"'[1]Equipment Rate'!A63","v":"Demolition Shear S390 ( fits 365/385 )"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E77","v":92.16},737.28,16128,50,"ton / h"]
[{"$f":"'[1]Equipment Rate'!A64","v":"Demolition Grapple G315 ( fits 325 )"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E79","v":35.54},284.32,6219.5,{"$f":"P67","v":15},"ton / h"]
[{"$f":"'[1]Equipment Rate'!A65","v":"Demolition Grapple G320 ( fits 330 )"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E80","v":69.89},559.12,12230.75,{"$f":"P68","v":25},"ton / h"]
[{"$f":"'[1]Equipment Rate'!A66","v":"Demolition Grapple G330 ( fits 345 )"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E81","v":92.16},737.28,16128,{"$f":"P69","v":35},"ton / h"]
[{"$f":"'[1]Equipment Rate'!A67","v":"420D 4WD Backhoe"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E83","v":28.33},226.64,4957.75]
[{"$f":"'[1]Equipment Rate'!A68","v":"428D 4WD Backhoe"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E84","v":45.14},361.12,7899.5]
[{"$f":"'[1]Equipment Rate'!A69","v":"CS533E Vibratory Roller           "},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E85","v":68.75},550,12031.25]
[{"$f":"'[1]Equipment Rate'!A70","v":"CS633E Vibratory Roller           "},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E86","v":81.81},654.48,14316.75]
[{"$f":"'[1]Equipment Rate'!A71","v":"CP533E Sheepsfoot Compactor           "},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E87","v":68.75},550,12031.25]
[{"$f":"'[1]Equipment Rate'!A72","v":"CP633E Sheepsfoot Compactor           "},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E88","v":81.81},654.48,14316.75]
[{"$f":"'[1]Equipment Rate'!A73","v":"Light Truck - 1.5 Ton"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E89","v":29.26},234.08,5120.5]
[{"$f":"'[1]Equipment Rate'!A74","v":"Supervisor's Truck"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E90","v":25.44},203.52,4452]
[{"$f":"'[1]Equipment Rate'!A75","v":"Flatbed Truck"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E91","v":127.93},1023.44,22387.75]
[{"$f":"'[1]Equipment Rate'!A76","v":"Air Compressor + tools"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E92","v":38.380000000000003},307.04000000000002,6716.5]
[{"$f":"'[1]Equipment Rate'!A77","v":"Welding Equipment"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E93","v":23.59},188.72,4128.25]
[{"$f":"'[1]Equipment Rate'!A78","v":"Heavy Duty Drill Rig"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E94","v":245.14},1961.12,42899.5]
[{"$f":"'[1]Equipment Rate'!A79","v":"Pump (plugging) Drill Rig"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E95","v":240.88},1927.04,42154]
[{"$f":"'[1]Equipment Rate'!A80","v":"Concrete Pump"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E96","v":85.5},684,14962.5]
[{"$f":"'[1]Equipment Rate'!A81","v":"Gas Engine Vibrator"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E97","v":5.66},45.28,990.5]
[{"$f":"'[1]Equipment Rate'!A82","v":"Generator 5KW"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E98","v":13.67},109.36,2392.25]
[{"$f":"'[1]Equipment Rate'!A83","v":"HDEP Welder (pipe or liner)"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E99","v":58.71},{"$f":"M92*$B$21","v":469.68},{"$f":"M92*$B$22","v":10274.25}]
[{"$f":"'[1]Equipment Rate'!A84","v":"5 Ton Crane"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E100","v":65.17},521.36,11404.75]
[{"$f":"'[1]Equipment Rate'!A85","v":"20 Ton Crane"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E101","v":93.48},747.84,16359]
[{"$f":"'[1]Equipment Rate'!A86","v":"50 Ton Crane"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E102","v":94.97},759.76,16619.75]
[{"$f":"'[1]Equipment Rate'!A87","v":"120 Ton Crane"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E103","v":99.2},793.6,17360]
[{"$f":"'[1]Equipment Rate'!A88","v":"Truck 725"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E105","v":138.46},1107.68,24230.5]
[{"$f":"'[1]Equipment Rate'!A89","v":"Truck 730"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E106","v":139.53},1116.24,24417.75]
[{"$f":"'[1]Equipment Rate'!A90","v":"Truck 735"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E107","v":153.19999999999999},1225.5999999999999,26809.999999999996]
[{"$f":"'[1]Equipment Rate'!A91","v":"Truck 740"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E108","v":154.49},1235.92,27035.75]
[{"$f":"'[1]Equipment Rate'!A92","v":"Truck 769D"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E109","v":190.26},1522.08,33295.5]
[{"$f":"'[1]Equipment Rate'!A93","v":"Truck 773E"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E110","v":242.43},1939.44,42425.25]
[{"$f":"'[1]Equipment Rate'!A94","v":"Truck 777D"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E111","v":350.11},2800.88,61269.25]
[{"$f":"'[1]Equipment Rate'!A95","v":"Truck 785C"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E112","v":409.2},3273.6,71610]
[{"$f":"'[1]Equipment Rate'!A96","v":"Truck 793C"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E113","v":0},0,0]
[{"$f":"'[1]Equipment Rate'!A97","v":"Truck 797B"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E114","v":0},0,0]
[{"$f":"'[1]Equipment Rate'!A98","v":"613E (5,000 gal) Water Wagon"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E116","v":70.66},565.28,12365.5]
[{"$f":"'[1]Equipment Rate'!A99","v":"621E (8,000 gal) Water Wagon"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E117","v":114.6},916.8,20055]
[{"$f":"'[1]Equipment Rate'!A100","v":"777D Water Truck"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E118","v":350.11},2800.88,61269.25]
[{"$f":"'[1]Equipment Rate'!A101","v":"785C Water Truck"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E119","v":409.2},3273.6,71610]
[{"$f":"'[1]Equipment Rate'!A102","v":"Dump Truck (10-12 yd3 )"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E120","v":96.31},770.48,16854.25]
[{"$f":"'[1]Equipment Rate'!A103","v":"Dump Truck (12-15 yd3 )"},null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Equipment Costs'!E121","v":96.31},770.48,16854.25]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K27:K104)","v":0}]
["Labor"]
[null,null,"LABORER INCOME"]
["Workforce Type","Comments","Basic Wage","Family assignment","Bonus","Supplement to work in height elevations","Supplement to work in Shift","Supplement to work in Mining Camp and remote Sites","Others","Others","US$ Hour / Rate","Adjustment Others","US$ Hour / Rate","US$ Day / Rate","US$ Month / Rate"]
[{"$f":"'[1]Labor Rate'!A18","v":"01-General Laborer ( Worker without Qualification )"},"Direct Cost ",null,null,null,null,null,null,null,null,null,1,{"$f":"GeneralLaborRate","v":42.7},{"$f":"M119*9","v":384.3},{"$f":"M119*220","v":9394}]
[{"$f":"'[1]Labor Rate'!A20","v":"02-Driller's Helper ( Worker without Qualification )"},"Direct Cost ",null,null,null,null,null,null,null,null,null,1,{"$f":"GeneralLaborRate","v":42.7},{"$f":"M120*9","v":384.3},{"$f":"M120*220","v":9394}]
[{"$f":"'[1]Labor Rate'!A22","v":"03-Rodmen, reinforcing Concrete ( Worker without Qualification )"},"Direct Cost ",null,null,null,null,null,null,null,null,null,1,{"$f":"GeneralLaborRate","v":42.7},384.3,9394]
[{"$f":"'[1]Labor Rate'!A24","v":"04-Cement finisher ( Worker without Qualification )"},"Direct Cost ",null,null,null,null,null,null,null,null,null,1,{"$f":"GeneralLaborRate","v":42.7},384.3,9394]
[{"$f":"'[1]Labor Rate'!A26","v":"05-Carpinter ( Worker without Qualification )"},"Direct Cost ",null,null,null,null,null,null,null,null,null,1,{"$f":"GeneralLaborRate","v":42.7},384.3,9394]
[{"$f":"'[1]Labor Rate'!A28","v":"06-Equipment Operators ( Earth Movement Equipment and Others )"},"Direct Cost ",null,null,null,null,null,null,null,null,null,1,{"$f":"'Labor Rates'!N36","v":58.73},528.56999999999994,12920.599999999999]
[{"$f":"'[1]Labor Rate'!A30","v":"07-Truck Drivers"},"Direct Cost ",null,null,null,null,null,null,null,null,null,1,{"$f":"'Labor Rates'!N123","v":50.67},456.03000000000003,11147.4]
[{"$f":"'[1]Labor Rate'!A32","v":"08-Skilled Laborer ( Qualified Worker )"},"Direct Cost ",null,null,null,null,null,null,null,null,null,1,{"$f":"M119*1.2","v":51.24},461.16,11272.800000000001]
[{"$f":"'[1]Labor Rate'!A34","v":"09-Foreman"},"Direct Cost ",null,null,null,null,null,null,null,null,null,1,{"$f":"M126*1.2","v":61.488},553.39200000000005,13527.36]
[{"$f":"'[1]Labor Rate'!A36","v":"10-Technical professional  "},"Indirect Cost ",null,null,null,null,null,null,null,null,null,1,{"$f":"FieldTech","v":76.77},690.93,16889.399999999998]
[{"$f":"'[1]Labor Rate'!A38","v":" 11-Engineers Professional   "},"Indirect Cost ",null,null,null,null,null,null,null,null,null,1,{"$f":"FieldGeo","v":113.13},1018.17,24888.6]
[{"$f":"'[1]Labor Rate'!A40","v":"12-Range Scientist"},"Indirect Cost ",null,null,null,null,null,null,null,null,null,1,{"$f":"RangeScientist","v":92.93},836.37000000000012,20444.600000000002]
[{"$f":"'[1]Labor Rate'!A42","v":"13-Supervisor"},"Indirect Cost ",null,null,null,null,null,null,null,null,null,1,{"$f":"M127*1.1","v":67.636800000000008},608.73120000000006,14880.096000000001]
[{"$f":"'[1]Labor Rate'!A44","v":"14-Superintendent"},"Indirect Cost ",null,null,null,null,null,null,null,null,null,1,{"$f":"Foreman","v":73.5},661.5,16170]
[{"$f":"'[1]Labor Rate'!A46","v":"15-Project Manager"},"Indirect Cost ",null,null,null,null,null,null,null,null,null,1,{"$f":"ProjectManager","v":91.67},825.03,20167.400000000001]
["Others","Indirect Cost ",null,null,null,null,null,null,null,null,null,1,{"$f":"K134*L134","v":0},0,0]
["Others","Indirect Cost ",null,null,null,null,null,null,null,null,null,1,0,0,0]
["Others","Indirect Cost ",null,null,null,null,null,null,null,null,null,1,0,0,0]
["Others","Indirect Cost ",null,null,null,null,null,null,null,null,null,1,0,0,0]
["Others","Indirect Cost ",null,null,null,null,null,null,null,null,null,1,0,0,0]
["Others","Indirect Cost ",null,null,null,null,null,null,null,null,null,1,0,0,0]
["Others","Indirect Cost ",null,null,null,null,null,null,null,null,null,1,0,0,0]
["Others","Indirect Cost ",null,null,null,null,null,null,null,null,null,1,0,0,0]
["Others","Indirect Cost ",null,null,null,null,null,null,null,null,null,1,0,0,0]
["Others","Indirect Cost ",null,null,null,null,null,null,null,null,null,1,0,0,0]
["Others","Indirect Cost ",null,null,null,null,null,null,null,null,null,1,0,0,0]
["Others","Indirect Cost ",null,null,null,null,null,null,null,null,null,1,0,0,0]
["Others","Indirect Cost ",null,null,null,null,null,null,null,null,null,1,0,0,0]
["Others","Indirect Cost ",null,null,null,null,null,null,null,null,null,1,0,0,0]
["Others","Indirect Cost ",null,null,null,null,null,null,null,null,null,1,0,0,0]
[]
[]
[]
["Material"]
[]
[null,"Item","Sub-Item","Description","Unit","Material","International Shipping","Import / Customs","National Shipping","Others","Total","Adjustment Others","US$ unit cost"]
["Material",{"$f":"'[1]Material & Others Rates'!A17","v":"Drainage System"},{"$f":"'[1]Material & Others Rates'!B17","v":"Pipes"},{"$f":"'[1]Material & Others Rates'!C17","v":"001-HDPE Pipe 4\" solid ( 1 m )"},{"$f":"'[1]Material & Others Rates'!D17","v":"m"},{"$f":"'[1]Material & Others Rates'!E17","v":8},{"$f":"'[1]Material & Others Rates'!F17","v":0},{"$f":"'[1]Material & Others Rates'!G17","v":0},{"$f":"'[1]Material & Others Rates'!H17","v":0.5},{"$f":"'[1]Material & Others Rates'!I17","v":0},{"$f":"SUM(F155:J155)","v":8.5},1,{"$f":"K155*L155","v":8.5}]
["Material",{"$f":"'[1]Material & Others Rates'!A18","v":"Drainage System"},{"$f":"'[1]Material & Others Rates'!B18","v":"Pipes"},{"$f":"'[1]Material & Others Rates'!C18","v":"002-HDPE Pipe 6\" solid ( 1 m )"},{"$f":"'[1]Material & Others Rates'!D18","v":"m"},{"$f":"'[1]Material & Others Rates'!E18","v":17},{"$f":"'[1]Material & Others Rates'!F18","v":0},{"$f":"'[1]Material & Others Rates'!G18","v":0},{"$f":"'[1]Material & Others Rates'!H18","v":0.5},{"$f":"'[1]Material & Others Rates'!I18","v":0},{"$f":"SUM(F156:J156)","v":17.5},1,{"$f":"K156*L156","v":17.5}]
["Material",{"$f":"'[1]Material & Others Rates'!A19","v":"Drainage System"},{"$f":"'[1]Material & Others Rates'!B19","v":"Pipes"},{"$f":"'[1]Material & Others Rates'!C19","v":"003-HDPE Pipe 8\" solid ( 1 m )"},{"$f":"'[1]Material & Others Rates'!D19","v":"m"},{"$f":"'[1]Material & Others Rates'!E19","v":28},{"$f":"'[1]Material & Others Rates'!F19","v":0},{"$f":"'[1]Material & Others Rates'!G19","v":0},{"$f":"'[1]Material & Others Rates'!H19","v":0.5},{"$f":"'[1]Material & Others Rates'!I19","v":0},28.5,1,28.5]
["Material",{"$f":"'[1]Material & Others Rates'!A20","v":"Drainage System"},{"$f":"'[1]Material & Others Rates'!B20","v":"Pipes"},{"$f":"'[1]Material & Others Rates'!C20","v":"004-HDPE Pipe 12\" solid ( 1 m )"},{"$f":"'[1]Material & Others Rates'!D20","v":"m"},{"$f":"'[1]Material & Others Rates'!E20","v":35},{"$f":"'[1]Material & Others Rates'!F20","v":0},{"$f":"'[1]Material & Others Rates'!G20","v":0},{"$f":"'[1]Material & Others Rates'!H20","v":0.5},{"$f":"'[1]Material & Others Rates'!I20","v":0},35.5,1,35.5]
["Material",{"$f":"'[1]Material & Others Rates'!A21","v":"Concrete"},{"$f":"'[1]Material & Others Rates'!B21","v":"Cement"},{"$f":"'[1]Material & Others Rates'!C21","v":"005-Cement Bag 42kg."},{"$f":"'[1]Material & Others Rates'!D21","v":"Bag"},{"$f":"'[1]Material & Others Rates'!E21","v":25},{"$f":"'[1]Material & Others Rates'!F21","v":0},{"$f":"'[1]Material & Others Rates'!G21","v":0},{"$f":"'[1]Material & Others Rates'!H21","v":1.2},{"$f":"'[1]Material & Others Rates'!I21","v":0},26.2,1,26.2]
["Material",{"$f":"'[1]Material & Others Rates'!A22","v":"Reclamation"},{"$f":"'[1]Material & Others Rates'!B22","v":"Seed"},{"$f":"'[1]Material & Others Rates'!C22","v":"006-Seeding Mix A "},{"$f":"'[1]Material & Others Rates'!D22","v":"Ha"},{"$f":"'[1]Material & Others Rates'!E22","v":2156},{"$f":"'[1]Material & Others Rates'!F22","v":0},{"$f":"'[1]Material & Others Rates'!G22","v":0},{"$f":"'[1]Material & Others Rates'!H22","v":50},{"$f":"'[1]Material & Others Rates'!I22","v":0},2206,1,2206]
["Material",{"$f":"'[1]Material & Others Rates'!A23","v":"Water Treatment"},{"$f":"'[1]Material & Others Rates'!B23","v":"Reagents and Chemicals"},{"$f":"'[1]Material & Others Rates'!C23","v":"007-Acid Caro's"},{"$f":"'[1]Material & Others Rates'!D23","v":"kg"},{"$f":"'[1]Material & Others Rates'!E23","v":0},{"$f":"'[1]Material & Others Rates'!F23","v":0},{"$f":"'[1]Material & Others Rates'!G23","v":0},{"$f":"'[1]Material & Others Rates'!H23","v":0.5},{"$f":"'[1]Material & Others Rates'!I23","v":0},0.5,1,0.5]
["Material",{"$f":"'[1]Material & Others Rates'!A24","v":"Water Treatment"},{"$f":"'[1]Material & Others Rates'!B24","v":"Reagents and Chemicals"},{"$f":"'[1]Material & Others Rates'!C24","v":"008-Copper Sulphate"},{"$f":"'[1]Material & Others Rates'!D24","v":"kg"},{"$f":"'[1]Material & Others Rates'!E24","v":0},{"$f":"'[1]Material & Others Rates'!F24","v":0},{"$f":"'[1]Material & Others Rates'!G24","v":0},{"$f":"'[1]Material & Others Rates'!H24","v":0.6},{"$f":"'[1]Material & Others Rates'!I24","v":0},0.6,1,0.6]
["Material",{"$f":"'[1]Material & Others Rates'!A25","v":"Water Treatment"},{"$f":"'[1]Material & Others Rates'!B25","v":"Reagents and Chemicals"},{"$f":"'[1]Material & Others Rates'!C25","v":"009-Floccutant"},{"$f":"'[1]Material & Others Rates'!D25","v":"kg"},{"$f":"'[1]Material & Others Rates'!E25","v":0},{"$f":"'[1]Material & Others Rates'!F25","v":0},{"$f":"'[1]Material & Others Rates'!G25","v":0},{"$f":"'[1]Material & Others Rates'!H25","v":0.8},{"$f":"'[1]Material & Others Rates'!I25","v":0},0.8,1,0.8]
["Material",{"$f":"'[1]Material & Others Rates'!A26","v":"Water Treatment"},{"$f":"'[1]Material & Others Rates'!B26","v":"Reagents and Chemicals"},{"$f":"'[1]Material & Others Rates'!C26","v":"010-Hydrogen Peroxide"},{"$f":"'[1]Material & Others Rates'!D26","v":"kg"},{"$f":"'[1]Material & Others Rates'!E26","v":0},{"$f":"'[1]Material & Others Rates'!F26","v":0},{"$f":"'[1]Material & Others Rates'!G26","v":0},{"$f":"'[1]Material & Others Rates'!H26","v":1.2},{"$f":"'[1]Material & Others Rates'!I26","v":0},1.2,1,1.2]
["Material",{"$f":"'[1]Material & Others Rates'!A27","v":"Water Treatment"},{"$f":"'[1]Material & Others Rates'!B27","v":"Reagents and Chemicals"},{"$f":"'[1]Material & Others Rates'!C27","v":"011-Lime"},{"$f":"'[1]Material & Others Rates'!D27","v":"ton"},{"$f":"'[1]Material & Others Rates'!E27","v":0},{"$f":"'[1]Material & Others Rates'!F27","v":0},{"$f":"'[1]Material & Others Rates'!G27","v":0},{"$f":"'[1]Material & Others Rates'!H27","v":95},{"$f":"'[1]Material & Others Rates'!I27","v":0},95,1,95]
[null,{"$f":"'[1]Material & Others Rates'!A28","v":0},{"$f":"'[1]Material & Others Rates'!B28","v":0},{"$f":"'[1]Material & Others Rates'!C28","v":0},{"$f":"'[1]Material & Others Rates'!D28","v":0},{"$f":"'[1]Material & Others Rates'!E28","v":0},{"$f":"'[1]Material & Others Rates'!F28","v":0},{"$f":"'[1]Material & Others Rates'!G28","v":0},{"$f":"'[1]Material & Others Rates'!H28","v":0},{"$f":"'[1]Material & Others Rates'!I28","v":0},0,1,0]
[null,{"$f":"'[1]Material & Others Rates'!A29","v":0},{"$f":"'[1]Material & Others Rates'!B29","v":0},{"$f":"'[1]Material & Others Rates'!C29","v":0},{"$f":"'[1]Material & Others Rates'!D29","v":0},{"$f":"'[1]Material & Others Rates'!E29","v":0},{"$f":"'[1]Material & Others Rates'!F29","v":0},{"$f":"'[1]Material & Others Rates'!G29","v":0},{"$f":"'[1]Material & Others Rates'!H29","v":0},{"$f":"'[1]Material & Others Rates'!I29","v":0},0,1,0]
[null,{"$f":"'[1]Material & Others Rates'!A30","v":0},{"$f":"'[1]Material & Others Rates'!B30","v":0},{"$f":"'[1]Material & Others Rates'!C30","v":0},{"$f":"'[1]Material & Others Rates'!D30","v":0},{"$f":"'[1]Material & Others Rates'!E30","v":0},{"$f":"'[1]Material & Others Rates'!F30","v":0},{"$f":"'[1]Material & Others Rates'!G30","v":0},{"$f":"'[1]Material & Others Rates'!H30","v":0},{"$f":"'[1]Material & Others Rates'!I30","v":0},0,1,0]
[null,{"$f":"'[1]Material & Others Rates'!A31","v":0},{"$f":"'[1]Material & Others Rates'!B31","v":0},{"$f":"'[1]Material & Others Rates'!C31","v":0},{"$f":"'[1]Material & Others Rates'!D31","v":0},{"$f":"'[1]Material & Others Rates'!E31","v":0},{"$f":"'[1]Material & Others Rates'!F31","v":0},{"$f":"'[1]Material & Others Rates'!G31","v":0},{"$f":"'[1]Material & Others Rates'!H31","v":0},{"$f":"'[1]Material & Others Rates'!I31","v":0},0,1,0]
[null,{"$f":"'[1]Material & Others Rates'!A32","v":0},{"$f":"'[1]Material & Others Rates'!B32","v":0},{"$f":"'[1]Material & Others Rates'!C32","v":0},{"$f":"'[1]Material & Others Rates'!D32","v":0},{"$f":"'[1]Material & Others Rates'!E32","v":0},{"$f":"'[1]Material & Others Rates'!F32","v":0},{"$f":"'[1]Material & Others Rates'!G32","v":0},{"$f":"'[1]Material & Others Rates'!H32","v":0},{"$f":"'[1]Material & Others Rates'!I32","v":0},0,1,0]
[null,{"$f":"'[1]Material & Others Rates'!A33","v":0},{"$f":"'[1]Material & Others Rates'!B33","v":0},{"$f":"'[1]Material & Others Rates'!C33","v":0},{"$f":"'[1]Material & Others Rates'!D33","v":0},{"$f":"'[1]Material & Others Rates'!E33","v":0},{"$f":"'[1]Material & Others Rates'!F33","v":0},{"$f":"'[1]Material & Others Rates'!G33","v":0},{"$f":"'[1]Material & Others Rates'!H33","v":0},{"$f":"'[1]Material & Others Rates'!I33","v":0},0,1,0]
[null,{"$f":"'[1]Material & Others Rates'!A34","v":0},{"$f":"'[1]Material & Others Rates'!B34","v":0},{"$f":"'[1]Material & Others Rates'!C34","v":0},{"$f":"'[1]Material & Others Rates'!D34","v":0},{"$f":"'[1]Material & Others Rates'!E34","v":0},{"$f":"'[1]Material & Others Rates'!F34","v":0},{"$f":"'[1]Material & Others Rates'!G34","v":0},{"$f":"'[1]Material & Others Rates'!H34","v":0},{"$f":"'[1]Material & Others Rates'!I34","v":0},0,1,0]
[null,{"$f":"'[1]Material & Others Rates'!A35","v":0},{"$f":"'[1]Material & Others Rates'!B35","v":0},{"$f":"'[1]Material & Others Rates'!C35","v":0},{"$f":"'[1]Material & Others Rates'!D35","v":0},{"$f":"'[1]Material & Others Rates'!E35","v":0},{"$f":"'[1]Material & Others Rates'!F35","v":0},{"$f":"'[1]Material & Others Rates'!G35","v":0},{"$f":"'[1]Material & Others Rates'!H35","v":0},{"$f":"'[1]Material & Others Rates'!I35","v":0},{"$f":"'[2]Material Cost'!J23","v":0},1,0]
[null,{"$f":"'[1]Material & Others Rates'!A36","v":0},{"$f":"'[1]Material & Others Rates'!B36","v":0},{"$f":"'[1]Material & Others Rates'!C36","v":0},{"$f":"'[1]Material & Others Rates'!D36","v":0},{"$f":"'[1]Material & Others Rates'!E36","v":0},{"$f":"'[1]Material & Others Rates'!F36","v":0},{"$f":"'[1]Material & Others Rates'!G36","v":0},{"$f":"'[1]Material & Others Rates'!H36","v":0},{"$f":"'[1]Material & Others Rates'!I36","v":0},{"$f":"'[2]Material Cost'!J43","v":0},1,0]
[]
[]
["Miscellaneous "]
[]
["Type","Item","Sub-Item","Description","Unit","Material","Laborer","Equipment","Service","Others","US$ Service","Adjustment Others","US$ unit cost"]
[null,{"$f":"'[1]Material & Others Rates'!A42","v":"Tools "},{"$f":"'[1]Material & Others Rates'!B42","v":"Small Tools"},{"$f":"'[1]Material & Others Rates'!C42","v":"001-Shovel"},{"$f":"'[1]Material & Others Rates'!D42","v":"each"},{"$f":"'[1]Material & Others Rates'!E42","v":8},{"$f":"'[1]Material & Others Rates'!F42","v":0},{"$f":"'[1]Material & Others Rates'!G42","v":0},{"$f":"'[1]Material & Others Rates'!H42","v":0},{"$f":"'[1]Material & Others Rates'!I42","v":0},{"$f":"SUM(F180:J180)","v":8},1,{"$f":"K180*L180","v":8}]
[null,{"$f":"'[1]Material & Others Rates'!A43","v":"Tools "},{"$f":"'[1]Material & Others Rates'!B43","v":"Small Tools"},{"$f":"'[1]Material & Others Rates'!C43","v":"002-Hammer"},{"$f":"'[1]Material & Others Rates'!D43","v":"each"},{"$f":"'[1]Material & Others Rates'!E43","v":6},{"$f":"'[1]Material & Others Rates'!F43","v":0},{"$f":"'[1]Material & Others Rates'!G43","v":0},{"$f":"'[1]Material & Others Rates'!H43","v":0},{"$f":"'[1]Material & Others Rates'!I43","v":0},{"$f":"SUM(F181:J181)","v":6},1,{"$f":"K181*L181","v":6}]
[null,{"$f":"'[1]Material & Others Rates'!A44","v":"Tools "},{"$f":"'[1]Material & Others Rates'!B44","v":"Small Tools"},{"$f":"'[1]Material & Others Rates'!C44","v":"003-Wheelbarrow"},{"$f":"'[1]Material & Others Rates'!D44","v":"each"},{"$f":"'[1]Material & Others Rates'!E44","v":15},{"$f":"'[1]Material & Others Rates'!F44","v":0},{"$f":"'[1]Material & Others Rates'!G44","v":0},{"$f":"'[1]Material & Others Rates'!H44","v":0},{"$f":"'[1]Material & Others Rates'!I44","v":0},15,1,15]
[null,{"$f":"'[1]Material & Others Rates'!A45","v":"Tools "},{"$f":"'[1]Material & Others Rates'!B45","v":"Small Tools"},{"$f":"'[1]Material & Others Rates'!C45","v":"004-Nylon Rope"},{"$f":"'[1]Material & Others Rates'!D45","v":"lm"},{"$f":"'[1]Material & Others Rates'!E45","v":12},{"$f":"'[1]Material & Others Rates'!F45","v":0},{"$f":"'[1]Material & Others Rates'!G45","v":0},{"$f":"'[1]Material & Others Rates'!H45","v":0},{"$f":"'[1]Material & Others Rates'!I45","v":0},12,1,12]
[null,{"$f":"'[1]Material & Others Rates'!A46","v":"Tools "},{"$f":"'[1]Material & Others Rates'!B46","v":"Small Tools"},{"$f":"'[1]Material & Others Rates'!C46","v":"005-Handsaw"},{"$f":"'[1]Material & Others Rates'!D46","v":"each"},{"$f":"'[1]Material & Others Rates'!E46","v":25},{"$f":"'[1]Material & Others Rates'!F46","v":0},{"$f":"'[1]Material & Others Rates'!G46","v":0},{"$f":"'[1]Material & Others Rates'!H46","v":0},{"$f":"'[1]Material & Others Rates'!I46","v":0},25,1,25]
[null,{"$f":"'[1]Material & Others Rates'!A47","v":"Tools "},{"$f":"'[1]Material & Others Rates'!B47","v":"Small Tools"},{"$f":"'[1]Material & Others Rates'!C47","v":"006-Knife"},{"$f":"'[1]Material & Others Rates'!D47","v":"each"},{"$f":"'[1]Material & Others Rates'!E47","v":3},{"$f":"'[1]Material & Others Rates'!F47","v":0},{"$f":"'[1]Material & Others Rates'!G47","v":0},{"$f":"'[1]Material & Others Rates'!H47","v":0},{"$f":"'[1]Material & Others Rates'!I47","v":0},3,1,3]
[null,{"$f":"'[1]Material & Others Rates'!A48","v":"Tools "},{"$f":"'[1]Material & Others Rates'!B48","v":"Small Tools"},{"$f":"'[1]Material & Others Rates'!C48","v":"007- 1/2 Inch Hose"},{"$f":"'[1]Material & Others Rates'!D48","v":"lm"},{"$f":"'[1]Material & Others Rates'!E48","v":1.2},{"$f":"'[1]Material & Others Rates'!F48","v":0},{"$f":"'[1]Material & Others Rates'!G48","v":0},{"$f":"'[1]Material & Others Rates'!H48","v":0},{"$f":"'[1]Material & Others Rates'!I48","v":0},1.2,1,1.2]
[null,{"$f":"'[1]Material & Others Rates'!A49","v":"Tools "},{"$f":"'[1]Material & Others Rates'!B49","v":"Small Tools"},{"$f":"'[1]Material & Others Rates'!C49","v":"008-Rake"},{"$f":"'[1]Material & Others Rates'!D49","v":"each"},{"$f":"'[1]Material & Others Rates'!E49","v":15.4},{"$f":"'[1]Material & Others Rates'!F49","v":0},{"$f":"'[1]Material & Others Rates'!G49","v":0},{"$f":"'[1]Material & Others Rates'!H49","v":0},{"$f":"'[1]Material & Others Rates'!I49","v":0},15.4,1,15.4]
[null,{"$f":"'[1]Material & Others Rates'!A50","v":"Tools "},{"$f":"'[1]Material & Others Rates'!B50","v":"Small Tools"},{"$f":"'[1]Material & Others Rates'!C50","v":"009-Broom"},{"$f":"'[1]Material & Others Rates'!D50","v":"each"},{"$f":"'[1]Material & Others Rates'!E50","v":6.35},{"$f":"'[1]Material & Others Rates'!F50","v":0},{"$f":"'[1]Material & Others Rates'!G50","v":0},{"$f":"'[1]Material & Others Rates'!H50","v":0},{"$f":"'[1]Material & Others Rates'!I50","v":0},6.35,1,6.35]
[null,{"$f":"'[1]Material & Others Rates'!A51","v":"Tools "},{"$f":"'[1]Material & Others Rates'!B51","v":"Small Tools"},{"$f":"'[1]Material & Others Rates'!C51","v":"010-Pick"},{"$f":"'[1]Material & Others Rates'!D51","v":"each"},{"$f":"'[1]Material & Others Rates'!E51","v":7.5},{"$f":"'[1]Material & Others Rates'!F51","v":0},{"$f":"'[1]Material & Others Rates'!G51","v":0},{"$f":"'[1]Material & Others Rates'!H51","v":0},{"$f":"'[1]Material & Others Rates'!I51","v":0},7.5,1,7.5]
[null,{"$f":"'[1]Material & Others Rates'!A58","v":"Instrument"},{"$f":"'[1]Material & Others Rates'!B58","v":"Survey"},{"$f":"'[1]Material & Others Rates'!C58","v":"001-Total Station"},{"$f":"'[1]Material & Others Rates'!D58","v":"each"},{"$f":"'[1]Material & Others Rates'!E58","v":0},{"$f":"'[1]Material & Others Rates'!F58","v":0},{"$f":"'[1]Material & Others Rates'!G58","v":15000},{"$f":"'[1]Material & Others Rates'!H58","v":0},{"$f":"'[1]Material & Others Rates'!I58","v":0},{"$f":"SUM(F190:J190)","v":15000},1,15000]
[null,{"$f":"'[1]Material & Others Rates'!A59","v":"Instrument"},{"$f":"'[1]Material & Others Rates'!B59","v":"Weather Station"},{"$f":"'[1]Material & Others Rates'!C59","v":"002-Wind speed measurement"},{"$f":"'[1]Material & Others Rates'!D59","v":"each"},{"$f":"'[1]Material & Others Rates'!E59","v":0},{"$f":"'[1]Material & Others Rates'!F59","v":0},{"$f":"'[1]Material & Others Rates'!G59","v":1000},{"$f":"'[1]Material & Others Rates'!H59","v":0},{"$f":"'[1]Material & Others Rates'!I59","v":0},{"$f":"SUM(F191:J191)","v":1000},1,1000]
[null,{"$f":"'[1]Material & Others Rates'!A60","v":"Instrument"},{"$f":"'[1]Material & Others Rates'!B60","v":"EQ"},{"$f":"'[1]Material & Others Rates'!C60","v":"003-Air Quality Instrument"},{"$f":"'[1]Material & Others Rates'!D60","v":"each"},{"$f":"'[1]Material & Others Rates'!E60","v":0},{"$f":"'[1]Material & Others Rates'!F60","v":0},{"$f":"'[1]Material & Others Rates'!G60","v":230},{"$f":"'[1]Material & Others Rates'!H60","v":0},{"$f":"'[1]Material & Others Rates'!I60","v":0},230,1,230]
[null,{"$f":"'[1]Material & Others Rates'!A61","v":"Instrument"},{"$f":"'[1]Material & Others Rates'!B61","v":"EQ"},{"$f":"'[1]Material & Others Rates'!C61","v":"004-pH Instrument"},{"$f":"'[1]Material & Others Rates'!D61","v":"each"},{"$f":"'[1]Material & Others Rates'!E61","v":0},{"$f":"'[1]Material & Others Rates'!F61","v":0},{"$f":"'[1]Material & Others Rates'!G61","v":500},{"$f":"'[1]Material & Others Rates'!H61","v":0},{"$f":"'[1]Material & Others Rates'!I61","v":0},500,1,500]
[null,{"$f":"'[1]Material & Others Rates'!A62","v":"Instrument"},{"$f":"'[1]Material & Others Rates'!B62","v":"Survey"},{"$f":"'[1]Material & Others Rates'!C62","v":"005-GPS"},{"$f":"'[1]Material & Others Rates'!D62","v":"each"},{"$f":"'[1]Material & Others Rates'!E62","v":0},{"$f":"'[1]Material & Others Rates'!F62","v":0},{"$f":"'[1]Material & Others Rates'!G62","v":200},{"$f":"'[1]Material & Others Rates'!H62","v":0},{"$f":"'[1]Material & Others Rates'!I62","v":0},200,1,200]
[null,{"$f":"'[1]Material & Others Rates'!A63","v":"Instrument"},{"$f":"'[1]Material & Others Rates'!B63","v":"EQ"},{"$f":"'[1]Material & Others Rates'!C63","v":"006-Flow speed measurement "},{"$f":"'[1]Material & Others Rates'!D63","v":"each"},{"$f":"'[1]Material & Others Rates'!E63","v":0},{"$f":"'[1]Material & Others Rates'!F63","v":0},{"$f":"'[1]Material & Others Rates'!G63","v":600},{"$f":"'[1]Material & Others Rates'!H63","v":0},{"$f":"'[1]Material & Others Rates'!I63","v":0},600,1,600]
[null,{"$f":"'[1]Material & Others Rates'!A64","v":"Instrument"},{"$f":"'[1]Material & Others Rates'!B64","v":"EQ"},{"$f":"'[1]Material & Others Rates'!C64","v":"007-Water Quality Instrument"},{"$f":"'[1]Material & Others Rates'!D64","v":"each"},{"$f":"'[1]Material & Others Rates'!E64","v":0},{"$f":"'[1]Material & Others Rates'!F64","v":0},{"$f":"'[1]Material & Others Rates'!G64","v":100},{"$f":"'[1]Material & Others Rates'!H64","v":0},{"$f":"'[1]Material & Others Rates'!I64","v":0},100,1,100]
[null,{"$f":"'[1]Material & Others Rates'!A65","v":"Instrument"},{"$f":"'[1]Material & Others Rates'!B65","v":"QA/QC"},{"$f":"'[1]Material & Others Rates'!C65","v":"008-Densiometer Nuclear"},{"$f":"'[1]Material & Others Rates'!D65","v":"each"},{"$f":"'[1]Material & Others Rates'!E65","v":0},{"$f":"'[1]Material & Others Rates'!F65","v":0},{"$f":"'[1]Material & Others Rates'!G65","v":100},{"$f":"'[1]Material & Others Rates'!H65","v":0},{"$f":"'[1]Material & Others Rates'!I65","v":0},100,1,100]
[null,{"$f":"'[1]Material & Others Rates'!A66","v":"Instrument"},{"$f":"'[1]Material & Others Rates'!B66","v":"Survey"},{"$f":"'[1]Material & Others Rates'!C66","v":"009-Level Instrument"},{"$f":"'[1]Material & Others Rates'!D66","v":"each"},{"$f":"'[1]Material & Others Rates'!E66","v":0},{"$f":"'[1]Material & Others Rates'!F66","v":0},{"$f":"'[1]Material & Others Rates'!G66","v":100},{"$f":"'[1]Material & Others Rates'!H66","v":0},{"$f":"'[1]Material & Others Rates'!I66","v":0},100,1,100]
[null,{"$f":"'[1]Material & Others Rates'!A67","v":"Instrument"},{"$f":"'[1]Material & Others Rates'!B67","v":"Survey"},{"$f":"'[1]Material & Others Rates'!C67","v":"010-Laser"},{"$f":"'[1]Material & Others Rates'!D67","v":"each"},{"$f":"'[1]Material & Others Rates'!E67","v":0},{"$f":"'[1]Material & Others Rates'!F67","v":0},{"$f":"'[1]Material & Others Rates'!G67","v":100},{"$f":"'[1]Material & Others Rates'!H67","v":0},{"$f":"'[1]Material & Others Rates'!I67","v":0},100,1,100]
[null,{"$f":"'[1]Material & Others Rates'!A74","v":"Water"},{"$f":"'[1]Material & Others Rates'!B74","v":"Geo-Chemistry"},{"$f":"'[1]Material & Others Rates'!C74","v":"001-Water Analysis (Complete) "},{"$f":"'[1]Material & Others Rates'!D74","v":"each"},{"$f":"'[1]Material & Others Rates'!E74","v":0},{"$f":"'[1]Material & Others Rates'!F74","v":0},{"$f":"'[1]Material & Others Rates'!G74","v":0},{"$f":"'[1]Material & Others Rates'!H74","v":742},{"$f":"'[1]Material & Others Rates'!I74","v":0},{"$f":"SUM(F200:J200)","v":742},1,742]
[null,{"$f":"'[1]Material & Others Rates'!A75","v":"Water"},{"$f":"'[1]Material & Others Rates'!B75","v":"Geo-Chemistry"},{"$f":"'[1]Material & Others Rates'!C75","v":"002-ABA + S ( Complete )"},{"$f":"'[1]Material & Others Rates'!D75","v":"each"},{"$f":"'[1]Material & Others Rates'!E75","v":0},{"$f":"'[1]Material & Others Rates'!F75","v":0},{"$f":"'[1]Material & Others Rates'!G75","v":0},{"$f":"'[1]Material & Others Rates'!H75","v":85},{"$f":"'[1]Material & Others Rates'!I75","v":0},{"$f":"SUM(F201:J201)","v":85},1,85]
[null,{"$f":"'[1]Material & Others Rates'!A76","v":"Water"},{"$f":"'[1]Material & Others Rates'!B76","v":"Geo-Chemistry"},{"$f":"'[1]Material & Others Rates'!C76","v":"003-Cyanide - WAD"},{"$f":"'[1]Material & Others Rates'!D76","v":"each"},{"$f":"'[1]Material & Others Rates'!E76","v":0},{"$f":"'[1]Material & Others Rates'!F76","v":0},{"$f":"'[1]Material & Others Rates'!G76","v":0},{"$f":"'[1]Material & Others Rates'!H76","v":35.71},{"$f":"'[1]Material & Others Rates'!I76","v":0},35.71,1,35.71]
[null,{"$f":"'[1]Material & Others Rates'!A77","v":"Water"},{"$f":"'[1]Material & Others Rates'!B77","v":"Geo-Chemistry"},{"$f":"'[1]Material & Others Rates'!C77","v":"004-Cyanide - Free"},{"$f":"'[1]Material & Others Rates'!D77","v":"each"},{"$f":"'[1]Material & Others Rates'!E77","v":0},{"$f":"'[1]Material & Others Rates'!F77","v":0},{"$f":"'[1]Material & Others Rates'!G77","v":0},{"$f":"'[1]Material & Others Rates'!H77","v":30},{"$f":"'[1]Material & Others Rates'!I77","v":0},30,1,30]
[null,{"$f":"'[1]Material & Others Rates'!A78","v":"Soil"},{"$f":"'[1]Material & Others Rates'!B78","v":"Geo-Chemistry"},{"$f":"'[1]Material & Others Rates'!C78","v":"005-Cyanide - Total soils"},{"$f":"'[1]Material & Others Rates'!D78","v":"each"},{"$f":"'[1]Material & Others Rates'!E78","v":0},{"$f":"'[1]Material & Others Rates'!F78","v":0},{"$f":"'[1]Material & Others Rates'!G78","v":0},{"$f":"'[1]Material & Others Rates'!H78","v":40},{"$f":"'[1]Material & Others Rates'!I78","v":0},40,1,40]
[null,{"$f":"'[1]Material & Others Rates'!A79","v":"Water"},{"$f":"'[1]Material & Others Rates'!B79","v":"Geo-Chemistry"},{"$f":"'[1]Material & Others Rates'!C79","v":"006-Cyanide - Total water"},{"$f":"'[1]Material & Others Rates'!D79","v":"each"},{"$f":"'[1]Material & Others Rates'!E79","v":0},{"$f":"'[1]Material & Others Rates'!F79","v":0},{"$f":"'[1]Material & Others Rates'!G79","v":0},{"$f":"'[1]Material & Others Rates'!H79","v":35.71},{"$f":"'[1]Material & Others Rates'!I79","v":0},35.71,1,35.71]
[null,{"$f":"'[1]Material & Others Rates'!A80","v":"Water"},{"$f":"'[1]Material & Others Rates'!B80","v":"Geo-Chemistry"},{"$f":"'[1]Material & Others Rates'!C80","v":"007-Humidity Cell (20 wk) (2)"},{"$f":"'[1]Material & Others Rates'!D80","v":"LS"},{"$f":"'[1]Material & Others Rates'!E80","v":0},{"$f":"'[1]Material & Others Rates'!F80","v":0},{"$f":"'[1]Material & Others Rates'!G80","v":0},{"$f":"'[1]Material & Others Rates'!H80","v":9064.2000000000007},{"$f":"'[1]Material & Others Rates'!I80","v":0},9064.2000000000007,1,9064.2000000000007]
[null,{"$f":"'[1]Material & Others Rates'!A81","v":"Water"},{"$f":"'[1]Material & Others Rates'!B81","v":"Geo-Chemistry"},{"$f":"'[1]Material & Others Rates'!C81","v":"008-Humidity Cell (40 wk)"},{"$f":"'[1]Material & Others Rates'!D81","v":"LS"},{"$f":"'[1]Material & Others Rates'!E81","v":0},{"$f":"'[1]Material & Others Rates'!F81","v":0},{"$f":"'[1]Material & Others Rates'!G81","v":0},{"$f":"'[1]Material & Others Rates'!H81","v":17978.400000000001},{"$f":"'[1]Material & Others Rates'!I81","v":0},17978.400000000001,1,17978.400000000001]
[null,{"$f":"'[1]Material & Others Rates'!A82","v":"Soil"},{"$f":"'[1]Material & Others Rates'!B82","v":"Geo-Chemistry"},{"$f":"'[1]Material & Others Rates'!C82","v":"009-Soil Fertility"},{"$f":"'[1]Material & Others Rates'!D82","v":"each"},{"$f":"'[1]Material & Others Rates'!E82","v":0},{"$f":"'[1]Material & Others Rates'!F82","v":0},{"$f":"'[1]Material & Others Rates'!G82","v":0},{"$f":"'[1]Material & Others Rates'!H82","v":150},{"$f":"'[1]Material & Others Rates'!I82","v":0},150,1,150]
[null,{"$f":"'[1]Material & Others Rates'!A83","v":"Soil"},{"$f":"'[1]Material & Others Rates'!B83","v":"Geo-Technical"},{"$f":"'[1]Material & Others Rates'!C83","v":"010-Soil test (mechanic)  "},{"$f":"'[1]Material & Others Rates'!D83","v":"each"},{"$f":"'[1]Material & Others Rates'!E83","v":0},{"$f":"'[1]Material & Others Rates'!F83","v":0},{"$f":"'[1]Material & Others Rates'!G83","v":0},{"$f":"'[1]Material & Others Rates'!H83","v":250},{"$f":"'[1]Material & Others Rates'!I83","v":0},250,1,250]
[null,{"$f":"'[1]Material & Others Rates'!A84","v":"Soil"},{"$f":"'[1]Material & Others Rates'!B84","v":"Geo-Technical"},{"$f":"'[1]Material & Others Rates'!C84","v":"011-Soil test (chemical)  "},{"$f":"'[1]Material & Others Rates'!D84","v":"each"},{"$f":"'[1]Material & Others Rates'!E84","v":0},{"$f":"'[1]Material & Others Rates'!F84","v":0},{"$f":"'[1]Material & Others Rates'!G84","v":0},{"$f":"'[1]Material & Others Rates'!H84","v":300},{"$f":"'[1]Material & Others Rates'!I84","v":0},300,1,300]
[null,{"$f":"'[1]Material & Others Rates'!A85","v":"Soil"},{"$f":"'[1]Material & Others Rates'!B85","v":"Geo-Technical"},{"$f":"'[1]Material & Others Rates'!C85","v":"012-Soil test (hydrological)  "},{"$f":"'[1]Material & Others Rates'!D85","v":"each"},{"$f":"'[1]Material & Others Rates'!E85","v":0},{"$f":"'[1]Material & Others Rates'!F85","v":0},{"$f":"'[1]Material & Others Rates'!G85","v":0},{"$f":"'[1]Material & Others Rates'!H85","v":350},{"$f":"'[1]Material & Others Rates'!I85","v":0},350,1,350]
[null,{"$f":"'[1]Material & Others Rates'!A86","v":"Soil"},{"$f":"'[1]Material & Others Rates'!B86","v":"Geo-Technical"},{"$f":"'[1]Material & Others Rates'!C86","v":"013-Soil test (geologic)  "},{"$f":"'[1]Material & Others Rates'!D86","v":"each"},{"$f":"'[1]Material & Others Rates'!E86","v":0},{"$f":"'[1]Material & Others Rates'!F86","v":0},{"$f":"'[1]Material & Others Rates'!G86","v":0},{"$f":"'[1]Material & Others Rates'!H86","v":350},{"$f":"'[1]Material & Others Rates'!I86","v":0},350,1,350]
[null,{"$f":"'[1]Material & Others Rates'!A87","v":"Air"},{"$f":"'[1]Material & Others Rates'!B87","v":"EQS"},{"$f":"'[1]Material & Others Rates'!C87","v":"014-PM 10"},{"$f":"'[1]Material & Others Rates'!D87","v":"each"},{"$f":"'[1]Material & Others Rates'!E87","v":0},{"$f":"'[1]Material & Others Rates'!F87","v":0},{"$f":"'[1]Material & Others Rates'!G87","v":0},{"$f":"'[1]Material & Others Rates'!H87","v":12},{"$f":"'[1]Material & Others Rates'!I87","v":0},12,1,12]
[null,{"$f":"'[1]Material & Others Rates'!A88","v":"Air"},{"$f":"'[1]Material & Others Rates'!B88","v":"EQS"},{"$f":"'[1]Material & Others Rates'!C88","v":"015-CO2"},{"$f":"'[1]Material & Others Rates'!D88","v":"each"},{"$f":"'[1]Material & Others Rates'!E88","v":0},{"$f":"'[1]Material & Others Rates'!F88","v":0},{"$f":"'[1]Material & Others Rates'!G88","v":0},{"$f":"'[1]Material & Others Rates'!H88","v":12},{"$f":"'[1]Material & Others Rates'!I88","v":0},12,1,12]
[null,{"$f":"'[1]Material & Others Rates'!A89","v":"Air"},{"$f":"'[1]Material & Others Rates'!B89","v":"EQS"},{"$f":"'[1]Material & Others Rates'!C89","v":"016-Metano"},{"$f":"'[1]Material & Others Rates'!D89","v":"each"},{"$f":"'[1]Material & Others Rates'!E89","v":0},{"$f":"'[1]Material & Others Rates'!F89","v":0},{"$f":"'[1]Material & Others Rates'!G89","v":0},{"$f":"'[1]Material & Others Rates'!H89","v":13},{"$f":"'[1]Material & Others Rates'!I89","v":0},13,1,13]
[null,{"$f":"'[1]Material & Others Rates'!A90","v":"Air"},{"$f":"'[1]Material & Others Rates'!B90","v":"EQS"},{"$f":"'[1]Material & Others Rates'!C90","v":"017-Hg"},{"$f":"'[1]Material & Others Rates'!D90","v":"each"},{"$f":"'[1]Material & Others Rates'!E90","v":0},{"$f":"'[1]Material & Others Rates'!F90","v":0},{"$f":"'[1]Material & Others Rates'!G90","v":0},{"$f":"'[1]Material & Others Rates'!H90","v":14},{"$f":"'[1]Material & Others Rates'!I90","v":0},14,1,14]
[null,{"$f":"'[1]Material & Others Rates'!A91","v":"Air"},{"$f":"'[1]Material & Others Rates'!B91","v":"EQS"},{"$f":"'[1]Material & Others Rates'!C91","v":"018-Helio"},{"$f":"'[1]Material & Others Rates'!D91","v":"each"},{"$f":"'[1]Material & Others Rates'!E91","v":0},{"$f":"'[1]Material & Others Rates'!F91","v":0},{"$f":"'[1]Material & Others Rates'!G91","v":0},{"$f":"'[1]Material & Others Rates'!H91","v":15},{"$f":"'[1]Material & Others Rates'!I91","v":0},15,1,15]
[null,{"$f":"'[1]Material & Others Rates'!A92","v":"Air"},{"$f":"'[1]Material & Others Rates'!B92","v":"EQS"},{"$f":"'[1]Material & Others Rates'!C92","v":"019-Oxygend"},{"$f":"'[1]Material & Others Rates'!D92","v":"each"},{"$f":"'[1]Material & Others Rates'!E92","v":0},{"$f":"'[1]Material & Others Rates'!F92","v":0},{"$f":"'[1]Material & Others Rates'!G92","v":0},{"$f":"'[1]Material & Others Rates'!H92","v":16},{"$f":"'[1]Material & Others Rates'!I92","v":0},16,1,16]
[null,{"$f":"'[1]Material & Others Rates'!A93","v":"Air"},{"$f":"'[1]Material & Others Rates'!B93","v":"EQS"},{"$f":"'[1]Material & Others Rates'!C93","v":"020-Propano"},{"$f":"'[1]Material & Others Rates'!D93","v":"each"},{"$f":"'[1]Material & Others Rates'!E93","v":0},{"$f":"'[1]Material & Others Rates'!F93","v":0},{"$f":"'[1]Material & Others Rates'!G93","v":0},{"$f":"'[1]Material & Others Rates'!H93","v":17},{"$f":"'[1]Material & Others Rates'!I93","v":0},17,1,17]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"$A$11","v":"Site / Operation:"},{"$f":"$B$11","v":"Cunningham Hill Mine Reclamation Project"}]
[{"$f":"$A$12","v":"Project / Estimate:"},{"$f":"$B$12","v":"CHMRP DP 55 Cost Estimate"}]
[]
[]
[]
[]
[]
[]
["Facility","Area","Discipline","What","Task\nActivity","Equipment\nInstrument\n ID","SAP AFE","SAP WBS","SAP X","Budget\nEstimate"]
[]
["Pit","Pit","Earthwork","Source Control","ARD prevention","NA","TBD","TBD","TBD",{"$f":"J443","v":485787.39130434778}]
[]
["Comment / Tasks","Resource","Quantity Resource","Unit","Production Factor","Unit","Quantity","Hours","$ Rate / Hour","Sub-Total","Material Type","Other Comments"]
["Considered:"]
[]
["Concrete",null,null,null,null,"m3",{"$f":"V27","v":0}]
["Structures",null,null,null,null,"Tons",{"$f":"U27","v":0}]
[]
[]
[]
["Quantity",null,null,null,null,"event",20]
[]
["Not Considered:"]
[]
["Equipment"]
[null,{"$f":"$A$27","v":"Bulldozer D6R"},null,{"$f":"$Q$27","v":"m3 /h"},{"$f":"$P$27","v":240},null,0,{"$f":"C252*(G252/E252/0.92)","v":0},{"$f":"$M$27","v":99.37},{"$f":"H252*I252","v":0}]
[null,{"$f":"$A$28","v":"Bulldozer D6R w / Winch"},null,{"$f":"$Q$28","v":"m3 /h"},{"$f":"$P$28","v":240},null,0,{"$f":"C253*(G253/E253/0.92)","v":0},{"$f":"$M$28","v":99.37},0]
[null,{"$f":"$A$29","v":"Bulldozer D7R"},null,{"$f":"$Q$29","v":"m3 /h"},{"$f":"$P$29","v":300},null,0,0,{"$f":"$M$29","v":110.72},0]
[null,{"$f":"$A$30","v":"Bulldozer D8R"},null,{"$f":"$Q$30","v":"m3 /h"},{"$f":"$P$30","v":400},null,0,0,{"$f":"$M$30","v":180.82},0]
[null,{"$f":"$A$31","v":"Bulldozer D9R"},null,{"$f":"$Q$31","v":"m3 /h"},{"$f":"$P$31","v":550},null,0,0,{"$f":"$M$31","v":242.64},0]
[null,{"$f":"$A$32","v":"Bulldozer D10R"},null,{"$f":"$Q$32","v":"m3 /h"},{"$f":"$P$32","v":720},null,0,0,{"$f":"$M$32","v":327.24},0]
[null,{"$f":"$A$33","v":"Bulldozer D11R"},null,{"$f":"$Q$33","v":"m3 /h"},{"$f":"$P$33","v":1130},null,0,0,{"$f":"$M$33","v":443.93},0]
[null,{"$f":"$A$34","v":"Wheeled Dozer 824"},null,null,1,null,0,0,{"$f":"$M$34","v":110.72},0]
[null,{"$f":"$A$35","v":"Wheeled Dozer 834"},null,null,1,null,0,0,{"$f":"$M$35","v":180.82},0]
[null,{"$f":"$A$36","v":"Wheeled Dozer 844"},null,null,1,null,0,0,{"$f":"$M$36","v":242.64},0]
[null,{"$f":"$A$37","v":"Wheeled Dozer 854"},null,null,1,null,0,0,{"$f":"$M$37","v":327.24},0]
[null,{"$f":"$A$38","v":"Motor Grader 120 H"},1,null,1,null,{"$f":"40*20","v":800},869.56521739130426,{"$f":"$M$38","v":88.19},76686.956521739121,null,null,null,"every 5 years 40 hours of road grading around the pit with crushed limestone material"]
[null,{"$f":"$A$39","v":"Motor Grader 14 H"},null,null,1,null,0,0,{"$f":"$M$39","v":137.72},0]
[null,{"$f":"$A$40","v":"Motor Grader 16 H"},null,null,1,null,0,0,{"$f":"$M$40","v":216},0]
[null,{"$f":"$A$41","v":"Motor Grader 24 M"},null,null,1,null,0,0,{"$f":"$M$41","v":271.56},0]
[null,{"$f":"$A$42","v":"Track Excavators 312"},null,{"$f":"$Q$42","v":"m3 /h"},{"$f":"$P$42","v":76.430738964184485},null,0,0,{"$f":"$M$42","v":50.91},0]
[null,{"$f":"$A$43","v":"Track Excavators 320"},null,{"$f":"$Q$43","v":"m3 /h"},{"$f":"$P$43","v":152.86147792836897},null,0,0,{"$f":"$M$43","v":62},0]
[null,{"$f":"$A$44","v":"Track Excavators 325"},null,{"$f":"$Q$44","v":"m3 /h"},{"$f":"$P$44","v":191.07684741046123},null,0,0,{"$f":"$M$44","v":81},0]
[null,{"$f":"$A$45","v":"Track Excavators 330"},null,{"$f":"$Q$45","v":"m3 /h"},{"$f":"$P$45","v":216.55376039852271},null,0,0,{"$f":"$M$45","v":91.78},0]
[null,{"$f":"$A$46","v":"Track Excavators 345"},null,{"$f":"$Q$46","v":"m3 /h"},{"$f":"$P$46","v":254.769129880615},null,0,0,{"$f":"$M$46","v":137.51},0]
[null,{"$f":"$A$47","v":"Track Excavators 365"},null,{"$f":"$Q$47","v":"m3 /h"},{"$f":"$P$47","v":375.78446657390714},null,0,0,{"$f":"$M$47","v":177.37},0]
[null,{"$f":"$A$48","v":"Track Excavators 385"},null,{"$f":"$Q$48","v":"m3 /h"},{"$f":"$P$48","v":458.58443378510708},null,0,0,{"$f":"$M$48","v":210.46},0]
[null,{"$f":"$A$49","v":"Scraper 631"},null,null,1,null,0,0,{"$f":"$M$49","v":224.32},0]
[null,{"$f":"$A$50","v":"Scraper 637"},null,null,1,null,0,0,{"$f":"$M$50","v":276.97000000000003},0]
[null,{"$f":"$A$51","v":"Wheeled Loader 924"},null,{"$f":"$Q$51","v":"m3 /h"},{"$f":"$P$51","v":100},null,0,0,{"$f":"$M$51","v":55.83},0]
[null,{"$f":"$A$52","v":"Wheeled Loader 928"},null,{"$f":"$Q$52","v":"m3 /h"},{"$f":"$P$52","v":177.42850116685688},null,0,0,{"$f":"$M$52","v":59.9},0]
[null,{"$f":"$A$53","v":"Wheeled Loader 950"},null,{"$f":"$Q$53","v":"m3 /h"},{"$f":"$P$53","v":224.74276814468536},null,0,0,{"$f":"$M$53","v":74.3},0]
[null,{"$f":"$A$54","v":"Wheeled Loader 966"},null,{"$f":"$Q$54","v":"m3 /h"},{"$f":"$P$54","v":313.45701872811384},null,0,0,{"$f":"$M$54","v":104.68},0]
[null,{"$f":"$A$55","v":"Wheeled Loader 972"},null,{"$f":"$Q$55","v":"m3 /h"},{"$f":"$P$55","v":395.07412926486796},null,0,0,{"$f":"$M$55","v":135.18},0]
[null,{"$f":"$A$56","v":"Wheeled Loader 980"},null,{"$f":"$Q$56","v":"m3 /h"},{"$f":"$P$56","v":484.97123652274206},null,0,0,{"$f":"$M$56","v":140.28},0]
[null,{"$f":"$A$57","v":"Wheeled Loader 988"},null,{"$f":"$Q$57","v":"m3 /h"},{"$f":"$P$57","v":573.68548710617051},null,0,0,{"$f":"$M$57","v":215.58},0]
[null,{"$f":"$A$58","v":"Wheeled Loader 990"},null,{"$f":"$Q$58","v":"m3 /h"},{"$f":"$P$58","v":768.85683838971318},null,0,0,{"$f":"$M$58","v":271.06},0]
[null,{"$f":"$A$59","v":"Wheeled Loader 992"},null,{"$f":"$Q$59","v":"m3 /h"},{"$f":"$P$59","v":1117.7995573511982},null,0,0,{"$f":"$M$59","v":470.26},0]
[null,{"$f":"$A$60","v":"Wheeled Loader 994"},null,{"$f":"Q60","v":"m3 /h"},{"$f":"$P$60","v":1655.9993442239972},null,0,0,{"$f":"$M$60","v":576.66999999999996},0]
[null,{"$f":"$A$61","v":"Wheeled Loader L2350"},null,"m3 /h",1,null,0,0,{"$f":"$M$61","v":576.66999999999996},0]
[null,{"$f":"$A$62","v":"Shovel PC 2000"},null,{"$f":"$Q$62","v":"m3 /h"},{"$f":"$P$62","v":1118.9184752826866},null,0,0,{"$f":"$M$62","v":88.01},0]
[null,{"$f":"$A$63","v":"Shovel PC 3000"},null,{"$f":"$Q$63","v":"m3 /h"},{"$f":"$P$63","v":2014.0532555088357},null,0,0,{"$f":"$M$63","v":115.7},0]
[null,{"$f":"$A$64","v":"Shovel PC 4000"},null,{"$f":"$Q$64","v":"m3 /h"},{"$f":"$P$64","v":2797.2961882067166},null,0,0,{"$f":"$M$64","v":158.30000000000001},0]
[null,{"$f":"$A$65","v":"Shovel PC 5500"},null,{"$f":"$Q$65","v":"m3 /h"},{"$f":"$P$65","v":3580.5391209045974},null,0,0,{"$f":"$M$65","v":262.67},0]
[null,{"$f":"$A$66","v":"Shovel PC 8000"},null,{"$f":"$Q$66","v":"m3 /h"},{"$f":"$P$66","v":5035.1331387720902},null,0,0,{"$f":"$M$66","v":326.57},0]
[null,{"$f":"$A$67","v":"Hydraulic Hammer H-120 (  fits 325 )"},null,{"$f":"$Q$67","v":"m3 / h"},{"$f":"$P$67","v":15},null,0,0,{"$f":"$M$67","v":35.54},0]
[null,{"$f":"$A$68","v":"Hydraulic Hammer H-160 (  fits 345 )"},null,{"$f":"$Q$68","v":"m3 / h"},{"$f":"$P$68","v":25},null,0,0,{"$f":"$M$68","v":69.89},0]
[null,{"$f":"$A$69","v":"Hydraulic Hammer H-180 (  fits 365/385 )"},null,{"$f":"$Q$69","v":"m3 / h"},{"$f":"$P$69","v":35},null,0,0,{"$f":"$M$69","v":92.16},0]
[null,{"$f":"$A$70","v":"Demolition Shear S340 ( fits 330 )"},null,{"$f":"$Q$70","v":"ton / h"},{"$f":"$P$70","v":30},null,0,0,{"$f":"$M$70","v":35.54},0]
[null,{"$f":"$A$71","v":"Demolition Shear S365 ( fits 345 )"},null,{"$f":"$Q$71","v":"ton / h"},{"$f":"$P$71","v":40},null,0,0,{"$f":"$M$71","v":69.89},0]
[null,{"$f":"$A$72","v":"Demolition Shear S390 ( fits 365/385 )"},null,{"$f":"$Q$72","v":"ton / h"},{"$f":"$P$72","v":50},null,0,0,{"$f":"$M$72","v":92.16},0]
[null,{"$f":"$A$73","v":"Demolition Grapple G315 ( fits 325 )"},null,{"$f":"$Q$73","v":"ton / h"},{"$f":"$P$73","v":15},null,0,0,{"$f":"$M$73","v":35.54},0]
[null,{"$f":"$A$74","v":"Demolition Grapple G320 ( fits 330 )"},null,{"$f":"$Q$74","v":"ton / h"},{"$f":"$P$74","v":25},null,0,0,{"$f":"$M$74","v":69.89},0]
[null,{"$f":"$A$75","v":"Demolition Grapple G330 ( fits 345 )"},null,{"$f":"$Q$75","v":"ton / h"},{"$f":"$P$75","v":35},null,0,0,{"$f":"$M$75","v":92.16},0]
[null,{"$f":"$A$76","v":"420D 4WD Backhoe"},null,0,1,null,0,0,{"$f":"$M$76","v":28.33},0]
[null,{"$f":"$A$77","v":"428D 4WD Backhoe"},null,0,1,null,0,0,{"$f":"$M$77","v":45.14},0]
[null,{"$f":"$A$78","v":"CS533E Vibratory Roller           "},1,0,1,null,{"$f":"G263","v":800},869.56521739130426,{"$f":"$M$78","v":68.75},59782.608695652169]
[null,{"$f":"$A$79","v":"CS633E Vibratory Roller           "},null,0,1,null,0,0,{"$f":"$M$79","v":81.81},0]
[null,{"$f":"$A$80","v":"CP533E Sheepsfoot Compactor           "},null,0,1,null,0,0,{"$f":"$M$80","v":68.75},0]
[null,{"$f":"$A$81","v":"CP633E Sheepsfoot Compactor           "},null,0,1,null,0,0,{"$f":"$M$81","v":81.81},0]
[null,{"$f":"$A$82","v":"Light Truck - 1.5 Ton"},null,0,1,null,0,0,{"$f":"$M$82","v":29.26},0]
[null,{"$f":"$A$83","v":"Supervisor's Truck"},null,0,1,null,0,0,{"$f":"$M$83","v":25.44},0]
[null,{"$f":"$A$84","v":"Flatbed Truck"},null,0,1,null,0,0,{"$f":"$M$84","v":127.93},0]
[null,{"$f":"$A$85","v":"Air Compressor + tools"},null,0,1,null,0,0,{"$f":"$M$85","v":38.380000000000003},0]
[null,{"$f":"$A$86","v":"Welding Equipment"},null,0,1,null,0,0,{"$f":"$M$86","v":23.59},0]
[null,{"$f":"$A$87","v":"Heavy Duty Drill Rig"},null,0,1,null,0,0,{"$f":"$M$87","v":245.14},0]
[null,{"$f":"$A$88","v":"Pump (plugging) Drill Rig"},null,0,1,null,0,0,{"$f":"$M$88","v":240.88},0]
[null,{"$f":"$A$89","v":"Concrete Pump"},null,0,1,null,0,0,{"$f":"$M$89","v":85.5},0]
[null,{"$f":"$A$90","v":"Gas Engine Vibrator"},null,0,1,null,0,0,{"$f":"$M$90","v":5.66},0]
[null,{"$f":"$A$91","v":"Generator 5KW"},null,0,1,null,0,0,{"$f":"$M$91","v":13.67},{"$f":"H316*I316","v":0}]
[null,{"$f":"$A$92","v":"HDEP Welder (pipe or liner)"},null,0,1,null,0,{"$f":"C317*(G317/E317/0.92)","v":0},{"$f":"$M$92","v":58.71},0]
[null,{"$f":"$A$93","v":"5 Ton Crane"},null,0,1,null,0,0,{"$f":"$M$93","v":65.17},0]
[null,{"$f":"$A$94","v":"20 Ton Crane"},null,0,1,null,0,0,{"$f":"$M$94","v":93.48},0]
[null,{"$f":"$A$95","v":"50 Ton Crane"},null,0,1,null,0,0,{"$f":"$M$95","v":94.97},0]
[null,{"$f":"$A$96","v":"120 Ton Crane"},null,0,1,null,0,0,{"$f":"$M$96","v":99.2},0]
[null,{"$f":"$A$97","v":"Truck 725"},null,0,1,null,0,0,{"$f":"$M$97","v":138.46},0]
[null,{"$f":"$A$98","v":"Truck 730"},null,0,1,null,0,0,{"$f":"$M$98","v":139.53},0]
[null,{"$f":"$A$99","v":"Truck 735"},null,0,1,null,0,0,{"$f":"$M$99","v":153.19999999999999},0]
[null,{"$f":"$A$100","v":"Truck 740"},null,0,1,null,0,0,{"$f":"$M$100","v":154.49},0]
[null,{"$f":"$A$101","v":"Truck 769D"},null,0,1,null,0,0,{"$f":"$M$101","v":190.26},0]
[null,{"$f":"$A$102","v":"Truck 773E"},null,{"$f":"Q102","v":0},1,null,0,{"$f":"C327*(G327/E327/0.92)","v":0},{"$f":"$M$102","v":242.43},{"$f":"H327*I327","v":0}]
[null,{"$f":"$A$103","v":"Truck 777D"},null,{"$f":"Q103","v":0},1,null,0,{"$f":"C328*(G328/E328/0.92)","v":0},{"$f":"$M$103","v":350.11},{"$f":"H328*I328","v":0}]
[null,{"$f":"$A$104","v":"Truck 785C"},null,{"$f":"Q104","v":0},1,null,0,{"$f":"C329*(G329/E329/0.92)","v":0},{"$f":"$M$104","v":409.2},{"$f":"H329*I329","v":0}]
[null,{"$f":"$A$105","v":"Truck 793C"},null,0,1,null,0,0,{"$f":"$M$105","v":0},0]
[null,{"$f":"$A$106","v":"Truck 797B"},null,0,1,null,0,0,{"$f":"$M$106","v":0},0]
[null,{"$f":"$A$107","v":"613E (5,000 gal) Water Wagon"},null,0,1,null,0,0,{"$f":"$M$107","v":70.66},0]
[null,{"$f":"$A$108","v":"621E (8,000 gal) Water Wagon"},null,0,1,null,0,0,{"$f":"$M$108","v":114.6},0]
[null,{"$f":"$A$109","v":"777D Water Truck"},null,0,1,null,0,0,{"$f":"$M$109","v":350.11},0]
[null,{"$f":"$A$110","v":"785C Water Truck"},null,0,1,null,0,0,{"$f":"$M$110","v":409.2},0]
[null,{"$f":"$A$111","v":"Dump Truck (10-12 yd3 )"},1,0,1,null,{"$f":"5*2*20","v":200},217.39130434782606,{"$f":"$M$111","v":96.31},20936.956521739128,null,null,null,"transport of crushed lime stone to site form Santa Fee 50 cy every 5 years"]
[null,{"$f":"$A$112","v":"Dump Truck (12-15 yd3 )"},null,0,1,null,0,0,{"$f":"$M$112","v":96.31},0]
[]
["Sub-Total Equipment",null,null,null,null,null,null,null,null,{"$f":"SUM(J252:J338)","v":157406.52173913043}]
["Laborer Force"]
[null,{"$f":"$A$119","v":"01-General Laborer ( Worker without Qualification )"},4,"h/day",10,"days",{"$f":"H263/10/C263","v":86.956521739130423},{"$f":"C341*E341*G341","v":3478.260869565217},{"$f":"$M$119","v":42.7},{"$f":"H341*I341","v":148521.73913043478},null,null,null,"Piping, Road  and Channe repair"]
[null,{"$f":"$A$120","v":"02-Driller's Helper ( Worker without Qualification )"},1,"h/day",10,"days",0,{"$f":"C342*E342*G342","v":0},{"$f":"$M$120","v":42.7},{"$f":"H342*I342","v":0}]
[null,{"$f":"$A$121","v":"03-Rodmen, reinforcing Concrete ( Worker without Qualification )"},null,"h/day",0,"days",0,0,{"$f":"$M$121","v":42.7},0]
[null,{"$f":"$A$122","v":"04-Cement finisher ( Worker without Qualification )"},null,"h/day",0,"days",0,0,{"$f":"$M$122","v":42.7},0]
[null,{"$f":"$A$123","v":"05-Carpinter ( Worker without Qualification )"},null,"h/day",0,"days",0,0,{"$f":"$M$123","v":42.7},0]
[null,{"$f":"$A$124","v":"06-Equipment Operators ( Earth Movement Equipment and Others )"},null,"h/day",0,"days",0,0,{"$f":"$M$124","v":58.73},0]
[null,{"$f":"$A$125","v":"07-Truck Drivers"},null,"h/day",0,"days",0,0,{"$f":"$M$125","v":50.67},0]
[null,{"$f":"$A$126","v":"08-Skilled Laborer ( Qualified Worker )"},null,"h/day",0,"days",0,0,{"$f":"$M$126","v":51.24},0]
[null,{"$f":"$A$127","v":"09-Foreman"},1,"h/day",10,"days",{"$f":"G341","v":86.956521739130423},{"$f":"C349*E349*G349","v":869.56521739130426},{"$f":"$M$127","v":61.488},53467.826086956513,null,null,null,"Piping, Road  and Channe repair"]
[null,{"$f":"$A$128","v":"10-Technical professional  "},null,"h/day",0,"days",0,0,{"$f":"$M$128","v":76.77},0]
[null,{"$f":"$A$129","v":" 11-Engineers Professional   "},null,"h/day",0,"days",0,0,{"$f":"$M$129","v":113.13},0]
[null,{"$f":"$A$130","v":"12-Range Scientist"},null,"h/day",0,"days",0,0,{"$f":"$M$130","v":92.93},0]
[null,{"$f":"$A$131","v":"13-Supervisor"},null,"h/day",0,"days",0,0,{"$f":"$M$131","v":67.636800000000008},0]
[null,{"$f":"$A$132","v":"14-Superintendent"},0.1,"h/day",10,"days",{"$f":"G341","v":86.956521739130423},86.956521739130423,{"$f":"$M$132","v":73.5},6391.3043478260861,null,null,null,"Piping, Road  and Channe repair"]
[null,{"$f":"$A$133","v":"15-Project Manager"},null,"h/day",0,"days",0,0,{"$f":"$M$133","v":91.67},0]
[null,{"$f":"$A$134","v":"Others"},null,"h/day",0,"days",0,0,{"$f":"$M$134","v":0},0]
[null,{"$f":"$A$135","v":"Others"},null,"h/day",0,"days",0,0,{"$f":"$M$135","v":0},0]
[null,{"$f":"$A$136","v":"Others"},null,"h/day",0,"days",0,0,{"$f":"$M$136","v":0},0]
[null,{"$f":"$A$137","v":"Others"},null,"h/day",0,"days",0,0,{"$f":"$M$137","v":0},0]
[null,{"$f":"$A$138","v":"Others"},null,"h/day",0,"days",0,0,{"$f":"$M$138","v":0},0]
[null,{"$f":"$A$139","v":"Others"},null,"h/day",0,"days",0,0,{"$f":"$M$139","v":0},0]
[null,{"$f":"$A$140","v":"Others"},null,"h/day",0,"days",0,0,{"$f":"$M$140","v":0},0]
[null,{"$f":"$A$141","v":"Others"},null,"h/day",0,"days",0,0,{"$f":"$M$141","v":0},0]
[null,{"$f":"$A$142","v":"Others"},null,"h/day",0,"days",0,0,{"$f":"$M$142","v":0},0]
[null,{"$f":"$A$143","v":"Others"},null,"h/day",0,"days",0,0,{"$f":"$M$143","v":0},0]
[null,{"$f":"$A$144","v":"Others"},null,"h/day",0,"days",0,0,{"$f":"$M$144","v":0},0]
[null,{"$f":"$A$145","v":"Others"},null,"h/day",0,"days",0,0,{"$f":"$M$145","v":0},0]
[null,{"$f":"$A$146","v":"Others"},null,"h/day",0,"days",0,0,{"$f":"$M$146","v":0},0]
[null,{"$f":"$A$147","v":"Others"},null,"h/day",0,"days",0,0,{"$f":"$M$147","v":0},0]
[null,{"$f":"$A$148","v":"Others"},null,"h/day",0,"days",0,0,{"$f":"$M$148","v":0},0]
[]
["Sub-Total Laborer",null,null,null,null,null,null,null,null,{"$f":"SUM(J341:J371)","v":208380.86956521738}]
["Material"]
[{"$f":"$A$155","v":"Material"},{"$f":"$B$155","v":"Drainage System"},{"$f":"$C$155","v":"Pipes"},{"$f":"$D$155","v":"001-HDPE Pipe 4\" solid ( 1 m )"},null,{"$f":"$E$155","v":"m"},0,null,{"$f":"$M$155","v":8.5},{"$f":"G374*I374","v":0}]
[{"$f":"$A$156","v":"Material"},{"$f":"$B$156","v":"Drainage System"},{"$f":"$C$156","v":"Pipes"},{"$f":"$D$156","v":"002-HDPE Pipe 6\" solid ( 1 m )"},null,{"$f":"$E$156","v":"m"},0,null,{"$f":"$M$156","v":17.5},{"$f":"G375*I375","v":0}]
[{"$f":"$A$157","v":"Material"},{"$f":"$B$157","v":"Drainage System"},{"$f":"$C$157","v":"Pipes"},{"$f":"$D$157","v":"003-HDPE Pipe 8\" solid ( 1 m )"},null,{"$f":"$E$157","v":"m"},0,null,{"$f":"$M$157","v":28.5},0]
[{"$f":"$A$158","v":"Material"},{"$f":"$B$158","v":"Drainage System"},{"$f":"$C$158","v":"Pipes"},{"$f":"$D$158","v":"004-HDPE Pipe 12\" solid ( 1 m )"},null,{"$f":"$E$158","v":"m"},0,null,{"$f":"$M$158","v":35.5},0]
[{"$f":"$A$159","v":"Material"},{"$f":"$B$159","v":"Concrete"},{"$f":"$C$159","v":"Cement"},{"$f":"$D$159","v":"005-Cement Bag 42kg."},null,{"$f":"$E$159","v":"Bag"},0,null,{"$f":"$M$159","v":26.2},0]
[{"$f":"$A$160","v":"Material"},{"$f":"$B$160","v":"Reclamation"},{"$f":"$C$160","v":"Seed"},{"$f":"$D$160","v":"006-Seeding Mix A "},null,{"$f":"$E$160","v":"Ha"},0,null,{"$f":"$M$160","v":2206},0]
[{"$f":"$A$161","v":"Material"},{"$f":"$B$161","v":"Water Treatment"},{"$f":"$C$161","v":"Reagents and Chemicals"},{"$f":"$D$161","v":"007-Acid Caro's"},null,{"$f":"$E$161","v":"kg"},0,null,{"$f":"$M$161","v":0.5},0]
[{"$f":"$A$162","v":"Material"},{"$f":"$B$162","v":"Water Treatment"},{"$f":"$C$162","v":"Reagents and Chemicals"},{"$f":"$D$162","v":"008-Copper Sulphate"},null,{"$f":"$E$162","v":"kg"},0,null,{"$f":"$M$162","v":0.6},0]
[{"$f":"$A$163","v":"Material"},{"$f":"$B$163","v":"Water Treatment"},{"$f":"$C$163","v":"Reagents and Chemicals"},{"$f":"$D$163","v":"009-Floccutant"},null,{"$f":"$E$163","v":"kg"},0,null,{"$f":"$M$163","v":0.8},0]
[{"$f":"$A$164","v":"Material"},{"$f":"$B$164","v":"Water Treatment"},{"$f":"$C$164","v":"Reagents and Chemicals"},{"$f":"$D$164","v":"010-Hydrogen Peroxide"},null,{"$f":"$E$164","v":"kg"},0,null,{"$f":"$M$164","v":1.2},0]
[{"$f":"$A$165","v":"Material"},{"$f":"$B$165","v":"Water Treatment"},{"$f":"$C$165","v":"Reagents and Chemicals"},{"$f":"$D$165","v":"011-Lime"},null,{"$f":"$E$165","v":"ton"},0,null,{"$f":"$M$165","v":95},0]
["Crushed Limestone materail",{"$f":"$B$166","v":0},{"$f":"$C$166","v":0},{"$f":"$D$166","v":0},null,"ton",{"$f":"100*20","v":2000},null,60,120000]
[{"$f":"$A$167","v":0},{"$f":"$B$167","v":0},{"$f":"$C$167","v":0},{"$f":"$D$167","v":0},null,{"$f":"$E$167","v":0},0,null,{"$f":"$M$167","v":0},0]
[{"$f":"$A$168","v":0},{"$f":"$B$168","v":0},{"$f":"$C$168","v":0},{"$f":"$D$168","v":0},null,{"$f":"$E$168","v":0},0,null,{"$f":"$M$168","v":0},0]
[{"$f":"$A$169","v":0},{"$f":"$B$169","v":0},{"$f":"$C$169","v":0},{"$f":"$D$169","v":0},null,{"$f":"$E$169","v":0},0,null,{"$f":"$M$169","v":0},0]
[{"$f":"$A$170","v":0},{"$f":"$B$170","v":0},{"$f":"$C$170","v":0},{"$f":"$D$170","v":0},null,{"$f":"$E$170","v":0},0,null,{"$f":"$M$170","v":0},0]
[{"$f":"$A$171","v":0},{"$f":"$B$171","v":0},{"$f":"$C$171","v":0},{"$f":"$D$171","v":0},null,{"$f":"$E$171","v":0},0,null,{"$f":"$M$171","v":0},0]
[{"$f":"$A$172","v":0},{"$f":"$B$172","v":0},{"$f":"$C$172","v":0},{"$f":"$D$172","v":0},null,{"$f":"$E$172","v":0},0,null,{"$f":"$M$172","v":0},0]
[{"$f":"$A$173","v":0},{"$f":"$B$173","v":0},{"$f":"$C$173","v":0},{"$f":"$D$173","v":0},null,{"$f":"$E$173","v":0},0,null,{"$f":"$M$173","v":0},0]
[{"$f":"$A$174","v":0},{"$f":"$B$174","v":0},{"$f":"$C$174","v":0},{"$f":"$D$174","v":0},null,{"$f":"$E$174","v":0},0,null,{"$f":"$M$174","v":0},0]
[]
[]
["Sub-Total Material",null,null,null,null,null,null,null,null,{"$f":"SUM(J374:J395)","v":120000}]
["Others"]
["Equipment","Hours of resources moving to worksite",null,null,null,"LS",0,null,{"$f":"(SUM($J$252:$J$338))*0.01","v":1574.0652173913043},{"$f":"G398*I398","v":0}]
["Equipment","Non Productive hours",null,null,null,"LS",0,null,{"$f":"(SUM($J$252:$J$338))*0.005","v":787.03260869565213},{"$f":"G399*I399","v":0}]
["Equipment","Mobilization and Demobilization",null,null,null,"LS",0,null,{"$f":"(SUM($J$252:$J$338))*0.02","v":3148.1304347826085},{"$f":"G400*I400","v":0}]
[{"$f":"$A$180","v":0},{"$f":"$B$180","v":"Tools "},{"$f":"$C$180","v":"Small Tools"},{"$f":"$D$180","v":"001-Shovel"},null,{"$f":"$E$180","v":"each"},0,null,{"$f":"$M$180","v":8},{"$f":"G401*I401","v":0}]
[{"$f":"$A$181","v":0},{"$f":"$B$181","v":"Tools "},{"$f":"$C$181","v":"Small Tools"},{"$f":"$D$181","v":"002-Hammer"},null,{"$f":"$E$181","v":"each"},0,null,{"$f":"$M$181","v":6},0]
[{"$f":"$A$182","v":0},{"$f":"$B$182","v":"Tools "},{"$f":"$C$182","v":"Small Tools"},{"$f":"$D$182","v":"003-Wheelbarrow"},null,{"$f":"$E$182","v":"each"},0,null,{"$f":"$M$182","v":15},0]
[{"$f":"$A$183","v":0},{"$f":"$B$183","v":"Tools "},{"$f":"$C$183","v":"Small Tools"},{"$f":"$D$183","v":"004-Nylon Rope"},null,{"$f":"$E$183","v":"lm"},0,null,{"$f":"$M$183","v":12},0]
[{"$f":"$A$184","v":0},{"$f":"$B$184","v":"Tools "},{"$f":"$C$184","v":"Small Tools"},{"$f":"$D$184","v":"005-Handsaw"},null,{"$f":"$E$184","v":"each"},0,null,{"$f":"$M$184","v":25},0]
[{"$f":"$A$185","v":0},{"$f":"$B$185","v":"Tools "},{"$f":"$C$185","v":"Small Tools"},{"$f":"$D$185","v":"006-Knife"},null,{"$f":"$E$185","v":"each"},0,null,{"$f":"$M$185","v":3},0]
[{"$f":"$A$186","v":0},{"$f":"$B$186","v":"Tools "},{"$f":"$C$186","v":"Small Tools"},{"$f":"$D$186","v":"007- 1/2 Inch Hose"},null,{"$f":"$E$186","v":"lm"},0,null,{"$f":"$M$186","v":1.2},0]
[{"$f":"$A$187","v":0},{"$f":"$B$187","v":"Tools "},{"$f":"$C$187","v":"Small Tools"},{"$f":"$D$187","v":"008-Rake"},null,{"$f":"$E$187","v":"each"},0,null,{"$f":"$M$187","v":15.4},0]
[{"$f":"$A$188","v":0},{"$f":"$B$188","v":"Tools "},{"$f":"$C$188","v":"Small Tools"},{"$f":"$D$188","v":"009-Broom"},null,{"$f":"$E$188","v":"each"},0,null,{"$f":"$M$188","v":6.35},0]
[{"$f":"$A$189","v":0},{"$f":"$B$189","v":"Tools "},{"$f":"$C$189","v":"Small Tools"},{"$f":"$D$189","v":"010-Pick"},null,{"$f":"$E$189","v":"each"},0,null,{"$f":"$M$189","v":7.5},0]
[{"$f":"$A$190","v":0},{"$f":"$B$190","v":"Instrument"},{"$f":"$C$190","v":"Survey"},{"$f":"$D$190","v":"001-Total Station"},null,{"$f":"$E$190","v":"each"},0,null,{"$f":"$M$190","v":15000},0]
[{"$f":"$A$191","v":0},{"$f":"$B$191","v":"Instrument"},{"$f":"$C$191","v":"Weather Station"},{"$f":"$D$191","v":"002-Wind speed measurement"},null,{"$f":"$E$191","v":"each"},0,null,{"$f":"$M$191","v":1000},0]
[{"$f":"$A$192","v":0},{"$f":"$B$192","v":"Instrument"},{"$f":"$C$192","v":"EQ"},{"$f":"$D$192","v":"003-Air Quality Instrument"},null,{"$f":"$E$192","v":"each"},0,null,{"$f":"$M$192","v":230},0]
[{"$f":"$A$193","v":0},{"$f":"$B$193","v":"Instrument"},{"$f":"$C$193","v":"EQ"},{"$f":"$D$193","v":"004-pH Instrument"},null,{"$f":"$E$193","v":"each"},0,null,{"$f":"$M$193","v":500},0]
[{"$f":"$A$194","v":0},{"$f":"$B$194","v":"Instrument"},{"$f":"$C$194","v":"Survey"},{"$f":"$D$194","v":"005-GPS"},null,{"$f":"$E$194","v":"each"},0,null,{"$f":"$M$194","v":200},0]
[{"$f":"$A$195","v":0},{"$f":"$B$195","v":"Instrument"},{"$f":"$C$195","v":"EQ"},{"$f":"$D$195","v":"006-Flow speed measurement "},null,{"$f":"$E$195","v":"each"},0,null,{"$f":"$M$195","v":600},0]
[{"$f":"$A$196","v":0},{"$f":"$B$196","v":"Instrument"},{"$f":"$C$196","v":"EQ"},{"$f":"$D$196","v":"007-Water Quality Instrument"},null,{"$f":"$E$196","v":"each"},0,null,{"$f":"$M$196","v":100},0]
[{"$f":"$A$197","v":0},{"$f":"$B$197","v":"Instrument"},{"$f":"$C$197","v":"QA/QC"},{"$f":"$D$197","v":"008-Densiometer Nuclear"},null,{"$f":"$E$197","v":"each"},0,null,{"$f":"$M$197","v":100},0]
[{"$f":"$A$198","v":0},{"$f":"$B$198","v":"Instrument"},{"$f":"$C$198","v":"Survey"},{"$f":"$D$198","v":"009-Level Instrument"},null,{"$f":"$E$198","v":"each"},0,null,{"$f":"$M$198","v":100},0]
[{"$f":"$A$199","v":0},{"$f":"$B$199","v":"Instrument"},{"$f":"$C$199","v":"Survey"},{"$f":"$D$199","v":"010-Laser"},null,{"$f":"$E$199","v":"each"},0,null,{"$f":"$M$199","v":100},0]
[{"$f":"$A$200","v":0},{"$f":"$B$200","v":"Water"},{"$f":"$C$200","v":"Geo-Chemistry"},{"$f":"$D$200","v":"001-Water Analysis (Complete) "},null,{"$f":"$E$200","v":"each"},0,null,{"$f":"$M$200","v":742},0]
[{"$f":"$A$201","v":0},{"$f":"$B$201","v":"Water"},{"$f":"$C$201","v":"Geo-Chemistry"},{"$f":"$D$201","v":"002-ABA + S ( Complete )"},null,{"$f":"$E$201","v":"each"},0,null,{"$f":"$M$201","v":85},0]
[{"$f":"$A$202","v":0},{"$f":"$B$202","v":"Water"},{"$f":"$C$202","v":"Geo-Chemistry"},{"$f":"$D$202","v":"003-Cyanide - WAD"},null,{"$f":"$E$202","v":"each"},0,null,{"$f":"$M$202","v":35.71},0]
[{"$f":"$A$203","v":0},{"$f":"$B$203","v":"Water"},{"$f":"$C$203","v":"Geo-Chemistry"},{"$f":"$D$203","v":"004-Cyanide - Free"},null,{"$f":"$E$203","v":"each"},0,null,{"$f":"$M$203","v":30},0]
[{"$f":"$A$204","v":0},{"$f":"$B$204","v":"Soil"},{"$f":"$C$204","v":"Geo-Chemistry"},{"$f":"$D$204","v":"005-Cyanide - Total soils"},null,{"$f":"$E$204","v":"each"},0,null,{"$f":"$M$204","v":40},0]
[{"$f":"$A$205","v":0},{"$f":"$B$205","v":"Water"},{"$f":"$C$205","v":"Geo-Chemistry"},{"$f":"$D$205","v":"006-Cyanide - Total water"},null,{"$f":"$E$205","v":"each"},0,null,{"$f":"$M$205","v":35.71},0]
[{"$f":"$A$206","v":0},{"$f":"$B$206","v":"Water"},{"$f":"$C$206","v":"Geo-Chemistry"},{"$f":"$D$206","v":"007-Humidity Cell (20 wk) (2)"},null,{"$f":"$E$206","v":"LS"},0,null,{"$f":"$M$206","v":9064.2000000000007},0]
[{"$f":"$A$207","v":0},{"$f":"$B$207","v":"Water"},{"$f":"$C$207","v":"Geo-Chemistry"},{"$f":"$D$207","v":"008-Humidity Cell (40 wk)"},null,{"$f":"$E$207","v":"LS"},0,null,{"$f":"$M$207","v":17978.400000000001},0]
[{"$f":"$A$208","v":0},{"$f":"$B$208","v":"Soil"},{"$f":"$C$208","v":"Geo-Chemistry"},{"$f":"$D$208","v":"009-Soil Fertility"},null,{"$f":"$E$208","v":"each"},0,null,{"$f":"$M$208","v":150},0]
[{"$f":"$A$209","v":0},{"$f":"$B$209","v":"Soil"},{"$f":"$C$209","v":"Geo-Technical"},{"$f":"$D$209","v":"010-Soil test (mechanic)  "},null,{"$f":"$E$209","v":"each"},0,null,{"$f":"$M$209","v":250},0]
[{"$f":"$A$210","v":0},{"$f":"$B$210","v":"Soil"},{"$f":"$C$210","v":"Geo-Technical"},{"$f":"$D$210","v":"011-Soil test (chemical)  "},null,{"$f":"$E$210","v":"each"},0,null,{"$f":"$M$210","v":300},0]
[{"$f":"$A$211","v":0},{"$f":"$B$211","v":"Soil"},{"$f":"$C$211","v":"Geo-Technical"},{"$f":"$D$211","v":"012-Soil test (hydrological)  "},null,{"$f":"$E$211","v":"each"},0,null,{"$f":"$M$211","v":350},0]
[{"$f":"$A$212","v":0},{"$f":"$B$212","v":"Soil"},{"$f":"$C$212","v":"Geo-Technical"},{"$f":"$D$212","v":"013-Soil test (geologic)  "},null,{"$f":"$E$212","v":"each"},0,null,{"$f":"$M$212","v":350},0]
[{"$f":"$A$213","v":0},{"$f":"$B$213","v":"Air"},{"$f":"$C$213","v":"EQS"},{"$f":"$D$213","v":"014-PM 10"},null,{"$f":"$E$213","v":"each"},0,null,{"$f":"$M$213","v":12},0]
[{"$f":"$A$214","v":0},{"$f":"$B$214","v":"Air"},{"$f":"$C$214","v":"EQS"},{"$f":"$D$214","v":"015-CO2"},null,{"$f":"$E$214","v":"each"},0,null,{"$f":"$M$214","v":12},0]
[{"$f":"$A$215","v":0},{"$f":"$B$215","v":"Air"},{"$f":"$C$215","v":"EQS"},{"$f":"$D$215","v":"016-Metano"},null,{"$f":"$E$215","v":"each"},0,null,{"$f":"$M$215","v":13},0]
[{"$f":"$A$216","v":0},{"$f":"$B$216","v":"Air"},{"$f":"$C$216","v":"EQS"},{"$f":"$D$216","v":"017-Hg"},null,{"$f":"$E$216","v":"each"},0,null,{"$f":"$M$216","v":14},0]
[{"$f":"$A$217","v":0},{"$f":"$B$217","v":"Air"},{"$f":"$C$217","v":"EQS"},{"$f":"$D$217","v":"018-Helio"},null,{"$f":"$E$217","v":"each"},0,null,{"$f":"$M$217","v":15},0]
[{"$f":"$A$218","v":0},{"$f":"$B$218","v":"Air"},{"$f":"$C$218","v":"EQS"},{"$f":"$D$218","v":"019-Oxygend"},null,{"$f":"$E$218","v":"each"},0,null,{"$f":"$M$218","v":16},0]
[{"$f":"$A$219","v":0},{"$f":"$B$219","v":"Air"},{"$f":"$C$219","v":"EQS"},{"$f":"$D$219","v":"020-Propano"},null,{"$f":"$E$219","v":"each"},0,null,{"$f":"$M$219","v":17},0]
[]
["Sub-Total Others",null,null,null,null,null,null,null,null,{"$f":"SUM(J398:J441)","v":0}]
["TOTAL","Cost Unit",null,null,null,{"$f":"F247","v":"event"},{"$f":"G247","v":20},null,{"$f":"J443/G443","v":24289.369565217388},{"$f":"SUM(J339+J372+J396+J442)","v":485787.39130434778}]

{"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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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$34=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  CHMRP DP 55 Cost Estimate - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  December 2022"}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  20230222 CHMRP - NMED DP-55 Cost Estimate Model SRCE 2.0.xlsm"}]
[{"$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. "]